16290 - Manufacture Of Other Products Of Wood; Manufacture Of Articles Of Cork, Straw And Plaiting Materials
(expand)Cost of Sales
9,045,150 GBP2024-04-01 ~ 2025-03-31
8,386,997 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
3,187,853 GBP2024-04-01 ~ 2025-03-31
2,165,905 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
3,139,710 GBP2024-04-01 ~ 2025-03-31
2,121,732 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
48,143 GBP2024-04-01 ~ 2025-03-31
44,173 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
27,676 GBP2024-04-01 ~ 2025-03-31
41,137 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
20,467 GBP2024-04-01 ~ 2025-03-31
3,036 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
8,234 GBP2024-04-01 ~ 2025-03-31
-1,664 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
12,233 GBP2024-04-01 ~ 2025-03-31
4,700 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
12,233 GBP2024-04-01 ~ 2025-03-31
4,700 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
653,848 GBP2025-03-31
550,626 GBP2024-03-31
Fixed Assets - Investments
100 GBP2025-03-31
100 GBP2024-03-31
Fixed Assets
653,948 GBP2025-03-31
550,726 GBP2024-03-31
Total Inventories
1,372,951 GBP2025-03-31
1,305,905 GBP2024-03-31
Debtors
4,070,524 GBP2025-03-31
5,382,915 GBP2024-03-31
Cash at bank and in hand
506,631 GBP2025-03-31
171,126 GBP2024-03-31
Current Assets
5,950,106 GBP2025-03-31
6,859,946 GBP2024-03-31
Creditors
Current
5,104,569 GBP2025-03-31
6,040,083 GBP2024-03-31
Net Current Assets/Liabilities
845,537 GBP2025-03-31
819,863 GBP2024-03-31
Total Assets Less Current Liabilities
1,499,485 GBP2025-03-31
1,370,589 GBP2024-03-31
Creditors
Non-current
-210,237 GBP2025-03-31
-122,918 GBP2024-03-31
Net Assets/Liabilities
1,151,135 GBP2025-03-31
1,138,902 GBP2024-03-31
Equity
Called up share capital
40,000 GBP2025-03-31
40,000 GBP2024-03-31
40,000 GBP2023-03-31
Retained earnings (accumulated losses)
1,111,135 GBP2025-03-31
1,098,902 GBP2024-03-31
1,094,202 GBP2023-03-31
Equity
1,151,135 GBP2025-03-31
1,138,902 GBP2024-03-31
1,134,202 GBP2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
12,233 GBP2024-04-01 ~ 2025-03-31
4,700 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
2,920,959 GBP2024-04-01 ~ 2025-03-31
2,791,550 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
290,684 GBP2024-04-01 ~ 2025-03-31
257,490 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
96,491 GBP2024-04-01 ~ 2025-03-31
86,858 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
3,308,134 GBP2024-04-01 ~ 2025-03-31
3,135,898 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
692024-04-01 ~ 2025-03-31
672023-04-01 ~ 2024-03-31
Director Remuneration
229,553 GBP2024-04-01 ~ 2025-03-31
206,296 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
99,010 GBP2024-04-01 ~ 2025-03-31
64,266 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
-21,110 GBP2024-04-01 ~ 2025-03-31
34,122 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
5,117 GBP2024-04-01 ~ 2025-03-31
759 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
485,814 GBP2025-03-31
477,852 GBP2024-03-31
Plant and equipment
1,151,052 GBP2025-03-31
1,001,310 GBP2024-03-31
Motor vehicles
248,818 GBP2025-03-31
233,148 GBP2024-03-31
Computers
143,251 GBP2025-03-31
158,814 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
2,028,935 GBP2025-03-31
1,871,124 GBP2024-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-29,281 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-30,160 GBP2024-04-01 ~ 2025-03-31
Computers
-23,652 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-83,093 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
356,751 GBP2025-03-31
320,821 GBP2024-03-31
Plant and equipment
725,089 GBP2025-03-31
689,624 GBP2024-03-31
Motor vehicles
175,836 GBP2025-03-31
183,362 GBP2024-03-31
Computers
117,411 GBP2025-03-31
126,691 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,375,087 GBP2025-03-31
1,320,498 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
35,930 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
64,746 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
22,634 GBP2024-04-01 ~ 2025-03-31
Computers
14,372 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
137,682 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-29,281 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-30,160 GBP2024-04-01 ~ 2025-03-31
Computers
-23,652 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-83,093 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Improvements to leasehold property
129,063 GBP2025-03-31
157,031 GBP2024-03-31
Plant and equipment
425,963 GBP2025-03-31
311,686 GBP2024-03-31
Motor vehicles
72,982 GBP2025-03-31
49,786 GBP2024-03-31
Computers
25,840 GBP2025-03-31
32,123 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
342,399 GBP2024-03-31
Under hire purchased contracts or finance leases, Motor vehicles
106,427 GBP2024-03-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
173,654 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
370,099 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
127,983 GBP2024-03-31
Under hire purchased contracts or finance leases, Motor vehicles
63,466 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
35,617 GBP2024-04-01 ~ 2025-03-31
Motor vehicles, Under hire purchased contracts or finance leases
3,055 GBP2024-04-01 ~ 2025-03-31
Under hire purchased contracts or finance leases
38,672 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
83,432 GBP2025-03-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
286,667 GBP2025-03-31
214,416 GBP2024-03-31
Motor vehicles, Under hire purchased contracts or finance leases
42,775 GBP2025-03-31
42,961 GBP2024-03-31
Under hire purchased contracts or finance leases
329,442 GBP2025-03-31
257,377 GBP2024-03-31
Investments in Group Undertakings
Cost valuation
100 GBP2024-03-31
Investments in Group Undertakings
100 GBP2025-03-31
100 GBP2024-03-31
Raw Materials
1,169,421 GBP2025-03-31
1,123,793 GBP2024-03-31
Value of work in progress
203,530 GBP2025-03-31
182,112 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
1,962,964 GBP2025-03-31
2,025,182 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
1,453,136 GBP2025-03-31
2,769,702 GBP2024-03-31
Other Debtors
Current
179,960 GBP2025-03-31
128,653 GBP2024-03-31
Prepayments/Accrued Income
Current
474,464 GBP2025-03-31
459,378 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
4,070,524 GBP2025-03-31
5,382,915 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
1,143,029 GBP2025-03-31
1,281,020 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
110,520 GBP2025-03-31
74,497 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,027,738 GBP2025-03-31
979,639 GBP2024-03-31
Amounts owed to group undertakings
Current
2,288,726 GBP2025-03-31
2,842,215 GBP2024-03-31
Corporation Tax Payable
Current
34,122 GBP2025-03-31
34,122 GBP2024-03-31
Other Taxation & Social Security Payable
Current
75,806 GBP2025-03-31
118,660 GBP2024-03-31
Other Creditors
Current
168,311 GBP2025-03-31
256,274 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
256,317 GBP2025-03-31
453,656 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
210,237 GBP2025-03-31
122,918 GBP2024-03-31
hire purchase agreements
320,757 GBP2025-03-31
197,415 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
82,709 GBP2025-03-31
29,454 GBP2024-03-31
Between one and five year
190,079 GBP2025-03-31
3,073 GBP2024-03-31
All periods
272,788 GBP2025-03-31
32,527 GBP2024-03-31
Bank Overdrafts
Secured
1,143,029 GBP2025-03-31
1,281,020 GBP2024-03-31
Total Borrowings
Secured
1,463,786 GBP2025-03-31
1,478,435 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
138,113 GBP2025-03-31
108,769 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40,000 shares2025-03-31