10890 - Manufacture Of Other Food Products N.e.c.
Turnover/Revenue
30,043,000 GBP2022-09-01 ~ 2023-12-31
20,152,000 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
-24,058,000 GBP2022-09-01 ~ 2023-12-31
-15,886,000 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
5,985,000 GBP2022-09-01 ~ 2023-12-31
4,266,000 GBP2021-09-01 ~ 2022-08-31
Distribution Costs
-2,261,000 GBP2022-09-01 ~ 2023-12-31
-1,918,000 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-2,460,000 GBP2022-09-01 ~ 2023-12-31
-1,745,000 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
1,505,000 GBP2022-09-01 ~ 2023-12-31
652,000 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
23,000 GBP2022-09-01 ~ 2023-12-31
60,000 GBP2021-09-01 ~ 2022-08-31
Interest Payable/Similar Charges (Finance Costs)
-81,000 GBP2022-09-01 ~ 2023-12-31
-54,000 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
1,447,000 GBP2022-09-01 ~ 2023-12-31
658,000 GBP2021-09-01 ~ 2022-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-378,000 GBP2022-09-01 ~ 2023-12-31
70,000 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
1,069,000 GBP2022-09-01 ~ 2023-12-31
728,000 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
1,069,000 GBP2022-09-01 ~ 2023-12-31
673,000 GBP2021-09-01 ~ 2022-08-31
Fixed Assets
1,338,000 GBP2023-12-31
1,405,000 GBP2022-08-31
Total Inventories
55,000 GBP2023-12-31
95,000 GBP2022-08-31
Debtors
Current
5,213,000 GBP2023-12-31
10,001,000 GBP2022-08-31
Cash at bank and in hand
1,000 GBP2022-08-31
Current Assets
5,268,000 GBP2023-12-31
10,097,000 GBP2022-08-31
Creditors
Non-current
1,012,000 GBP2023-12-31
971,000 GBP2022-08-31
Trade Creditors/Trade Payables
Current
2,390,000 GBP2023-12-31
2,963,000 GBP2022-08-31
Corporation Tax Payable
Current
87,000 GBP2023-12-31
Creditors
Current
2,689,000 GBP2023-12-31
3,195,000 GBP2022-08-31
Equity
Called up share capital
250,000 GBP2023-12-31
250,000 GBP2022-08-31
250,000 GBP2021-08-31
Retained earnings (accumulated losses)
2,655,000 GBP2023-12-31
7,086,000 GBP2022-08-31
6,953,000 GBP2021-08-31
Equity
2,905,000 GBP2023-12-31
7,336,000 GBP2022-08-31
7,203,000 GBP2021-08-31
Profit/Loss
Retained earnings (accumulated losses)
1,069,000 GBP2022-09-01 ~ 2023-12-31
728,000 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,069,000 GBP2022-09-01 ~ 2023-12-31
673,000 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-5,500,000 GBP2022-09-01 ~ 2023-12-31
-540,000 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
-5,500,000 GBP2022-09-01 ~ 2023-12-31
-540,000 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation Expense
47,000 GBP2022-09-01 ~ 2023-12-31
38,000 GBP2021-09-01 ~ 2022-08-31
Wages/Salaries
1,810,000 GBP2022-09-01 ~ 2023-12-31
1,238,000 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
233,000 GBP2022-09-01 ~ 2023-12-31
151,000 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
2,568,000 GBP2022-09-01 ~ 2023-12-31
1,684,000 GBP2021-09-01 ~ 2022-08-31
Average number of employees in administration and support functions
8,0002022-09-01 ~ 2023-12-31
8,0002021-09-01 ~ 2022-08-31
Average Number of Employees
200002022-09-01 ~ 2023-12-31
200002021-09-01 ~ 2022-08-31
Audit Fees/Expenses
17,000 GBP2022-09-01 ~ 2023-12-31
17,000 GBP2021-09-01 ~ 2022-08-31
Tax Expense/Credit at Applicable Tax Rate
362,000 GBP2022-09-01 ~ 2023-12-31
125,000 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
-34,000 GBP2023-12-31
-30,000 GBP2022-08-31
Deferred Tax Liabilities
-34,000 GBP2023-12-31
-30,000 GBP2022-08-31
Net Deferred Tax Liability/Asset
-34,000 GBP2023-12-31
-30,000 GBP2022-08-31
-156,000 GBP2021-08-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-4,000 GBP2022-09-01 ~ 2023-12-31
126,000 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
291,000 GBP2023-12-31
291,000 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
94,000 GBP2023-12-31
75,000 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
19,000 GBP2022-09-01 ~ 2023-12-31
Owned/Freehold
47,000 GBP2022-09-01 ~ 2023-12-31
Finished Goods
55,000 GBP2023-12-31
95,000 GBP2022-08-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
2,523,000 GBP2023-12-31
3,024,000 GBP2022-08-31
Trade Creditors/Trade Payables
103,000 GBP2023-12-31
153,000 GBP2022-08-31
Accrued Liabilities/Deferred Income
342,000 GBP2023-12-31
659,000 GBP2022-08-31
Other Taxation & Social Security Payable
342,000 GBP2023-12-31
528,000 GBP2022-08-31
Creditors
2,390,000 GBP2023-12-31
2,963,000 GBP2022-08-31
Par Value of Share
Class 1 ordinary share
12022-09-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,000 shares2023-12-31
250,000 shares2022-08-31