16290 - Manufacture Of Other Products Of Wood; Manufacture Of Articles Of Cork, Straw And Plaiting Materials
Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
10,552,902 GBP2023-04-01 ~ 2024-03-31
10,943,493 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
8,386,997 GBP2023-04-01 ~ 2024-03-31
7,919,973 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
2,165,905 GBP2023-04-01 ~ 2024-03-31
3,023,520 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
2,121,732 GBP2023-04-01 ~ 2024-03-31
2,851,544 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
44,173 GBP2023-04-01 ~ 2024-03-31
173,636 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
41,137 GBP2023-04-01 ~ 2024-03-31
14,424 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
3,036 GBP2023-04-01 ~ 2024-03-31
159,212 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-1,664 GBP2023-04-01 ~ 2024-03-31
33,431 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
4,700 GBP2023-04-01 ~ 2024-03-31
125,781 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
4,700 GBP2023-04-01 ~ 2024-03-31
125,781 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
550,626 GBP2024-03-31
671,992 GBP2023-03-31
Fixed Assets - Investments
100 GBP2024-03-31
100 GBP2023-03-31
Fixed Assets
550,726 GBP2024-03-31
672,092 GBP2023-03-31
Total Inventories
1,305,905 GBP2024-03-31
1,227,140 GBP2023-03-31
Debtors
5,382,915 GBP2024-03-31
4,247,948 GBP2023-03-31
Cash at bank and in hand
171,126 GBP2024-03-31
13,255 GBP2023-03-31
Current Assets
6,859,946 GBP2024-03-31
5,488,343 GBP2023-03-31
Creditors
Current
6,040,083 GBP2024-03-31
4,708,355 GBP2023-03-31
Net Current Assets/Liabilities
819,863 GBP2024-03-31
779,988 GBP2023-03-31
Total Assets Less Current Liabilities
1,370,589 GBP2024-03-31
1,452,080 GBP2023-03-31
Creditors
Non-current
-122,918 GBP2024-03-31
-180,104 GBP2023-03-31
Net Assets/Liabilities
1,138,902 GBP2024-03-31
1,134,202 GBP2023-03-31
Equity
Called up share capital
40,000 GBP2024-03-31
40,000 GBP2023-03-31
40,000 GBP2022-03-31
Retained earnings (accumulated losses)
1,098,902 GBP2024-03-31
1,094,202 GBP2023-03-31
968,421 GBP2022-03-31
Equity
1,138,902 GBP2024-03-31
1,134,202 GBP2023-03-31
1,008,421 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,700 GBP2023-04-01 ~ 2024-03-31
125,781 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
2,791,550 GBP2023-04-01 ~ 2024-03-31
2,631,429 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
257,490 GBP2023-04-01 ~ 2024-03-31
241,991 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
86,858 GBP2023-04-01 ~ 2024-03-31
109,976 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,135,898 GBP2023-04-01 ~ 2024-03-31
2,983,396 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
672023-04-01 ~ 2024-03-31
632022-04-01 ~ 2023-03-31
Director Remuneration
206,296 GBP2023-04-01 ~ 2024-03-31
214,924 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
64,266 GBP2023-04-01 ~ 2024-03-31
75,294 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
10,000 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
34,122 GBP2023-04-01 ~ 2024-03-31
2,393 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
759 GBP2023-04-01 ~ 2024-03-31
30,250 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
477,852 GBP2024-03-31
476,217 GBP2023-03-31
Plant and equipment
1,001,310 GBP2024-03-31
1,001,310 GBP2023-03-31
Motor vehicles
233,148 GBP2024-03-31
228,148 GBP2023-03-31
Computers
158,814 GBP2024-03-31
157,764 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,871,124 GBP2024-03-31
1,863,439 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
320,821 GBP2024-03-31
285,722 GBP2023-03-31
Plant and equipment
689,624 GBP2024-03-31
634,914 GBP2023-03-31
Motor vehicles
183,362 GBP2024-03-31
160,038 GBP2023-03-31
Computers
126,691 GBP2024-03-31
110,773 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,320,498 GBP2024-03-31
1,191,447 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
35,099 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
54,710 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
23,324 GBP2023-04-01 ~ 2024-03-31
Computers
15,918 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
129,051 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Improvements to leasehold property
157,031 GBP2024-03-31
190,495 GBP2023-03-31
Plant and equipment
311,686 GBP2024-03-31
366,396 GBP2023-03-31
Motor vehicles
49,786 GBP2024-03-31
68,110 GBP2023-03-31
Computers
32,123 GBP2024-03-31
46,991 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
342,399 GBP2023-03-31
Under hire purchased contracts or finance leases, Motor vehicles
106,427 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
127,983 GBP2024-03-31
85,272 GBP2023-03-31
Under hire purchased contracts or finance leases, Motor vehicles
63,466 GBP2024-03-31
41,392 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
42,711 GBP2023-04-01 ~ 2024-03-31
Under hire purchased contracts or finance leases, Motor vehicles
22,074 GBP2023-04-01 ~ 2024-03-31
Under hire purchased contracts or finance leases
64,785 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
214,416 GBP2024-03-31
Under hire purchased contracts or finance leases, Motor vehicles
42,961 GBP2024-03-31
Under hire purchased contracts or finance leases
257,377 GBP2024-03-31
322,162 GBP2023-03-31
Under hire purchased contracts or finance leases, Plant and equipment
257,127 GBP2023-03-31
Motor vehicles, Under hire purchased contracts or finance leases
65,035 GBP2023-03-31
Investments in Group Undertakings
Cost valuation
100 GBP2023-03-31
Investments in Group Undertakings
100 GBP2024-03-31
100 GBP2023-03-31
Raw Materials
1,123,793 GBP2024-03-31
940,138 GBP2023-03-31
Value of work in progress
182,112 GBP2024-03-31
287,002 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,025,182 GBP2024-03-31
2,444,165 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
2,769,702 GBP2024-03-31
1,213,202 GBP2023-03-31
Other Debtors
Current
128,653 GBP2024-03-31
110,424 GBP2023-03-31
Prepayments/Accrued Income
Current
459,378 GBP2024-03-31
480,157 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
5,382,915 GBP2024-03-31
Amounts falling due within one year, Current
4,247,948 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
1,281,020 GBP2024-03-31
1,301,835 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
74,497 GBP2024-03-31
85,272 GBP2023-03-31
Trade Creditors/Trade Payables
Current
979,639 GBP2024-03-31
1,092,176 GBP2023-03-31
Amounts owed to group undertakings
Current
2,842,215 GBP2024-03-31
1,501,129 GBP2023-03-31
Corporation Tax Payable
Current
34,122 GBP2024-03-31
2,393 GBP2023-03-31
Other Taxation & Social Security Payable
Current
118,660 GBP2024-03-31
109,978 GBP2023-03-31
Other Creditors
Current
256,274 GBP2024-03-31
15,069 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
453,656 GBP2024-03-31
600,503 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
122,918 GBP2024-03-31
180,104 GBP2023-03-31
Between one and five year, hire purchase agreements
180,104 GBP2023-03-31
hire purchase agreements
197,415 GBP2024-03-31
265,376 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
29,454 GBP2024-03-31
29,761 GBP2023-03-31
Between one and five year
3,073 GBP2024-03-31
30,114 GBP2023-03-31
All periods
32,527 GBP2024-03-31
59,875 GBP2023-03-31
Bank Overdrafts
Secured
1,281,020 GBP2024-03-31
1,301,835 GBP2023-03-31
Total Borrowings
Secured
1,478,435 GBP2024-03-31
1,567,211 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
108,769 GBP2024-03-31
137,774 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40,000 shares2024-03-31