16290 - Manufacture Of Other Products Of Wood; Manufacture Of Articles Of Cork, Straw And Plaiting Materials
(expand)Administrative Expenses
-2,662,481 GBP2023-01-01 ~ 2023-12-31
-2,048,062 GBP2022-04-01 ~ 2022-12-31
Operating Profit/Loss
389,234 GBP2023-01-01 ~ 2023-12-31
866,397 GBP2022-04-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
300,554 GBP2023-01-01 ~ 2023-12-31
798,568 GBP2022-04-01 ~ 2022-12-31
Profit/Loss
512,606 GBP2023-01-01 ~ 2023-12-31
632,381 GBP2022-04-01 ~ 2022-12-31
Comprehensive Income/Expense
512,606 GBP2023-01-01 ~ 2023-12-31
592,771 GBP2022-04-01 ~ 2022-12-31
Property, Plant & Equipment
4,096,969 GBP2023-12-31
4,077,088 GBP2022-12-31
Fixed Assets
4,096,969 GBP2023-12-31
4,077,088 GBP2022-12-31
Total Inventories
293,175 GBP2023-12-31
377,425 GBP2022-12-31
Debtors
Current
3,575,089 GBP2023-12-31
4,652,056 GBP2022-12-31
Cash at bank and in hand
312 GBP2023-12-31
123,293 GBP2022-12-31
Current Assets
3,868,576 GBP2023-12-31
5,152,774 GBP2022-12-31
Net Current Assets/Liabilities
-1,313,036 GBP2023-12-31
-1,338,829 GBP2022-12-31
Total Assets Less Current Liabilities
2,783,933 GBP2023-12-31
2,738,259 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,154,766 GBP2023-12-31
Net Assets/Liabilities
1,472,852 GBP2023-12-31
1,282,946 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2022-04-01
Revaluation reserve
901,726 GBP2023-12-31
901,726 GBP2022-12-31
941,336 GBP2022-04-01
Retained earnings (accumulated losses)
571,026 GBP2023-12-31
381,120 GBP2022-12-31
-251,261 GBP2022-04-01
Equity
1,472,852 GBP2023-12-31
1,282,946 GBP2022-12-31
690,175 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
512,606 GBP2023-01-01 ~ 2023-12-31
632,381 GBP2022-04-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-322,700 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-322,700 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
186,391 GBP2023-01-01 ~ 2023-12-31
154,939 GBP2022-04-01 ~ 2022-12-31
Cash and Cash Equivalents
-591,496 GBP2023-12-31
-179,544 GBP2022-12-31
-630,755 GBP2022-04-01
Bank Overdrafts
-591,808 GBP2023-12-31
-302,837 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Furniture and fittings
252023-01-01 ~ 2023-12-31
Office equipment
202023-01-01 ~ 2023-12-31
Audit Fees/Expenses
24,000 GBP2023-01-01 ~ 2023-12-31
22,000 GBP2022-04-01 ~ 2022-12-31
Wages/Salaries
2,126,395 GBP2023-01-01 ~ 2023-12-31
1,347,643 GBP2022-04-01 ~ 2022-12-31
Social Security Costs
197,748 GBP2023-01-01 ~ 2023-12-31
185,141 GBP2022-04-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,372,441 GBP2023-01-01 ~ 2023-12-31
1,573,380 GBP2022-04-01 ~ 2022-12-31
Director Remuneration
208,339 GBP2023-01-01 ~ 2023-12-31
146,168 GBP2022-04-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
76,857 GBP2022-04-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
76,040 GBP2023-01-01 ~ 2023-12-31
151,728 GBP2022-04-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
1,918 GBP2023-12-31
1,918 GBP2022-12-31
Goodwill
500 GBP2023-12-31
500 GBP2022-12-31
Intangible Assets - Gross Cost
2,418 GBP2023-12-31
2,418 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,918 GBP2023-12-31
1,918 GBP2022-12-31
Goodwill
500 GBP2023-12-31
500 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,418 GBP2023-12-31
2,418 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
2,932,366 GBP2023-12-31
2,929,692 GBP2022-12-31
Plant and equipment
1,687,974 GBP2023-12-31
1,494,363 GBP2022-12-31
Motor vehicles
234,634 GBP2023-12-31
248,628 GBP2022-12-31
Furniture and fittings
9,476 GBP2023-12-31
9,279 GBP2022-12-31
Office equipment
152,378 GBP2023-12-31
151,273 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,016,828 GBP2023-12-31
4,833,235 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-29,512 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-13,994 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-43,506 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
428,631 GBP2022-12-31
Motor vehicles
191,695 GBP2022-12-31
Furniture and fittings
6,525 GBP2022-12-31
Office equipment
74,724 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
756,147 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
100,935 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
11,111 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
15,530 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
186,392 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-8,690 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-13,990 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-22,680 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
520,876 GBP2023-12-31
Motor vehicles
188,816 GBP2023-12-31
Furniture and fittings
6,969 GBP2023-12-31
Office equipment
90,254 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
919,859 GBP2023-12-31
Property, Plant & Equipment
Buildings
2,819,422 GBP2023-12-31
2,875,120 GBP2022-12-31
Plant and equipment
1,167,098 GBP2023-12-31
1,065,732 GBP2022-12-31
Motor vehicles
45,818 GBP2023-12-31
56,933 GBP2022-12-31
Furniture and fittings
2,507 GBP2023-12-31
2,754 GBP2022-12-31
Office equipment
62,124 GBP2023-12-31
76,549 GBP2022-12-31
Raw materials and consumables
293,175 GBP2023-12-31
377,425 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,436,428 GBP2023-12-31
2,908,139 GBP2022-12-31
Other Debtors
Current
849,137 GBP2023-12-31
1,158,309 GBP2022-12-31
Prepayments/Accrued Income
Current
51,553 GBP2023-12-31
50,950 GBP2022-12-31
Bank Overdrafts
Current
591,808 GBP2023-12-31
302,837 GBP2022-12-31
Bank Borrowings
Current
196,859 GBP2023-12-31
181,146 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,074,897 GBP2023-12-31
3,842,282 GBP2022-12-31
Taxation/Social Security Payable
Current
232,564 GBP2023-12-31
245,855 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
133,576 GBP2023-12-31
131,581 GBP2022-12-31
Other Creditors
Current
94,287 GBP2023-12-31
106,249 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,857,621 GBP2023-12-31
1,681,653 GBP2022-12-31
Creditors
Current
5,181,612 GBP2023-12-31
6,491,603 GBP2022-12-31
Bank Borrowings
Non-current
633,897 GBP2023-12-31
760,482 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
181,473 GBP2023-12-31
156,696 GBP2022-12-31
Other Creditors
Non-current
339,396 GBP2023-12-31
381,820 GBP2022-12-31
Creditors
Non-current
1,154,766 GBP2023-12-31
1,298,998 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
760,482 GBP2022-12-31
Total Borrowings
830,756 GBP2023-12-31
941,628 GBP2022-12-31
Minimum gross finance lease payments owing
315,049 GBP2023-12-31
288,277 GBP2022-12-31
Net Deferred Tax Liability/Asset
-156,315 GBP2023-12-31
-156,315 GBP2022-12-31
49,482 GBP2022-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-205,797 GBP2022-04-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-258,301 GBP2023-12-31
-258,301 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
5,882 GBP2023-12-31
11,185 GBP2022-12-31
Between one and five year
962 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,882 GBP2023-12-31
12,147 GBP2022-12-31