16290 - Manufacture Of Other Products Of Wood; Manufacture Of Articles Of Cork, Straw And Plaiting Materials
Average Number of Employees
352024-01-01 ~ 2024-12-31
332023-01-01 ~ 2023-12-31
Turnover/Revenue
11,547,655 GBP2024-01-01 ~ 2024-12-31
11,704,247 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-9,226,995 GBP2024-01-01 ~ 2024-12-31
-8,760,994 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,320,660 GBP2024-01-01 ~ 2024-12-31
2,943,253 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,856,956 GBP2024-01-01 ~ 2024-12-31
-1,965,749 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
486,896 GBP2024-01-01 ~ 2024-12-31
992,934 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
256,396 GBP2024-01-01 ~ 2024-12-31
766,261 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
195,080 GBP2024-01-01 ~ 2024-12-31
549,610 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
4,516,948 GBP2024-12-31
4,360,525 GBP2023-12-31
Fixed Assets
4,516,948 GBP2024-12-31
4,360,525 GBP2023-12-31
Total Inventories
657,925 GBP2024-12-31
305,822 GBP2023-12-31
Debtors
Current
1,617,538 GBP2024-12-31
1,494,443 GBP2023-12-31
Cash at bank and in hand
119,526 GBP2024-12-31
129,571 GBP2023-12-31
Current Assets
2,394,989 GBP2024-12-31
1,929,836 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,780,778 GBP2024-12-31
-3,417,394 GBP2023-12-31
Net Current Assets/Liabilities
-1,385,789 GBP2024-12-31
-1,487,558 GBP2023-12-31
Total Assets Less Current Liabilities
3,131,159 GBP2024-12-31
2,872,967 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,422,498 GBP2024-12-31
-1,198,702 GBP2023-12-31
Net Assets/Liabilities
1,288,024 GBP2024-12-31
1,314,944 GBP2023-12-31
Equity
Called up share capital
400,000 GBP2024-12-31
400,000 GBP2023-12-31
400,000 GBP2023-01-01
Revaluation reserve
119,225 GBP2024-12-31
119,225 GBP2023-12-31
119,225 GBP2023-01-01
Retained earnings (accumulated losses)
768,799 GBP2024-12-31
795,719 GBP2023-12-31
513,609 GBP2023-01-01
Equity
1,288,024 GBP2024-12-31
1,314,944 GBP2023-12-31
1,032,834 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
195,080 GBP2024-01-01 ~ 2024-12-31
549,610 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-222,000 GBP2024-01-01 ~ 2024-12-31
-267,500 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-222,000 GBP2024-01-01 ~ 2024-12-31
-267,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
529,195 GBP2024-01-01 ~ 2024-12-31
383,949 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
-948,528 GBP2024-12-31
-838,743 GBP2023-12-31
-1,053,142 GBP2023-01-01
Bank Overdrafts
-1,068,054 GBP2024-12-31
-968,314 GBP2023-12-31
Audit Fees/Expenses
19,750 GBP2024-01-01 ~ 2024-12-31
17,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,490,127 GBP2024-01-01 ~ 2024-12-31
1,443,397 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
155,892 GBP2024-01-01 ~ 2024-12-31
152,607 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,679,870 GBP2024-01-01 ~ 2024-12-31
1,628,648 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
22,204 GBP2024-01-01 ~ 2024-12-31
24,249 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
61,316 GBP2024-01-01 ~ 2024-12-31
216,651 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
64,099 GBP2024-01-01 ~ 2024-12-31
180,225 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
2,078,291 GBP2024-12-31
1,840,145 GBP2023-12-31
Plant and equipment
6,506,752 GBP2024-12-31
6,246,691 GBP2023-12-31
Motor vehicles
1,396,355 GBP2024-12-31
1,219,515 GBP2023-12-31
Furniture and fittings
72,634 GBP2024-12-31
71,676 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
10,054,032 GBP2024-12-31
9,378,027 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-209,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-209,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,567,414 GBP2023-12-31
Motor vehicles
1,013,311 GBP2023-12-31
Furniture and fittings
54,286 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,017,502 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
7,552 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
361,843 GBP2024-01-01 ~ 2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
134,132 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
33,220 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
167,352 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-9,613 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-9,613 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,959,909 GBP2024-12-31
Motor vehicles
1,097,781 GBP2024-12-31
Furniture and fittings
61,838 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,537,084 GBP2024-12-31
Property, Plant & Equipment
Buildings
1,660,735 GBP2024-12-31
1,457,654 GBP2023-12-31
Plant and equipment
2,546,843 GBP2024-12-31
2,679,277 GBP2023-12-31
Motor vehicles
298,574 GBP2024-12-31
206,204 GBP2023-12-31
Furniture and fittings
10,796 GBP2024-12-31
17,390 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
908,441 GBP2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
1,090,396 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
153,581 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
33,960 GBP2023-12-31
Under hire purchased contracts or finance leases
1,062,106 GBP2024-12-31
1,125,446 GBP2023-12-31
Raw materials and consumables
268,755 GBP2024-12-31
216,819 GBP2023-12-31
Finished Goods/Goods for Resale
389,170 GBP2024-12-31
89,003 GBP2023-12-31
Other Debtors
Current
83,719 GBP2024-12-31
181,668 GBP2023-12-31
Prepayments/Accrued Income
Current
18,941 GBP2024-12-31
16,105 GBP2023-12-31
Bank Overdrafts
Current
1,068,054 GBP2024-12-31
968,314 GBP2023-12-31
Bank Borrowings
Current
127,342 GBP2024-12-31
65,134 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,398,686 GBP2024-12-31
1,381,195 GBP2023-12-31
Taxation/Social Security Payable
Current
66,158 GBP2024-12-31
78,633 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
387,289 GBP2024-12-31
303,329 GBP2023-12-31
Other Creditors
Current
326,840 GBP2024-12-31
307,770 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
406,409 GBP2024-12-31
313,019 GBP2023-12-31
Creditors
Current
3,780,778 GBP2024-12-31
3,417,394 GBP2023-12-31
Bank Borrowings
Non-current
763,233 GBP2024-12-31
512,574 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
659,265 GBP2024-12-31
686,128 GBP2023-12-31
Creditors
Non-current
1,422,498 GBP2024-12-31
1,198,702 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
127,342 GBP2024-12-31
65,134 GBP2023-12-31
Non-current, Between one and two years
638,958 GBP2024-12-31
344,956 GBP2023-12-31
Between two and five year, Non-current
124,275 GBP2024-12-31
167,618 GBP2023-12-31
Total Borrowings
890,575 GBP2024-12-31
577,708 GBP2023-12-31
Minimum gross finance lease payments owing
1,046,554 GBP2024-12-31
989,457 GBP2023-12-31
Net Deferred Tax Liability/Asset
420,637 GBP2024-12-31
359,321 GBP2023-12-31
142,670 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
61,316 GBP2024-01-01 ~ 2024-12-31
216,651 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-584,608 GBP2024-12-31
-589,530 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
400,000 shares2024-12-31
400,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31