11070 - Manufacture Of Soft Drinks; Production Of Mineral Waters And Other Bottled Waters
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
20,224,085 GBP2023-01-01 ~ 2023-12-31
16,618,432 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
12,437,839 GBP2023-01-01 ~ 2023-12-31
10,858,283 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,786,246 GBP2023-01-01 ~ 2023-12-31
5,760,149 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,043,894 GBP2023-01-01 ~ 2023-12-31
2,716,727 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,744,123 GBP2023-01-01 ~ 2023-12-31
3,066,660 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
20,446 GBP2023-01-01 ~ 2023-12-31
3,163 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
150,132 GBP2023-01-01 ~ 2023-12-31
108,086 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,614,437 GBP2023-01-01 ~ 2023-12-31
2,961,737 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
795,130 GBP2023-01-01 ~ 2023-12-31
633,037 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,819,307 GBP2023-01-01 ~ 2023-12-31
2,328,700 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
3,627,667 GBP2023-12-31
3,148,360 GBP2022-12-31
2,109,660 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,340,000 GBP2023-01-01 ~ 2023-12-31
-1,290,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,718,392 GBP2023-12-31
2,052,745 GBP2022-12-31
Total Inventories
2,252,415 GBP2023-12-31
2,728,841 GBP2022-12-31
Debtors
2,663,301 GBP2023-12-31
2,246,489 GBP2022-12-31
Cash at bank and in hand
493,395 GBP2023-12-31
496,308 GBP2022-12-31
Current Assets
5,409,111 GBP2023-12-31
5,471,638 GBP2022-12-31
Creditors
Current
3,742,192 GBP2023-12-31
3,509,929 GBP2022-12-31
Net Current Assets/Liabilities
1,666,919 GBP2023-12-31
1,961,709 GBP2022-12-31
Total Assets Less Current Liabilities
4,385,311 GBP2023-12-31
4,014,454 GBP2022-12-31
Net Assets/Liabilities
3,630,667 GBP2023-12-31
3,151,360 GBP2022-12-31
Equity
Called up share capital
2,500 GBP2023-12-31
2,500 GBP2022-12-31
Equity
3,630,667 GBP2023-12-31
3,151,360 GBP2022-12-31
Wages/Salaries
1,944,242 GBP2023-01-01 ~ 2023-12-31
1,665,500 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
169,294 GBP2023-01-01 ~ 2023-12-31
575 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
406,794 GBP2023-01-01 ~ 2023-12-31
-30,571 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,520,330 GBP2023-01-01 ~ 2023-12-31
1,635,504 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
642023-01-01 ~ 2023-12-31
602022-01-01 ~ 2022-12-31
Director Remuneration
67,326 GBP2023-01-01 ~ 2023-12-31
57,719 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
471,568 GBP2023-01-01 ~ 2023-12-31
260,596 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
717,266 GBP2023-01-01 ~ 2023-12-31
357,001 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
903,609 GBP2023-01-01 ~ 2023-12-31
562,730 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,443,760 GBP2023-12-31
2,607,298 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-82,229 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,516,622 GBP2023-12-31
1,201,705 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
345,218 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-30,301 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
1,927,138 GBP2023-12-31
1,405,593 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
116,847 GBP2023-12-31
90,157 GBP2022-12-31
Computers
140,733 GBP2023-12-31
113,514 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,874,649 GBP2023-12-31
3,772,354 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-43,800 GBP2023-01-01 ~ 2023-12-31
Computers
-21,984 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-148,013 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
45,031 GBP2023-12-31
49,069 GBP2022-12-31
Computers
64,277 GBP2023-12-31
59,775 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,156,257 GBP2023-12-31
1,719,609 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
15,470 GBP2023-01-01 ~ 2023-12-31
Computers
22,130 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
504,085 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-19,508 GBP2023-01-01 ~ 2023-12-31
Computers
-17,628 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-67,437 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
71,816 GBP2023-12-31
41,088 GBP2022-12-31
Computers
76,456 GBP2023-12-31
53,739 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
183,946 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
36,103 GBP2023-12-31
3,586 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
32,517 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
147,843 GBP2023-12-31
180,360 GBP2022-12-31
Merchandise
2,252,415 GBP2023-12-31
2,728,841 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,506,241 GBP2023-12-31
2,095,894 GBP2022-12-31
Other Debtors
Current
10,000 GBP2023-12-31
45,438 GBP2022-12-31
Prepayments
Current
147,060 GBP2023-12-31
105,157 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,663,301 GBP2023-12-31
2,246,489 GBP2022-12-31
Other Remaining Borrowings
Current
1,058,750 GBP2023-12-31
100,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
60,190 GBP2023-12-31
49,608 GBP2022-12-31
Trade Creditors/Trade Payables
Current
785,635 GBP2023-12-31
732,222 GBP2022-12-31
Amounts owed to group undertakings
Current
1,218,220 GBP2023-12-31
1,798,380 GBP2022-12-31
Corporation Tax Payable
Current
149,882 GBP2023-12-31
Other Taxation & Social Security Payable
Current
415,028 GBP2023-12-31
315,898 GBP2022-12-31
Accrued Liabilities
Current
54,487 GBP2023-12-31
513,821 GBP2022-12-31
Other Remaining Borrowings
Non-current
141,667 GBP2023-12-31
241,667 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
72,319 GBP2023-12-31
119,474 GBP2022-12-31
Between one and five year, hire purchase agreements
72,319 GBP2023-12-31
119,474 GBP2022-12-31
hire purchase agreements
132,509 GBP2023-12-31
169,082 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
259,584 GBP2023-12-31
254,755 GBP2022-12-31
Between one and five year
766,173 GBP2023-12-31
860,343 GBP2022-12-31
More than five year
441,375 GBP2023-12-31
561,750 GBP2022-12-31
All periods
1,467,132 GBP2023-12-31
1,676,848 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
540,658 GBP2023-12-31
501,953 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,500 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,819,307 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,340,000 GBP2023-01-01 ~ 2023-12-31