17290 - Manufacture Of Other Articles Of Paper And Paperboard N.e.c.
Average Number of Employees
592021-05-01 ~ 2022-04-30
662020-05-01 ~ 2021-04-30
Turnover/Revenue
9,941,616 GBP2021-05-01 ~ 2022-04-30
10,845,511 GBP2020-05-01 ~ 2021-04-30
Cost of Sales
-7,803,245 GBP2021-05-01 ~ 2022-04-30
-8,953,184 GBP2020-05-01 ~ 2021-04-30
Gross Profit/Loss
2,138,371 GBP2021-05-01 ~ 2022-04-30
1,892,327 GBP2020-05-01 ~ 2021-04-30
Administrative Expenses
-1,623,129 GBP2021-05-01 ~ 2022-04-30
-1,430,419 GBP2020-05-01 ~ 2021-04-30
Operating Profit/Loss
529,042 GBP2021-05-01 ~ 2022-04-30
477,057 GBP2020-05-01 ~ 2021-04-30
Profit/Loss on Ordinary Activities Before Tax
452,490 GBP2021-05-01 ~ 2022-04-30
312,734 GBP2020-05-01 ~ 2021-04-30
Profit/Loss
446,525 GBP2021-05-01 ~ 2022-04-30
304,109 GBP2020-05-01 ~ 2021-04-30
Property, Plant & Equipment
1,280,038 GBP2022-04-30
1,334,726 GBP2021-04-30
Fixed Assets
1,280,038 GBP2022-04-30
1,334,726 GBP2021-04-30
Total Inventories
2,320,281 GBP2022-04-30
2,176,736 GBP2021-04-30
Debtors
Current
1,977,437 GBP2022-04-30
2,393,623 GBP2021-04-30
Cash at bank and in hand
179,061 GBP2022-04-30
90,420 GBP2021-04-30
Current Assets
4,476,779 GBP2022-04-30
4,660,779 GBP2021-04-30
Creditors
Current, Amounts falling due within one year
-3,286,611 GBP2022-04-30
-3,962,923 GBP2021-04-30
Net Current Assets/Liabilities
1,190,168 GBP2022-04-30
697,856 GBP2021-04-30
Total Assets Less Current Liabilities
2,470,206 GBP2022-04-30
2,032,582 GBP2021-04-30
Creditors
Non-current, Amounts falling due after one year
-377,617 GBP2022-04-30
Net Assets/Liabilities
1,882,362 GBP2022-04-30
1,435,837 GBP2021-04-30
Equity
Called up share capital
225,474 GBP2022-04-30
225,474 GBP2021-04-30
225,000 GBP2020-05-01
Share premium
6,612 GBP2022-04-30
6,612 GBP2021-04-30
Capital redemption reserve
20,000 GBP2022-04-30
20,000 GBP2021-04-30
20,000 GBP2020-05-01
Retained earnings (accumulated losses)
1,630,276 GBP2022-04-30
1,183,751 GBP2021-04-30
1,983,931 GBP2020-05-01
Equity
1,882,362 GBP2022-04-30
1,435,837 GBP2021-04-30
2,681,090 GBP2020-05-01
Revaluation reserve
452,159 GBP2020-05-01
Profit/Loss
Retained earnings (accumulated losses)
446,525 GBP2021-05-01 ~ 2022-04-30
304,109 GBP2020-05-01 ~ 2021-04-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
446,525 GBP2021-05-01 ~ 2022-04-30
304,109 GBP2020-05-01 ~ 2021-04-30
Comprehensive Income/Expense
446,525 GBP2021-05-01 ~ 2022-04-30
304,109 GBP2020-05-01 ~ 2021-04-30
Dividends Paid
Retained earnings (accumulated losses)
-1,556,448 GBP2020-05-01 ~ 2021-04-30
Dividends Paid
-1,556,448 GBP2020-05-01 ~ 2021-04-30
Issue of Equity Instruments
Called up share capital
474 GBP2020-05-01 ~ 2021-04-30
Issue of Equity Instruments
7,086 GBP2020-05-01 ~ 2021-04-30
Audit Fees/Expenses
7,895 GBP2021-05-01 ~ 2022-04-30
7,450 GBP2020-05-01 ~ 2021-04-30
Wages/Salaries
1,736,444 GBP2021-05-01 ~ 2022-04-30
1,884,851 GBP2020-05-01 ~ 2021-04-30
Social Security Costs
174,764 GBP2021-05-01 ~ 2022-04-30
184,127 GBP2020-05-01 ~ 2021-04-30
Staff Costs/Employee Benefits Expense
1,948,293 GBP2021-05-01 ~ 2022-04-30
2,146,367 GBP2020-05-01 ~ 2021-04-30
Director Remuneration
296,301 GBP2021-05-01 ~ 2022-04-30
306,606 GBP2020-05-01 ~ 2021-04-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
47,153 GBP2021-05-01 ~ 2022-04-30
55,947 GBP2020-05-01 ~ 2021-04-30
Tax Expense/Credit at Applicable Tax Rate
85,973 GBP2021-05-01 ~ 2022-04-30
59,419 GBP2020-05-01 ~ 2021-04-30
Dividends Paid on Shares
1,556,448 GBP2020-05-01 ~ 2021-04-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,796,409 GBP2022-04-30
6,522,214 GBP2021-04-30
Furniture and fittings
288,990 GBP2022-04-30
283,312 GBP2021-04-30
Motor vehicles
88,210 GBP2022-04-30
88,210 GBP2021-04-30
Office equipment
282,472 GBP2022-04-30
257,438 GBP2021-04-30
Property, Plant & Equipment - Gross Cost
7,456,081 GBP2022-04-30
7,151,174 GBP2021-04-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
5,373,345 GBP2021-04-30
Furniture and fittings
156,040 GBP2021-04-30
Motor vehicles
56,005 GBP2021-04-30
Office equipment
231,058 GBP2021-04-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,816,448 GBP2021-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
15,423 GBP2021-05-01 ~ 2022-04-30
Owned/Freehold
359,595 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,678,002 GBP2022-04-30
Furniture and fittings
178,189 GBP2022-04-30
Motor vehicles
71,428 GBP2022-04-30
Office equipment
248,424 GBP2022-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,176,043 GBP2022-04-30
Property, Plant & Equipment
Plant and equipment
1,118,407 GBP2022-04-30
1,148,869 GBP2021-04-30
Furniture and fittings
110,801 GBP2022-04-30
127,272 GBP2021-04-30
Motor vehicles
16,782 GBP2022-04-30
32,205 GBP2021-04-30
Office equipment
34,048 GBP2022-04-30
26,380 GBP2021-04-30
Plant and equipment, Under hire purchased contracts or finance leases
206,881 GBP2022-04-30
272,698 GBP2021-04-30
Motor vehicles, Under hire purchased contracts or finance leases
16,030 GBP2022-04-30
32,207 GBP2021-04-30
Under hire purchased contracts or finance leases
222,911 GBP2022-04-30
304,905 GBP2021-04-30
Raw materials and consumables
1,391,168 GBP2022-04-30
1,221,837 GBP2021-04-30
Value of work in progress
202,915 GBP2022-04-30
272,018 GBP2021-04-30
Finished Goods/Goods for Resale
726,198 GBP2022-04-30
682,881 GBP2021-04-30
Trade Debtors/Trade Receivables
Current
1,780,632 GBP2022-04-30
1,782,807 GBP2021-04-30
Amounts Owed by Group Undertakings
Current
33,667 GBP2022-04-30
381,498 GBP2021-04-30
Other Debtors
Current
54,283 GBP2022-04-30
73,552 GBP2021-04-30
Prepayments/Accrued Income
Current
108,855 GBP2022-04-30
155,766 GBP2021-04-30
Cash and Cash Equivalents
179,061 GBP2022-04-30
90,420 GBP2021-04-30
Other Remaining Borrowings
Current
409,930 GBP2022-04-30
1,073,210 GBP2021-04-30
Trade Creditors/Trade Payables
Current
2,482,624 GBP2022-04-30
1,811,650 GBP2021-04-30
Corporation Tax Payable
Current
458 GBP2022-04-30
Taxation/Social Security Payable
Current
297,088 GBP2022-04-30
790,757 GBP2021-04-30
Finance Lease Liabilities - Total Present Value
Current
53,372 GBP2022-04-30
77,845 GBP2021-04-30
Other Creditors
Current
8,212 GBP2022-04-30
7,266 GBP2021-04-30
Accrued Liabilities/Deferred Income
Current
34,927 GBP2022-04-30
202,195 GBP2021-04-30
Creditors
Current
3,286,611 GBP2022-04-30
3,962,923 GBP2021-04-30
Finance Lease Liabilities - Total Present Value
Non-current
56,933 GBP2022-04-30
113,671 GBP2021-04-30
Other Creditors
Non-current
320,684 GBP2022-04-30
320,000 GBP2021-04-30
Creditors
Non-current
377,617 GBP2022-04-30
433,671 GBP2021-04-30
Minimum gross finance lease payments owing
110,305 GBP2022-04-30
191,515 GBP2021-04-30
Net Deferred Tax Liability/Asset
-210,227 GBP2022-04-30
-163,074 GBP2021-04-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-47,153 GBP2021-05-01 ~ 2022-04-30
Deferred Tax Liabilities
Accelerated tax depreciation
-210,227 GBP2022-04-30
-163,074 GBP2021-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
225,474 shares2022-04-30
225,474 shares2021-04-30
Par Value of Share
Class 1 ordinary share
1.002021-05-01 ~ 2022-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
202,000 GBP2022-04-30
202,000 GBP2021-04-30
Between one and five year
563,386 GBP2022-04-30
765,386 GBP2021-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
765,386 GBP2022-04-30
967,386 GBP2021-04-30