16290 - Manufacture Of Other Products Of Wood; Manufacture Of Articles Of Cork, Straw And Plaiting Materials
Average Number of Employees
1972023-04-01 ~ 2024-03-31
1912022-04-01 ~ 2023-03-31
Turnover/Revenue
43,000,665 GBP2023-04-01 ~ 2024-03-31
41,906,127 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-36,970,106 GBP2023-04-01 ~ 2024-03-31
-35,279,932 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
6,030,559 GBP2023-04-01 ~ 2024-03-31
6,626,195 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-218,781 GBP2023-04-01 ~ 2024-03-31
-222,977 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-5,279,105 GBP2023-04-01 ~ 2024-03-31
-5,208,431 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
532,673 GBP2023-04-01 ~ 2024-03-31
1,194,787 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
520,692 GBP2023-04-01 ~ 2024-03-31
1,166,033 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
6,148,543 GBP2024-03-31
6,700,759 GBP2023-03-31
Fixed Assets
6,148,543 GBP2024-03-31
6,700,759 GBP2023-03-31
Total Inventories
2,146,341 GBP2024-03-31
2,012,107 GBP2023-03-31
Debtors
Current
10,089,745 GBP2024-03-31
10,783,800 GBP2023-03-31
Cash at bank and in hand
295,330 GBP2024-03-31
442,617 GBP2023-03-31
Current Assets
12,531,416 GBP2024-03-31
13,238,524 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-12,350,499 GBP2024-03-31
-14,127,747 GBP2023-03-31
Net Current Assets/Liabilities
180,917 GBP2024-03-31
-889,223 GBP2023-03-31
Total Assets Less Current Liabilities
6,329,460 GBP2024-03-31
5,811,536 GBP2023-03-31
Net Assets/Liabilities
5,248,322 GBP2024-03-31
5,201,755 GBP2023-03-31
Equity
Called up share capital
1,500,000 GBP2024-03-31
1,500,000 GBP2023-03-31
1,500,000 GBP2022-04-01
Retained earnings (accumulated losses)
3,748,322 GBP2024-03-31
3,701,755 GBP2023-03-31
3,556,567 GBP2022-04-01
Equity
5,248,322 GBP2024-03-31
5,201,755 GBP2023-03-31
5,056,567 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
46,567 GBP2023-04-01 ~ 2024-03-31
945,188 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
46,567 GBP2023-04-01 ~ 2024-03-31
945,188 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
46,567 GBP2023-04-01 ~ 2024-03-31
945,188 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
46,567 GBP2023-04-01 ~ 2024-03-31
945,188 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-800,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-800,000 GBP2022-04-01 ~ 2023-03-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-800,000 GBP2022-04-01 ~ 2023-03-31
Equity - Income/Expense Recognised Directly
-800,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
142023-04-01 ~ 2024-03-31
Furniture and fittings
152023-04-01 ~ 2024-03-31
Computers
332023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
1,193,715 GBP2023-04-01 ~ 2024-03-31
897,517 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
22,500 GBP2023-04-01 ~ 2024-03-31
17,850 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
6,245,521 GBP2023-04-01 ~ 2024-03-31
5,773,540 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
606,185 GBP2023-04-01 ~ 2024-03-31
586,622 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
7,081,783 GBP2023-04-01 ~ 2024-03-31
6,581,579 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
225,154 GBP2023-04-01 ~ 2024-03-31
213,066 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
608,524 GBP2023-04-01 ~ 2024-03-31
218,528 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
130,173 GBP2023-04-01 ~ 2024-03-31
221,546 GBP2022-04-01 ~ 2023-03-31
Dividends Paid on Shares
800,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Buildings
484,904 GBP2024-03-31
484,904 GBP2023-03-31
Plant and equipment
18,130,704 GBP2024-03-31
17,490,044 GBP2023-03-31
Furniture and fittings
350,776 GBP2024-03-31
349,937 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
18,966,384 GBP2024-03-31
18,324,885 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
11,172,260 GBP2023-03-31
Furniture and fittings
330,545 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
11,624,126 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
1,175,980 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings, Owned/Freehold
10,463 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
1,193,715 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
12,348,240 GBP2024-03-31
Furniture and fittings
341,008 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
12,817,841 GBP2024-03-31
Property, Plant & Equipment
Buildings
356,311 GBP2024-03-31
363,583 GBP2023-03-31
Plant and equipment
5,782,464 GBP2024-03-31
6,317,784 GBP2023-03-31
Furniture and fittings
9,768 GBP2024-03-31
19,392 GBP2023-03-31
Plant and equipment, Under hire purchased contracts or finance leases
822,847 GBP2024-03-31
1,028,558 GBP2023-03-31
Raw materials and consumables
1,429,885 GBP2024-03-31
1,455,055 GBP2023-03-31
Value of work in progress
197,663 GBP2024-03-31
132,362 GBP2023-03-31
Finished Goods/Goods for Resale
518,793 GBP2024-03-31
424,690 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
9,867,414 GBP2024-03-31
10,650,089 GBP2023-03-31
Prepayments/Accrued Income
Current
222,331 GBP2024-03-31
133,711 GBP2023-03-31
Trade Creditors/Trade Payables
Current
6,075,384 GBP2024-03-31
5,975,359 GBP2023-03-31
Amounts owed to group undertakings
Current
5,178,182 GBP2024-03-31
7,200,930 GBP2023-03-31
Taxation/Social Security Payable
Current
584,804 GBP2024-03-31
232,658 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
157,199 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
512,129 GBP2024-03-31
561,601 GBP2023-03-31
Creditors
Current
12,350,499 GBP2024-03-31
14,127,747 GBP2023-03-31
Net Deferred Tax Liability/Asset
-1,081,138 GBP2024-03-31
-609,781 GBP2023-03-31
-387,185 GBP2022-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-471,357 GBP2023-04-01 ~ 2024-03-31
-222,596 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,088,638 GBP2024-03-31
-1,194,352 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,500,000 shares2024-03-31
1,500,000 shares2023-03-31
Par Value of Share
Class 1 ordinary share
1.002023-04-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
83,262 GBP2024-03-31
68,709 GBP2023-03-31
Between one and five year
105,089 GBP2024-03-31
125,534 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
188,351 GBP2024-03-31
194,243 GBP2023-03-31