16290 - Manufacture Of Other Products Of Wood; Manufacture Of Articles Of Cork, Straw And Plaiting Materials
Distribution Costs
-536,705 GBP2024-04-01 ~ 2025-03-31
-604,377 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-1,208,686 GBP2024-04-01 ~ 2025-03-31
-1,235,686 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
56 GBP2024-04-01 ~ 2025-03-31
53 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
-75,802 GBP2024-04-01 ~ 2025-03-31
-48,849 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
5,370 GBP2024-04-01 ~ 2025-03-31
120,330 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
-6,597 GBP2024-04-01 ~ 2025-03-31
78,609 GBP2023-04-01 ~ 2024-03-31
Equity
Retained earnings (accumulated losses)
2,128,031 GBP2025-03-31
2,134,628 GBP2024-03-31
2,056,019 GBP2023-03-31
Property, Plant & Equipment
591,488 GBP2025-03-31
182,156 GBP2024-03-31
Debtors
3,745,741 GBP2025-03-31
3,784,327 GBP2024-03-31
Cash at bank and in hand
11,509 GBP2025-03-31
42,214 GBP2024-03-31
Current Assets
5,488,184 GBP2025-03-31
5,933,508 GBP2024-03-31
Creditors
Current, Amounts falling due within one year
-3,907,264 GBP2024-03-31
Net Current Assets/Liabilities
1,926,178 GBP2025-03-31
2,026,244 GBP2024-03-31
Total Assets Less Current Liabilities
2,517,666 GBP2025-03-31
2,208,400 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-333,896 GBP2025-03-31
0 GBP2024-03-31
Net Assets/Liabilities
2,128,033 GBP2025-03-31
2,134,630 GBP2024-03-31
Equity
Called up share capital
2 GBP2025-03-31
2 GBP2024-03-31
2 GBP2023-03-31
Equity
2,128,033 GBP2025-03-31
2,134,630 GBP2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
-6,597 GBP2024-04-01 ~ 2025-03-31
78,609 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
9,800 GBP2024-04-01 ~ 2025-03-31
9,500 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
92024-04-01 ~ 2025-03-31
92023-04-01 ~ 2024-03-31
Wages/Salaries
442,675 GBP2024-04-01 ~ 2025-03-31
428,371 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
36,808 GBP2024-04-01 ~ 2025-03-31
37,553 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
522,605 GBP2024-04-01 ~ 2025-03-31
508,479 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
150,650 GBP2024-04-01 ~ 2025-03-31
148,700 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
11,967 GBP2024-04-01 ~ 2025-03-31
40,686 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
654,397 GBP2025-03-31
356,099 GBP2024-03-31
Motor vehicles
47,518 GBP2025-03-31
47,518 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
701,915 GBP2025-03-31
403,617 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-175,610 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
0 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-175,610 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
70,036 GBP2025-03-31
185,822 GBP2024-03-31
Motor vehicles
40,391 GBP2025-03-31
35,639 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
110,427 GBP2025-03-31
221,461 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
59,824 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
4,752 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
64,576 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-175,610 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
0 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-175,610 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
584,361 GBP2025-03-31
170,277 GBP2024-03-31
Motor vehicles
7,127 GBP2025-03-31
11,879 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
1,190,450 GBP2025-03-31
1,725,130 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
2,514,214 GBP2025-03-31
1,869,015 GBP2024-03-31
Other Debtors
Current
41,077 GBP2025-03-31
41,030 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
3,745,741 GBP2025-03-31
Current, Amounts falling due within one year
3,784,327 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
710,576 GBP2025-03-31
1,262,211 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
51,661 GBP2025-03-31
0 GBP2024-03-31
Trade Creditors/Trade Payables
Current
969,229 GBP2025-03-31
539,705 GBP2024-03-31
Amounts owed to group undertakings
Current
1,367,713 GBP2025-03-31
1,766,821 GBP2024-03-31
Corporation Tax Payable
Current
108 GBP2025-03-31
1,142 GBP2024-03-31
Other Taxation & Social Security Payable
Current
390,421 GBP2025-03-31
262,037 GBP2024-03-31
Other Creditors
Current
0 GBP2025-03-31
5,798 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
72,298 GBP2025-03-31
69,550 GBP2024-03-31
Creditors
Current
3,562,006 GBP2025-03-31
3,907,264 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
333,896 GBP2025-03-31
0 GBP2024-03-31
Bank Overdrafts
710,576 GBP2025-03-31
1,262,211 GBP2024-03-31
Total Borrowings
Current
710,576 GBP2025-03-31
1,262,211 GBP2024-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
59,743 GBP2025-03-31
0 GBP2024-03-31
Minimum gross finance lease payments owing
385,557 GBP2025-03-31
0 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2025-03-31
2 shares2024-03-31