10890 - Manufacture Of Other Food Products N.e.c.
Average Number of Employees
972023-01-01 ~ 2023-12-31
932022-01-01 ~ 2022-12-31
Turnover/Revenue
54,663,642 GBP2023-01-01 ~ 2023-12-31
43,965,490 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-51,454,737 GBP2023-01-01 ~ 2023-12-31
-42,529,149 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,208,905 GBP2023-01-01 ~ 2023-12-31
1,436,341 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-957,241 GBP2023-01-01 ~ 2023-12-31
-804,535 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,973,737 GBP2023-01-01 ~ 2023-12-31
-7,473,010 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-6,468,195 GBP2023-01-01 ~ 2023-12-31
-7,963,475 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-7,887,806 GBP2023-01-01 ~ 2023-12-31
-8,389,393 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-7,015,322 GBP2023-01-01 ~ 2023-12-31
-7,027,186 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
58,604 GBP2023-12-31
98,128 GBP2022-12-31
Property, Plant & Equipment
9,234,528 GBP2023-12-31
7,475,327 GBP2022-12-31
Fixed Assets
9,293,132 GBP2023-12-31
7,573,455 GBP2022-12-31
Total Inventories
31,627,322 GBP2023-12-31
21,770,863 GBP2022-12-31
Debtors
Current
8,133,943 GBP2023-12-31
9,163,726 GBP2022-12-31
Cash at bank and in hand
19,534 GBP2023-12-31
735 GBP2022-12-31
Current Assets
39,780,799 GBP2023-12-31
30,935,324 GBP2022-12-31
Net Current Assets/Liabilities
-4,359,335 GBP2023-12-31
4,393,258 GBP2022-12-31
Total Assets Less Current Liabilities
4,933,797 GBP2023-12-31
11,966,713 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-303,484 GBP2023-12-31
-321,078 GBP2022-12-31
Net Assets/Liabilities
4,630,313 GBP2023-12-31
11,645,635 GBP2022-12-31
Equity
Called up share capital
9,825,000 GBP2023-12-31
9,825,000 GBP2022-12-31
9,825,000 GBP2022-01-01
Share premium
95,000 GBP2023-12-31
95,000 GBP2022-12-31
95,000 GBP2022-01-01
Retained earnings (accumulated losses)
-5,289,687 GBP2023-12-31
1,725,635 GBP2022-12-31
8,752,821 GBP2022-01-01
Equity
4,630,313 GBP2023-12-31
11,645,635 GBP2022-12-31
18,672,821 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-7,015,322 GBP2023-01-01 ~ 2023-12-31
-7,027,186 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-7,015,322 GBP2023-01-01 ~ 2023-12-31
-7,027,186 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-7,015,322 GBP2023-01-01 ~ 2023-12-31
-7,027,186 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,767,460 GBP2023-01-01 ~ 2023-12-31
4,773,614 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
497,274 GBP2023-01-01 ~ 2023-12-31
535,469 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,477,009 GBP2023-01-01 ~ 2023-12-31
5,534,241 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
78,670 GBP2023-01-01 ~ 2023-12-31
155,231 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-1,855,212 GBP2023-01-01 ~ 2023-12-31
-1,593,985 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
1,063,449 GBP2023-12-31
1,069,037 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
4,814,339 GBP2023-12-31
4,779,357 GBP2022-12-31
Plant and equipment
20,054,287 GBP2023-12-31
19,571,227 GBP2022-12-31
Motor vehicles
215,550 GBP2023-12-31
215,550 GBP2022-12-31
Other
2,285,112 GBP2023-12-31
81,452 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
27,369,288 GBP2023-12-31
24,647,586 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Other
-7,800 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-7,800 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-5,588 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
14,471,472 GBP2022-12-31
Motor vehicles
212,060 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
17,172,259 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
791,635 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
3,490 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
962,501 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
15,263,107 GBP2023-12-31
Motor vehicles
215,550 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
18,134,760 GBP2023-12-31
Property, Plant & Equipment
Buildings
2,158,236 GBP2023-12-31
2,290,630 GBP2022-12-31
Plant and equipment
4,791,180 GBP2023-12-31
5,099,755 GBP2022-12-31
Other
2,285,112 GBP2023-12-31
81,452 GBP2022-12-31
Motor vehicles
3,490 GBP2022-12-31
Raw materials and consumables
1,353,146 GBP2023-12-31
1,038,495 GBP2022-12-31
Value of work in progress
25,236,321 GBP2023-12-31
15,222,873 GBP2022-12-31
Finished Goods/Goods for Resale
5,037,855 GBP2023-12-31
5,509,495 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,330,141 GBP2023-12-31
724,315 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
4,192,658 GBP2023-12-31
7,793,483 GBP2022-12-31
Other Debtors
Current
2,313,453 GBP2023-12-31
398,286 GBP2022-12-31
Prepayments/Accrued Income
Current
297,691 GBP2023-12-31
247,642 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,305,025 GBP2023-12-31
2,335,174 GBP2022-12-31
Amounts owed to group undertakings
Current
41,598,856 GBP2023-12-31
22,194,928 GBP2022-12-31
Taxation/Social Security Payable
Current
85,780 GBP2023-12-31
198,225 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,150,473 GBP2023-12-31
1,813,739 GBP2022-12-31
Creditors
Current
44,140,134 GBP2023-12-31
26,542,066 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,825,000 shares2023-12-31
9,825,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
137,432 GBP2023-12-31
52,000 GBP2022-12-31
Between one and five year
497,918 GBP2023-12-31
208,000 GBP2022-12-31
More than five year
147,542 GBP2023-12-31
164,667 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
782,892 GBP2023-12-31
424,667 GBP2022-12-31