16290 - Manufacture Of Other Products Of Wood; Manufacture Of Articles Of Cork, Straw And Plaiting Materials
Intangible Assets
1 GBP2023-12-31
1 GBP2022-12-31
Property, Plant & Equipment
475,598 GBP2023-12-31
524,775 GBP2022-12-31
Fixed Assets
475,599 GBP2023-12-31
524,776 GBP2022-12-31
Total Inventories
383,556 GBP2023-12-31
360,302 GBP2022-12-31
Debtors
102,051 GBP2023-12-31
36,220 GBP2022-12-31
Cash at bank and in hand
221,690 GBP2023-12-31
383,319 GBP2022-12-31
Current Assets
707,297 GBP2023-12-31
779,841 GBP2022-12-31
Creditors
Current
579,428 GBP2023-12-31
615,299 GBP2022-12-31
Net Current Assets/Liabilities
127,869 GBP2023-12-31
164,542 GBP2022-12-31
Total Assets Less Current Liabilities
603,468 GBP2023-12-31
689,318 GBP2022-12-31
Net Assets/Liabilities
152,705 GBP2023-12-31
151,729 GBP2022-12-31
Equity
Called up share capital
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Retained earnings (accumulated losses)
142,705 GBP2023-12-31
141,729 GBP2022-12-31
Equity
152,705 GBP2023-12-31
151,729 GBP2022-12-31
Average Number of Employees
342023-01-01 ~ 2023-12-31
352022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
1 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
40,515 GBP2022-12-31
Intangible Assets - Gross Cost
40,516 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
40,515 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
40,515 GBP2022-12-31
Intangible Assets
Net goodwill
1 GBP2023-12-31
1 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
446,540 GBP2023-12-31
413,113 GBP2022-12-31
Furniture and fittings
109,877 GBP2023-12-31
108,394 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
217,442 GBP2023-12-31
193,684 GBP2022-12-31
Furniture and fittings
61,469 GBP2023-12-31
45,342 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
23,758 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
16,127 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
229,098 GBP2023-12-31
219,429 GBP2022-12-31
Furniture and fittings
48,408 GBP2023-12-31
63,052 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
300,252 GBP2023-12-31
263,697 GBP2022-12-31
Computers
40,880 GBP2023-12-31
40,477 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
904,216 GBP2023-12-31
831,365 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
120,149 GBP2023-12-31
47,619 GBP2022-12-31
Computers
27,415 GBP2023-12-31
18,032 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
428,618 GBP2023-12-31
306,590 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
72,530 GBP2023-01-01 ~ 2023-12-31
Computers
9,383 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
122,028 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
180,103 GBP2023-12-31
216,078 GBP2022-12-31
Computers
13,465 GBP2023-12-31
22,445 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
97,830 GBP2023-12-31
97,830 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
24,457 GBP2023-12-31
16,305 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
8,152 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
56,025 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
64,177 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
73,373 GBP2023-12-31
81,525 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
153,839 GBP2023-12-31
173,309 GBP2022-12-31
Under hire purchased contracts or finance leases
227,212 GBP2023-12-31
254,834 GBP2022-12-31
Merchandise
77,985 GBP2023-12-31
147,221 GBP2022-12-31
Value of work in progress
305,571 GBP2023-12-31
213,081 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
21,590 GBP2023-12-31
2,387 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
60,000 GBP2023-12-31
Other Debtors
Current
7,947 GBP2023-12-31
22,719 GBP2022-12-31
Prepayments/Accrued Income
Current
12,514 GBP2023-12-31
11,114 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
102,051 GBP2023-12-31
36,220 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
49,800 GBP2023-12-31
49,800 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
55,605 GBP2023-12-31
47,777 GBP2022-12-31
Trade Creditors/Trade Payables
Current
46,042 GBP2023-12-31
97,757 GBP2022-12-31
Other Taxation & Social Security Payable
Current
58,093 GBP2023-12-31
42,259 GBP2022-12-31
Other Creditors
Current
86,139 GBP2023-12-31
79,969 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
22,235 GBP2023-12-31
19,952 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current, Between one and two years
49,800 GBP2023-12-31
49,800 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
146,316 GBP2023-12-31
171,891 GBP2022-12-31
Between one and five year, hire purchase agreements
146,316 GBP2023-12-31
171,891 GBP2022-12-31
hire purchase agreements
201,921 GBP2023-12-31
219,668 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
39,500 GBP2023-12-31
39,500 GBP2022-12-31
Between one and five year
158,000 GBP2023-12-31
158,000 GBP2022-12-31
More than five year
26,333 GBP2023-12-31
65,833 GBP2022-12-31
All periods
223,833 GBP2023-12-31
263,333 GBP2022-12-31
Bank Borrowings
Secured
124,500 GBP2023-12-31
174,300 GBP2022-12-31
Total Borrowings
Secured
326,421 GBP2023-12-31
393,968 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
53,912 GBP2023-12-31
65,421 GBP2022-12-31