16290 - Manufacture Of Other Products Of Wood; Manufacture Of Articles Of Cork, Straw And Plaiting Materials
Please be reminded the displayed account data is older than 4 years hence might not reflect current company status.
(expand)Operating Profit/Loss
8,986 GBP2016-08-01 ~ 2017-07-31
210,006 GBP2015-08-01 ~ 2016-07-31
Interest Payable/Similar Charges (Finance Costs)
174,418 GBP2016-08-01 ~ 2017-07-31
186,467 GBP2015-08-01 ~ 2016-07-31
Profit/Loss on Ordinary Activities Before Tax
-165,432 GBP2016-08-01 ~ 2017-07-31
23,539 GBP2015-08-01 ~ 2016-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-30,924 GBP2016-08-01 ~ 2017-07-31
-9,692 GBP2015-08-01 ~ 2016-07-31
Profit/Loss
-134,508 GBP2016-08-01 ~ 2017-07-31
33,231 GBP2015-08-01 ~ 2016-07-31
Comprehensive Income/Expense
-134,508 GBP2016-08-01 ~ 2017-07-31
33,231 GBP2015-08-01 ~ 2016-07-31
Property, Plant & Equipment
4,846,738 GBP2017-07-31
5,162,237 GBP2016-07-31
Fixed Assets
4,846,738 GBP2017-07-31
5,162,237 GBP2016-07-31
Total Inventories
811,944 GBP2017-07-31
747,845 GBP2016-07-31
Debtors
2,560,536 GBP2017-07-31
2,206,557 GBP2016-07-31
Cash at bank and in hand
6,356 GBP2017-07-31
8,795 GBP2016-07-31
Current Assets
3,378,836 GBP2017-07-31
2,963,197 GBP2016-07-31
Creditors
Current
3,672,912 GBP2017-07-31
2,906,760 GBP2016-07-31
Net Current Assets/Liabilities
-294,076 GBP2017-07-31
56,437 GBP2016-07-31
Total Assets Less Current Liabilities
4,552,662 GBP2017-07-31
5,218,674 GBP2016-07-31
Net Assets/Liabilities
1,929,247 GBP2017-07-31
2,163,755 GBP2016-07-31
Equity
Called up share capital
1,000 GBP2017-07-31
1,000 GBP2016-07-31
1,000 GBP2015-07-31
Revaluation reserve
419,725 GBP2017-07-31
423,610 GBP2016-07-31
427,495 GBP2015-07-31
Retained earnings (accumulated losses)
1,508,522 GBP2017-07-31
1,739,145 GBP2016-07-31
1,902,029 GBP2015-07-31
Equity
1,929,247 GBP2017-07-31
2,163,755 GBP2016-07-31
2,330,524 GBP2015-07-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2016-08-01 ~ 2017-07-31
-200,000 GBP2015-08-01 ~ 2016-07-31
Dividends Paid
-100,000 GBP2016-08-01 ~ 2017-07-31
-200,000 GBP2015-08-01 ~ 2016-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-130,623 GBP2016-08-01 ~ 2017-07-31
37,116 GBP2015-08-01 ~ 2016-07-31
Bank Overdrafts
-674,556 GBP2015-07-31
Wages/Salaries
2,878,047 GBP2016-08-01 ~ 2017-07-31
2,622,763 GBP2015-08-01 ~ 2016-07-31
Social Security Costs
235,116 GBP2016-08-01 ~ 2017-07-31
218,012 GBP2015-08-01 ~ 2016-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
90,899 GBP2016-08-01 ~ 2017-07-31
92,131 GBP2015-08-01 ~ 2016-07-31
Staff Costs/Employee Benefits Expense
3,204,062 GBP2016-08-01 ~ 2017-07-31
2,932,906 GBP2015-08-01 ~ 2016-07-31
Average Number of Employees
1112016-08-01 ~ 2017-07-31
1122015-08-01 ~ 2016-07-31
Director Remuneration
170,040 GBP2016-08-01 ~ 2017-07-31
197,954 GBP2015-08-01 ~ 2016-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
200,424 GBP2016-08-01 ~ 2017-07-31
210,293 GBP2015-08-01 ~ 2016-07-31
Audit Fees/Expenses
8,700 GBP2016-08-01 ~ 2017-07-31
8,100 GBP2015-08-01 ~ 2016-07-31
Current Tax for the Period
6,348 GBP2016-08-01 ~ 2017-07-31
Tax Expense/Credit at Applicable Tax Rate
-31,432 GBP2016-08-01 ~ 2017-07-31
4,708 GBP2015-08-01 ~ 2016-07-31
Intangible Assets - Gross Cost
Net goodwill
175,000 GBP2016-07-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
175,000 GBP2016-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,061,149 GBP2017-07-31
2,974,160 GBP2016-07-31
Plant and equipment
4,936,723 GBP2017-07-31
4,928,947 GBP2016-07-31
Furniture and fittings
166,244 GBP2017-07-31
165,410 GBP2016-07-31
Motor vehicles
108,375 GBP2017-07-31
122,875 GBP2016-07-31
Property, Plant & Equipment - Gross Cost
8,272,491 GBP2017-07-31
8,191,392 GBP2016-07-31
Property, Plant & Equipment - Disposals
Motor vehicles
-14,500 GBP2016-08-01 ~ 2017-07-31
Property, Plant & Equipment - Disposals
-14,500 GBP2016-08-01 ~ 2017-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
163,650 GBP2017-07-31
127,500 GBP2016-07-31
Plant and equipment
3,052,168 GBP2017-07-31
2,702,136 GBP2016-07-31
Furniture and fittings
124,338 GBP2017-07-31
116,980 GBP2016-07-31
Motor vehicles
85,597 GBP2017-07-31
82,539 GBP2016-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,425,753 GBP2017-07-31
3,029,155 GBP2016-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
36,150 GBP2016-08-01 ~ 2017-07-31
Plant and equipment
350,032 GBP2016-08-01 ~ 2017-07-31
Furniture and fittings
7,358 GBP2016-08-01 ~ 2017-07-31
Motor vehicles
8,636 GBP2016-08-01 ~ 2017-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
402,176 GBP2016-08-01 ~ 2017-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-5,578 GBP2016-08-01 ~ 2017-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-5,578 GBP2016-08-01 ~ 2017-07-31
Property, Plant & Equipment
Land and buildings
2,897,499 GBP2017-07-31
2,846,660 GBP2016-07-31
Plant and equipment
1,884,555 GBP2017-07-31
2,226,811 GBP2016-07-31
Furniture and fittings
41,906 GBP2017-07-31
48,430 GBP2016-07-31
Motor vehicles
22,778 GBP2017-07-31
40,336 GBP2016-07-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
2,098,292 GBP2016-07-31
Under hire purchased contracts or finance leases, Motor vehicles
60,681 GBP2016-07-31
Under hire purchased contracts or finance leases, Plant and equipment
2,098,292 GBP2017-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
521,987 GBP2016-07-31
Under hire purchased contracts or finance leases, Motor vehicles
35,689 GBP2016-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
197,996 GBP2016-08-01 ~ 2017-07-31
Under hire purchased contracts or finance leases, Motor vehicles
3,756 GBP2016-08-01 ~ 2017-07-31
Under hire purchased contracts or finance leases
201,752 GBP2016-08-01 ~ 2017-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
719,983 GBP2017-07-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
1,378,309 GBP2017-07-31
Motor vehicles, Under hire purchased contracts or finance leases
12,314 GBP2017-07-31
24,992 GBP2016-07-31
Under hire purchased contracts or finance leases
1,390,623 GBP2017-07-31
1,601,297 GBP2016-07-31
Plant and equipment, Under hire purchased contracts or finance leases
1,576,305 GBP2016-07-31
Merchandise
707,181 GBP2017-07-31
634,037 GBP2016-07-31
Value of work in progress
104,763 GBP2017-07-31
113,808 GBP2016-07-31
Trade Debtors/Trade Receivables
Current
2,152,293 GBP2017-07-31
1,795,138 GBP2016-07-31
Other Debtors
Current
366,215 GBP2017-07-31
347,626 GBP2016-07-31
Prepayments
Current
42,028 GBP2017-07-31
63,793 GBP2016-07-31
Debtors
Amounts falling due within one year, Current
2,560,536 GBP2017-07-31
Current, Amounts falling due within one year
2,206,557 GBP2016-07-31
Bank Borrowings/Overdrafts
Current
112,500 GBP2017-07-31
75,000 GBP2016-07-31
Finance Lease Liabilities - Total Present Value
Current
254,576 GBP2017-07-31
305,506 GBP2016-07-31
Trade Creditors/Trade Payables
Current
1,514,203 GBP2017-07-31
1,269,430 GBP2016-07-31
Corporation Tax Payable
Current
6,348 GBP2017-07-31
Other Taxation & Social Security Payable
Current
277,736 GBP2017-07-31
253,391 GBP2016-07-31
Accrued Liabilities/Deferred Income
Current
111,059 GBP2017-07-31
161,314 GBP2016-07-31
Bank Borrowings/Overdrafts
Non-current
1,954,958 GBP2017-07-31
2,062,500 GBP2016-07-31
Finance Lease Liabilities - Total Present Value
Non-current
309,675 GBP2017-07-31
562,965 GBP2016-07-31
Bank Borrowings
Current, Amounts falling due within one year
75,000 GBP2016-07-31
Non-current, Between one and two years
225,000 GBP2017-07-31
225,000 GBP2016-07-31
Between two and five year, Non-current
1,729,958 GBP2017-07-31
1,837,500 GBP2016-07-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
562,965 GBP2016-07-31
hire purchase agreements
564,251 GBP2017-07-31
868,471 GBP2016-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
39,200 GBP2017-07-31
8,778 GBP2016-07-31
Between one and five year
91,176 GBP2017-07-31
181,563 GBP2016-07-31
All periods
130,376 GBP2017-07-31
190,341 GBP2016-07-31
Bank Borrowings
Secured
2,067,458 GBP2017-07-31
2,137,500 GBP2016-07-31
Total Borrowings
Secured
3,994,628 GBP2017-07-31
3,803,548 GBP2016-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
162,175 GBP2017-07-31
199,447 GBP2016-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2017-07-31
Profit/Loss
Retained earnings (accumulated losses)
-134,508 GBP2016-08-01 ~ 2017-07-31