16290 - Manufacture Of Other Products Of Wood; Manufacture Of Articles Of Cork, Straw And Plaiting Materials
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
9,532,490 GBP2023-01-01 ~ 2023-12-31
8,272,484 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
6,331,866 GBP2023-01-01 ~ 2023-12-31
5,840,982 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,200,624 GBP2023-01-01 ~ 2023-12-31
2,431,502 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,679,490 GBP2023-01-01 ~ 2023-12-31
2,330,343 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
528,284 GBP2023-01-01 ~ 2023-12-31
101,159 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
136,150 GBP2023-01-01 ~ 2023-12-31
157,434 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
392,134 GBP2023-01-01 ~ 2023-12-31
-56,275 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-28,940 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
392,134 GBP2023-01-01 ~ 2023-12-31
-27,335 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
392,134 GBP2023-01-01 ~ 2023-12-31
-27,335 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
115,355 GBP2022-12-31
Property, Plant & Equipment
3,346,728 GBP2023-12-31
2,812,540 GBP2022-12-31
Fixed Assets
3,346,728 GBP2023-12-31
2,927,895 GBP2022-12-31
Total Inventories
891,747 GBP2023-12-31
994,694 GBP2022-12-31
Debtors
1,212,912 GBP2023-12-31
1,459,913 GBP2022-12-31
Cash at bank and in hand
1,151 GBP2023-12-31
86 GBP2022-12-31
Current Assets
2,105,810 GBP2023-12-31
2,454,693 GBP2022-12-31
Creditors
Current
4,236,854 GBP2023-12-31
4,559,038 GBP2022-12-31
Net Current Assets/Liabilities
-2,131,044 GBP2023-12-31
-2,104,345 GBP2022-12-31
Total Assets Less Current Liabilities
1,215,684 GBP2023-12-31
823,550 GBP2022-12-31
Equity
Called up share capital
15,705,000 GBP2023-12-31
15,705,000 GBP2022-12-31
7,400,000 GBP2021-12-31
Retained earnings (accumulated losses)
-14,489,316 GBP2023-12-31
-14,881,450 GBP2022-12-31
-14,854,115 GBP2021-12-31
Equity
1,215,684 GBP2023-12-31
823,550 GBP2022-12-31
-7,454,115 GBP2021-12-31
Issue of Equity Instruments
Called up share capital
8,305,000 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
8,305,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
392,134 GBP2023-01-01 ~ 2023-12-31
-27,335 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,396,145 GBP2023-01-01 ~ 2023-12-31
2,216,178 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
228,704 GBP2023-01-01 ~ 2023-12-31
217,226 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
67,753 GBP2023-01-01 ~ 2023-12-31
64,009 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,692,602 GBP2023-01-01 ~ 2023-12-31
2,497,413 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
912023-01-01 ~ 2023-12-31
832022-01-01 ~ 2022-12-31
Director Remuneration
299,384 GBP2023-01-01 ~ 2023-12-31
267,906 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
189,456 GBP2023-01-01 ~ 2023-12-31
195,052 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
29,149 GBP2023-01-01 ~ 2023-12-31
24,081 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
1,981,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,981,000 GBP2023-12-31
1,865,645 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
115,355 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
115,355 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,857,719 GBP2023-12-31
1,690,765 GBP2022-12-31
Plant and equipment
4,156,746 GBP2023-12-31
3,782,494 GBP2022-12-31
Computers
62,704 GBP2023-12-31
71,274 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,077,169 GBP2023-12-31
5,544,533 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-182,636 GBP2023-01-01 ~ 2023-12-31
Computers
-8,570 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-191,206 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
353,375 GBP2023-12-31
332,410 GBP2022-12-31
Plant and equipment
2,314,362 GBP2023-12-31
2,328,309 GBP2022-12-31
Computers
62,704 GBP2023-12-31
71,274 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,730,441 GBP2023-12-31
2,731,993 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
20,965 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
168,491 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
189,456 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-182,438 GBP2023-01-01 ~ 2023-12-31
Computers
-8,570 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-191,008 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
1,504,344 GBP2023-12-31
1,358,355 GBP2022-12-31
Plant and equipment
1,842,384 GBP2023-12-31
1,454,185 GBP2022-12-31
Raw Materials
555,225 GBP2023-12-31
664,008 GBP2022-12-31
Value of work in progress
212,944 GBP2023-12-31
156,770 GBP2022-12-31
Finished Goods
123,578 GBP2023-12-31
173,916 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
991,393 GBP2023-12-31
1,165,158 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
32,067 GBP2023-12-31
13,441 GBP2022-12-31
Other Debtors
Current
83,030 GBP2023-12-31
110,660 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
28,940 GBP2022-12-31
Prepayments/Accrued Income
Current
106,422 GBP2023-12-31
141,714 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,212,912 GBP2023-12-31
Amounts falling due within one year, Current
1,459,913 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,380,517 GBP2023-12-31
1,115,260 GBP2022-12-31
Amounts owed to group undertakings
Current
2,243,609 GBP2023-12-31
2,936,890 GBP2022-12-31
Other Taxation & Social Security Payable
Current
47,665 GBP2023-12-31
60,166 GBP2022-12-31
Other Creditors
Current
418,040 GBP2023-12-31
367,213 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
47,368 GBP2023-12-31
39,580 GBP2022-12-31
Between one and five year
59,308 GBP2023-12-31
24,992 GBP2022-12-31
All periods
106,676 GBP2023-12-31
64,572 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,705,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
392,134 GBP2023-01-01 ~ 2023-12-31