16290 - Manufacture Of Other Products Of Wood; Manufacture Of Articles Of Cork, Straw And Plaiting Materials
Average Number of Employees
1962024-04-01 ~ 2025-03-31
1972023-04-01 ~ 2024-03-31
Turnover/Revenue
39,996,899 GBP2024-04-01 ~ 2025-03-31
43,000,665 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-33,667,049 GBP2024-04-01 ~ 2025-03-31
-36,970,106 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
6,329,850 GBP2024-04-01 ~ 2025-03-31
6,030,559 GBP2023-04-01 ~ 2024-03-31
Distribution Costs
-121,406 GBP2024-04-01 ~ 2025-03-31
-218,781 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-5,669,425 GBP2024-04-01 ~ 2025-03-31
-5,279,105 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
539,019 GBP2024-04-01 ~ 2025-03-31
532,673 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
1,396 GBP2024-04-01 ~ 2025-03-31
Interest Payable/Similar Charges (Finance Costs)
-11,981 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
540,415 GBP2024-04-01 ~ 2025-03-31
520,692 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
6,013,186 GBP2025-03-31
6,148,543 GBP2024-03-31
Fixed Assets
6,013,186 GBP2025-03-31
6,148,543 GBP2024-03-31
Total Inventories
2,549,139 GBP2025-03-31
2,146,341 GBP2024-03-31
Debtors
Current
12,139,247 GBP2025-03-31
10,089,745 GBP2024-03-31
Cash at bank and in hand
284,822 GBP2025-03-31
295,330 GBP2024-03-31
Current Assets
14,973,208 GBP2025-03-31
12,531,416 GBP2024-03-31
Creditors
Current, Amounts falling due within one year
-14,186,730 GBP2025-03-31
Net Current Assets/Liabilities
786,478 GBP2025-03-31
180,917 GBP2024-03-31
Total Assets Less Current Liabilities
6,799,664 GBP2025-03-31
6,329,460 GBP2024-03-31
Net Assets/Liabilities
5,671,307 GBP2025-03-31
5,248,322 GBP2024-03-31
Equity
Called up share capital
1,500,000 GBP2025-03-31
1,500,000 GBP2024-03-31
1,500,000 GBP2023-04-01
Retained earnings (accumulated losses)
4,171,307 GBP2025-03-31
3,748,322 GBP2024-03-31
3,701,755 GBP2023-04-01
Equity
5,671,307 GBP2025-03-31
5,248,322 GBP2024-03-31
5,201,755 GBP2023-04-01
Profit/Loss
Retained earnings (accumulated losses)
422,985 GBP2024-04-01 ~ 2025-03-31
46,567 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
422,985 GBP2024-04-01 ~ 2025-03-31
46,567 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
422,985 GBP2024-04-01 ~ 2025-03-31
46,567 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
422,985 GBP2024-04-01 ~ 2025-03-31
46,567 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
142024-04-01 ~ 2025-03-31
Furniture and fittings
152024-04-01 ~ 2025-03-31
Computers
332024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Depreciation Expense
1,164,047 GBP2024-04-01 ~ 2025-03-31
1,193,715 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
22,500 GBP2024-04-01 ~ 2025-03-31
22,500 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
6,693,913 GBP2024-04-01 ~ 2025-03-31
6,245,521 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
666,240 GBP2024-04-01 ~ 2025-03-31
606,185 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
7,598,438 GBP2024-04-01 ~ 2025-03-31
7,081,783 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
252,590 GBP2024-04-01 ~ 2025-03-31
225,154 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
47,219 GBP2024-04-01 ~ 2025-03-31
608,524 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
135,104 GBP2024-04-01 ~ 2025-03-31
130,173 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Buildings
484,904 GBP2025-03-31
484,904 GBP2024-03-31
Plant and equipment
19,157,893 GBP2025-03-31
18,130,704 GBP2024-03-31
Furniture and fittings
352,277 GBP2025-03-31
350,776 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
19,995,074 GBP2025-03-31
18,966,384 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
12,348,240 GBP2024-03-31
Furniture and fittings
341,008 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
12,817,841 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
3,261 GBP2024-04-01 ~ 2025-03-31
Owned/Freehold
1,164,047 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
13,501,900 GBP2025-03-31
Furniture and fittings
344,269 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
13,981,888 GBP2025-03-31
Property, Plant & Equipment
Buildings
349,185 GBP2025-03-31
356,311 GBP2024-03-31
Plant and equipment
5,655,993 GBP2025-03-31
5,782,464 GBP2024-03-31
Furniture and fittings
8,008 GBP2025-03-31
9,768 GBP2024-03-31
Under hire purchased contracts or finance leases, Plant and equipment
822,847 GBP2024-03-31
Raw materials and consumables
1,477,239 GBP2025-03-31
1,429,885 GBP2024-03-31
Value of work in progress
437,510 GBP2025-03-31
197,663 GBP2024-03-31
Finished Goods/Goods for Resale
634,390 GBP2025-03-31
518,793 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
11,399,196 GBP2025-03-31
9,867,414 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
327,411 GBP2025-03-31
Prepayments/Accrued Income
Current
412,640 GBP2025-03-31
222,331 GBP2024-03-31
Trade Creditors/Trade Payables
Current
6,478,556 GBP2025-03-31
6,075,384 GBP2024-03-31
Amounts owed to group undertakings
Current
6,283,457 GBP2025-03-31
5,178,182 GBP2024-03-31
Corporation Tax Payable
Current
95,515 GBP2025-03-31
Taxation/Social Security Payable
Current
743,122 GBP2025-03-31
584,804 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
586,080 GBP2025-03-31
512,129 GBP2024-03-31
Creditors
Current
14,186,730 GBP2025-03-31
12,350,499 GBP2024-03-31
Net Deferred Tax Liability/Asset
-1,128,357 GBP2025-03-31
-1,081,138 GBP2024-03-31
-609,781 GBP2023-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-47,219 GBP2024-04-01 ~ 2025-03-31
-471,357 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,135,857 GBP2025-03-31
-1,088,638 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,500,000 shares2025-03-31
1,500,000 shares2024-03-31
Par Value of Share
Class 1 ordinary share
1.002024-04-01 ~ 2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
78,265 GBP2025-03-31
83,262 GBP2024-03-31
Between one and five year
61,255 GBP2025-03-31
105,089 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
139,520 GBP2025-03-31
188,351 GBP2024-03-31