16290 - Manufacture Of Other Products Of Wood; Manufacture Of Articles Of Cork, Straw And Plaiting Materials
Par Value of Share
Class 1 ordinary share
12023-11-01 ~ 2024-10-31
Turnover/Revenue
5,963,732 GBP2023-11-01 ~ 2024-10-31
5,781,526 GBP2022-11-01 ~ 2023-10-31
Cost of Sales
4,180,321 GBP2023-11-01 ~ 2024-10-31
4,034,254 GBP2022-11-01 ~ 2023-10-31
Gross Profit/Loss
1,783,411 GBP2023-11-01 ~ 2024-10-31
1,747,272 GBP2022-11-01 ~ 2023-10-31
Distribution Costs
267,780 GBP2023-11-01 ~ 2024-10-31
277,669 GBP2022-11-01 ~ 2023-10-31
Administrative Expenses
966,893 GBP2023-11-01 ~ 2024-10-31
1,243,552 GBP2022-11-01 ~ 2023-10-31
Operating Profit/Loss
595,038 GBP2023-11-01 ~ 2024-10-31
276,852 GBP2022-11-01 ~ 2023-10-31
Interest Payable/Similar Charges (Finance Costs)
236,872 GBP2023-11-01 ~ 2024-10-31
218,099 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
358,166 GBP2023-11-01 ~ 2024-10-31
58,753 GBP2022-11-01 ~ 2023-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
76,047 GBP2023-11-01 ~ 2024-10-31
15,871 GBP2022-11-01 ~ 2023-10-31
Profit/Loss
282,119 GBP2023-11-01 ~ 2024-10-31
42,882 GBP2022-11-01 ~ 2023-10-31
Comprehensive Income/Expense
282,119 GBP2023-11-01 ~ 2024-10-31
1,959,482 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
4,214,030 GBP2024-10-31
4,395,287 GBP2023-10-31
Total Inventories
2,294,241 GBP2024-10-31
2,285,057 GBP2023-10-31
Debtors
393,529 GBP2024-10-31
532,250 GBP2023-10-31
Cash at bank and in hand
43,989 GBP2024-10-31
3,973 GBP2023-10-31
Current Assets
2,731,759 GBP2024-10-31
2,821,280 GBP2023-10-31
Creditors
Current
1,914,365 GBP2024-10-31
2,253,883 GBP2023-10-31
Net Current Assets/Liabilities
817,394 GBP2024-10-31
567,397 GBP2023-10-31
Total Assets Less Current Liabilities
5,031,424 GBP2024-10-31
4,962,684 GBP2023-10-31
Net Assets/Liabilities
4,345,576 GBP2024-10-31
4,096,457 GBP2023-10-31
Equity
Called up share capital
50,001 GBP2024-10-31
50,001 GBP2023-10-31
50,001 GBP2022-10-31
Revaluation reserve
2,235,851 GBP2024-10-31
2,281,481 GBP2023-10-31
364,881 GBP2022-10-31
Retained earnings (accumulated losses)
2,059,724 GBP2024-10-31
1,764,975 GBP2023-10-31
1,748,093 GBP2022-10-31
Equity
4,345,576 GBP2024-10-31
4,096,457 GBP2023-10-31
2,162,975 GBP2022-10-31
Dividends Paid
Retained earnings (accumulated losses)
-33,000 GBP2023-11-01 ~ 2024-10-31
-26,000 GBP2022-11-01 ~ 2023-10-31
Dividends Paid
-33,000 GBP2023-11-01 ~ 2024-10-31
-26,000 GBP2022-11-01 ~ 2023-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
282,119 GBP2023-11-01 ~ 2024-10-31
42,882 GBP2022-11-01 ~ 2023-10-31
Bank Overdrafts
-349,159 GBP2024-10-31
-385,823 GBP2023-10-31
-382,438 GBP2022-10-31
Wages/Salaries
2,558,037 GBP2023-11-01 ~ 2024-10-31
2,508,759 GBP2022-11-01 ~ 2023-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
70,342 GBP2023-11-01 ~ 2024-10-31
40,867 GBP2022-11-01 ~ 2023-10-31
Staff Costs/Employee Benefits Expense
2,628,379 GBP2023-11-01 ~ 2024-10-31
2,549,626 GBP2022-11-01 ~ 2023-10-31
Average Number of Employees
852023-11-01 ~ 2024-10-31
882022-11-01 ~ 2023-10-31
Director Remuneration
14,311 GBP2023-11-01 ~ 2024-10-31
10,215 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
144,447 GBP2023-11-01 ~ 2024-10-31
112,690 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,975,000 GBP2024-10-31
2,975,000 GBP2023-10-31
Plant and equipment
4,067,736 GBP2024-10-31
4,155,782 GBP2023-10-31
Furniture and fittings
653,186 GBP2024-10-31
651,873 GBP2023-10-31
Motor vehicles
88,750 GBP2024-10-31
88,750 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
7,784,672 GBP2024-10-31
7,871,405 GBP2023-10-31
Property, Plant & Equipment - Disposals
Plant and equipment
-142,080 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Disposals
-142,080 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,969,257 GBP2024-10-31
2,954,412 GBP2023-10-31
Furniture and fittings
454,240 GBP2024-10-31
434,429 GBP2023-10-31
Motor vehicles
87,645 GBP2024-10-31
87,277 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,570,642 GBP2024-10-31
3,476,118 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
59,500 GBP2023-11-01 ~ 2024-10-31
Plant and equipment
156,925 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
19,811 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
368 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
236,604 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-142,080 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-142,080 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
59,500 GBP2024-10-31
Property, Plant & Equipment
Land and buildings
2,915,500 GBP2024-10-31
2,975,000 GBP2023-10-31
Plant and equipment
1,098,479 GBP2024-10-31
1,201,370 GBP2023-10-31
Furniture and fittings
198,946 GBP2024-10-31
217,444 GBP2023-10-31
Motor vehicles
1,105 GBP2024-10-31
1,473 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
1,021,052 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
375,954 GBP2024-10-31
283,797 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
92,157 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
645,098 GBP2024-10-31
737,255 GBP2023-10-31
Raw Materials
1,917,833 GBP2024-10-31
1,945,566 GBP2023-10-31
Value of work in progress
218,973 GBP2024-10-31
178,644 GBP2023-10-31
Finished Goods
157,435 GBP2024-10-31
160,847 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
382,384 GBP2024-10-31
513,864 GBP2023-10-31
Prepayments/Accrued Income
Current
11,145 GBP2024-10-31
18,386 GBP2023-10-31
Debtors
Current, Amounts falling due within one year
393,529 GBP2024-10-31
Amounts falling due within one year, Current
532,250 GBP2023-10-31
Bank Borrowings/Overdrafts
Current
1,134,311 GBP2024-10-31
1,267,996 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Current
121,916 GBP2024-10-31
129,419 GBP2023-10-31
Trade Creditors/Trade Payables
Current
438,224 GBP2024-10-31
514,282 GBP2023-10-31
Other Taxation & Social Security Payable
Current
205,461 GBP2024-10-31
327,971 GBP2023-10-31
Accrued Liabilities/Deferred Income
Current
13,500 GBP2024-10-31
13,500 GBP2023-10-31
Bank Borrowings/Overdrafts
Non-current
307,420 GBP2024-10-31
419,005 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Non-current
138,596 GBP2024-10-31
260,512 GBP2023-10-31
Bank Borrowings
Current, Amounts falling due within one year
785,152 GBP2024-10-31
Total Borrowings
Current, Amounts falling due within one year
1,134,311 GBP2024-10-31
Bank Borrowings
Non-current, Between one and two years
125,008 GBP2024-10-31
126,656 GBP2023-10-31
Between two and five year, Non-current
182,412 GBP2024-10-31
292,349 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
260,512 GBP2023-10-31
hire purchase agreements
260,512 GBP2024-10-31
389,931 GBP2023-10-31
Bank Overdrafts
Secured
349,159 GBP2024-10-31
385,823 GBP2023-10-31
Bank Borrowings
Secured
1,092,572 GBP2024-10-31
1,301,178 GBP2023-10-31
Total Borrowings
Secured
1,441,731 GBP2024-10-31
1,687,001 GBP2023-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
79,357 GBP2024-10-31
3,310 GBP2023-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,001 shares2024-10-31
Profit/Loss
Retained earnings (accumulated losses)
282,119 GBP2023-11-01 ~ 2024-10-31