10890 - Manufacture Of Other Food Products N.e.c.
Average Number of Employees
932022-01-01 ~ 2022-12-31
912021-01-01 ~ 2021-12-31
Turnover/Revenue
43,965,490 GBP2022-01-01 ~ 2022-12-31
36,421,367 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-42,529,149 GBP2022-01-01 ~ 2022-12-31
-41,461,195 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
1,436,341 GBP2022-01-01 ~ 2022-12-31
-5,039,828 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-804,535 GBP2022-01-01 ~ 2022-12-31
-738,606 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-7,473,010 GBP2022-01-01 ~ 2022-12-31
-3,142,894 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-7,963,475 GBP2022-01-01 ~ 2022-12-31
-7,630,935 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-8,389,393 GBP2022-01-01 ~ 2022-12-31
52,999,741 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-7,027,186 GBP2022-01-01 ~ 2022-12-31
54,292,568 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
98,128 GBP2022-12-31
121,788 GBP2021-12-31
Property, Plant & Equipment
7,475,327 GBP2022-12-31
7,616,473 GBP2021-12-31
Fixed Assets
7,573,455 GBP2022-12-31
7,738,261 GBP2021-12-31
Total Inventories
21,770,863 GBP2022-12-31
18,783,706 GBP2021-12-31
Debtors
Current
9,163,726 GBP2022-12-31
7,881,140 GBP2021-12-31
Cash at bank and in hand
735 GBP2022-12-31
238 GBP2021-12-31
Current Assets
30,935,324 GBP2022-12-31
26,665,084 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-26,542,066 GBP2022-12-31
-15,409,446 GBP2021-12-31
Net Current Assets/Liabilities
4,393,258 GBP2022-12-31
11,255,638 GBP2021-12-31
Total Assets Less Current Liabilities
11,966,713 GBP2022-12-31
18,993,899 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-321,078 GBP2022-12-31
-321,078 GBP2021-12-31
Net Assets/Liabilities
11,645,635 GBP2022-12-31
18,672,821 GBP2021-12-31
Equity
Called up share capital
9,825,000 GBP2022-12-31
9,825,000 GBP2021-12-31
9,825,000 GBP2021-01-01
Share premium
95,000 GBP2022-12-31
95,000 GBP2021-12-31
95,000 GBP2021-01-01
Retained earnings (accumulated losses)
1,725,635 GBP2022-12-31
8,752,821 GBP2021-12-31
-45,539,747 GBP2021-01-01
Equity
11,645,635 GBP2022-12-31
18,672,821 GBP2021-12-31
-35,619,747 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
-7,027,186 GBP2022-01-01 ~ 2022-12-31
54,292,568 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-7,027,186 GBP2022-01-01 ~ 2022-12-31
54,292,568 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-7,027,186 GBP2022-01-01 ~ 2022-12-31
54,292,568 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
4,773,614 GBP2022-01-01 ~ 2022-12-31
4,552,268 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
535,469 GBP2022-01-01 ~ 2022-12-31
510,555 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
5,534,241 GBP2022-01-01 ~ 2022-12-31
5,255,115 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
155,231 GBP2022-01-01 ~ 2022-12-31
170,703 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-1,593,985 GBP2022-01-01 ~ 2022-12-31
10,069,951 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Computer software
1,069,037 GBP2022-12-31
1,069,037 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Buildings
4,779,357 GBP2022-12-31
4,288,731 GBP2021-12-31
Plant and equipment
19,571,227 GBP2022-12-31
19,392,566 GBP2021-12-31
Motor vehicles
215,550 GBP2022-12-31
215,550 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
24,647,586 GBP2022-12-31
23,896,847 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-38,114 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-38,114 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Other
81,452 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
13,748,720 GBP2021-12-31
Motor vehicles
198,091 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
16,280,374 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
760,866 GBP2022-01-01 ~ 2022-12-31
Motor vehicles, Owned/Freehold
13,969 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
929,999 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-38,114 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-38,114 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
14,471,472 GBP2022-12-31
Motor vehicles
212,060 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
17,172,259 GBP2022-12-31
Property, Plant & Equipment
Buildings
2,290,630 GBP2022-12-31
1,955,168 GBP2021-12-31
Plant and equipment
5,099,755 GBP2022-12-31
5,643,846 GBP2021-12-31
Motor vehicles
3,490 GBP2022-12-31
17,459 GBP2021-12-31
Other
81,452 GBP2022-12-31
Raw materials and consumables
1,038,495 GBP2022-12-31
782,103 GBP2021-12-31
Value of work in progress
15,222,873 GBP2022-12-31
2,225,701 GBP2021-12-31
Finished Goods/Goods for Resale
5,509,495 GBP2022-12-31
15,775,902 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
724,315 GBP2022-12-31
1,422,868 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
7,793,483 GBP2022-12-31
4,461,991 GBP2021-12-31
Other Debtors
Current
398,286 GBP2022-12-31
1,767,715 GBP2021-12-31
Prepayments/Accrued Income
Current
247,642 GBP2022-12-31
228,566 GBP2021-12-31
Trade Creditors/Trade Payables
Current
2,335,174 GBP2022-12-31
1,065,847 GBP2021-12-31
Amounts owed to group undertakings
Current
22,194,928 GBP2022-12-31
12,783,030 GBP2021-12-31
Taxation/Social Security Payable
Current
198,225 GBP2022-12-31
293,296 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
1,813,739 GBP2022-12-31
1,267,273 GBP2021-12-31
Creditors
Current
26,542,066 GBP2022-12-31
15,409,446 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,825,000 shares2022-12-31
9,825,000 shares2021-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
52,000 GBP2022-12-31
52,000 GBP2021-12-31
Between one and five year
208,000 GBP2022-12-31
208,000 GBP2021-12-31
More than five year
164,667 GBP2022-12-31
216,667 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
424,667 GBP2022-12-31
476,667 GBP2021-12-31