11070 - Manufacture Of Soft Drinks; Production Of Mineral Waters And Other Bottled Waters
Cost of Sales
-17,144,064 GBP2024-01-01 ~ 2024-12-31
-19,555,574 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-12,616,895 GBP2024-01-01 ~ 2024-12-31
-12,358,816 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
99,892 GBP2024-01-01 ~ 2024-12-31
100,618 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-695,531 GBP2024-01-01 ~ 2024-12-31
775,224 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-384,121 GBP2024-01-01 ~ 2024-12-31
483,445 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-384,121 GBP2024-01-01 ~ 2024-12-31
483,445 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
9,819,824 GBP2024-12-31
9,921,217 GBP2023-12-31
Fixed Assets - Investments
2,978,343 GBP2024-12-31
1,756,351 GBP2023-12-31
Fixed Assets
12,798,167 GBP2024-12-31
11,677,568 GBP2023-12-31
Debtors
7,205,206 GBP2024-12-31
9,496,701 GBP2023-12-31
Cash at bank and in hand
882,184 GBP2024-12-31
986,336 GBP2023-12-31
Current Assets
11,250,488 GBP2024-12-31
14,537,934 GBP2023-12-31
Net Current Assets/Liabilities
-3,321,628 GBP2024-12-31
-577,774 GBP2023-12-31
Total Assets Less Current Liabilities
9,476,539 GBP2024-12-31
11,099,794 GBP2023-12-31
Net Assets/Liabilities
7,654,645 GBP2024-12-31
9,158,766 GBP2023-12-31
Equity
Called up share capital
111,111 GBP2024-12-31
111,111 GBP2023-12-31
111,111 GBP2022-12-31
Retained earnings (accumulated losses)
7,543,534 GBP2024-12-31
9,047,655 GBP2023-12-31
8,564,210 GBP2022-12-31
Equity
7,654,645 GBP2024-12-31
9,158,766 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-384,121 GBP2024-01-01 ~ 2024-12-31
483,445 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,120,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
60,089 GBP2024-01-01 ~ 2024-12-31
52,572 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1282024-01-01 ~ 2024-12-31
1242023-01-01 ~ 2023-12-31
Wages/Salaries
5,561,021 GBP2024-01-01 ~ 2024-12-31
5,062,153 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
146,455 GBP2024-01-01 ~ 2024-12-31
131,288 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,310,109 GBP2024-01-01 ~ 2024-12-31
5,720,253 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
163,670 GBP2024-01-01 ~ 2024-12-31
156,057 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-18,000 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
2,833,911 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
2,833,911 GBP2023-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
30,326,294 GBP2024-12-31
27,951,027 GBP2023-12-31
Furniture and fittings
471,033 GBP2024-12-31
444,948 GBP2023-12-31
Motor vehicles
198,217 GBP2024-12-31
32,217 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
31,925,207 GBP2024-12-31
29,347,237 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,401,031 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-2,158 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-1,403,189 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
819,663 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
21,140,822 GBP2024-12-31
18,633,334 GBP2023-12-31
Furniture and fittings
407,002 GBP2024-12-31
374,474 GBP2023-12-31
Motor vehicles
63,817 GBP2024-12-31
30,617 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
22,105,383 GBP2024-12-31
19,426,020 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
69,480 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
3,622,869 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
33,067 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
33,200 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
3,795,283 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,115,381 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-539 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,115,920 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
408,186 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
411,477 GBP2024-12-31
470,339 GBP2023-12-31
Plant and equipment
9,185,472 GBP2024-12-31
9,317,693 GBP2023-12-31
Furniture and fittings
64,031 GBP2024-12-31
70,474 GBP2023-12-31
Motor vehicles
134,400 GBP2024-12-31
1,600 GBP2023-12-31
Amounts invested in assets
Non-current
2,978,343 GBP2024-12-31
1,756,351 GBP2023-12-31
Finished Goods/Goods for Resale
2,662,709 GBP2024-12-31
3,679,557 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,837,171 GBP2024-12-31
2,142,094 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
293,410 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
4,819,521 GBP2024-12-31
7,059,967 GBP2023-12-31
Prepayments/Accrued Income
Current
255,104 GBP2024-12-31
294,640 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
640,000 GBP2024-12-31
640,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
1,232,879 GBP2024-12-31
691,344 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,165,097 GBP2024-12-31
4,673,981 GBP2023-12-31
Corporation Tax Payable
Current
1,052 GBP2024-12-31
227,755 GBP2023-12-31
Other Taxation & Social Security Payable
Current
817,834 GBP2024-12-31
154,681 GBP2023-12-31
Other Creditors
Current
6,139,211 GBP2024-12-31
6,054,842 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,576,043 GBP2024-12-31
2,673,105 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
320,000 GBP2024-12-31
960,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,489,894 GBP2024-12-31
601,028 GBP2023-12-31
Creditors
Non-current
1,809,894 GBP2024-12-31
1,561,028 GBP2023-12-31
Bank Borrowings
960,000 GBP2024-12-31
1,600,000 GBP2023-12-31
Total Borrowings
Current
640,000 GBP2024-12-31
640,000 GBP2023-12-31
Non-current
320,000 GBP2024-12-31
960,000 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
1,232,879 GBP2024-12-31
691,344 GBP2023-12-31
Minimum gross finance lease payments owing
2,722,773 GBP2024-12-31
1,292,372 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31
100,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
11,111 shares2024-12-31
11,111 shares2023-12-31
Equity
Called up share capital
111,111 GBP2024-12-31
111,111 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
263,615 GBP2024-12-31
Between two and five year
1,110,293 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,373,908 GBP2024-12-31