10720 - Manufacture Of Rusks And Biscuits; Manufacture Of Preserved Pastry Goods And Cakes
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
22,916,940 GBP2024-01-01 ~ 2024-12-31
24,158,013 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
13,627,285 GBP2024-01-01 ~ 2024-12-31
13,896,194 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
9,289,655 GBP2024-01-01 ~ 2024-12-31
10,261,819 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
6,188,022 GBP2024-01-01 ~ 2024-12-31
6,109,116 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,101,633 GBP2024-01-01 ~ 2024-12-31
4,187,689 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
303,410 GBP2024-01-01 ~ 2024-12-31
209,168 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-83,602 GBP2024-01-01 ~ 2024-12-31
-85,568 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,277,634 GBP2024-01-01 ~ 2024-12-31
4,272,508 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
790,581 GBP2024-01-01 ~ 2024-12-31
782,382 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,487,053 GBP2024-01-01 ~ 2024-12-31
3,490,126 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,487,053 GBP2024-01-01 ~ 2024-12-31
3,490,126 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
461,528 GBP2024-12-31
741,605 GBP2023-12-31
Property, Plant & Equipment
3,118,512 GBP2024-12-31
3,547,951 GBP2023-12-31
Fixed Assets
3,580,040 GBP2024-12-31
4,289,556 GBP2023-12-31
Total Inventories
1,626,245 GBP2024-12-31
1,387,238 GBP2023-12-31
Debtors
12,591,886 GBP2024-12-31
6,488,697 GBP2023-12-31
Cash at bank and in hand
2,004,799 GBP2024-12-31
6,364,571 GBP2023-12-31
Current Assets
16,222,930 GBP2024-12-31
14,240,506 GBP2023-12-31
Creditors
Current
1,584,654 GBP2024-12-31
2,610,448 GBP2023-12-31
Net Current Assets/Liabilities
14,638,276 GBP2024-12-31
11,630,058 GBP2023-12-31
Total Assets Less Current Liabilities
18,218,316 GBP2024-12-31
15,919,614 GBP2023-12-31
Creditors
Non-current
-954,951 GBP2024-12-31
-1,137,983 GBP2023-12-31
Net Assets/Liabilities
17,194,403 GBP2024-12-31
14,707,350 GBP2023-12-31
Equity
Called up share capital
399,000 GBP2024-12-31
399,000 GBP2023-12-31
399,000 GBP2022-12-31
Capital redemption reserve
53,025 GBP2024-12-31
53,025 GBP2023-12-31
53,025 GBP2022-12-31
Retained earnings (accumulated losses)
16,742,378 GBP2024-12-31
14,255,325 GBP2023-12-31
10,765,199 GBP2022-12-31
Equity
17,194,403 GBP2024-12-31
14,707,350 GBP2023-12-31
11,217,224 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,487,053 GBP2024-01-01 ~ 2024-12-31
3,490,126 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,349,764 GBP2024-01-01 ~ 2024-12-31
6,171,429 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
446,569 GBP2024-01-01 ~ 2024-12-31
519,054 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
335,056 GBP2024-01-01 ~ 2024-12-31
342,865 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,131,389 GBP2024-01-01 ~ 2024-12-31
7,033,348 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1822024-01-01 ~ 2024-12-31
2052023-01-01 ~ 2023-12-31
Director Remuneration
111,316 GBP2024-01-01 ~ 2024-12-31
209,605 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
733,522 GBP2024-01-01 ~ 2024-12-31
778,451 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
795,900 GBP2024-01-01 ~ 2024-12-31
1,086,505 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
819,409 GBP2024-01-01 ~ 2024-12-31
1,004,894 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
1,579,022 GBP2024-12-31
1,550,862 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
4,682,880 GBP2024-12-31
4,682,880 GBP2023-12-31
Improvements to leasehold property
410,465 GBP2024-12-31
461,396 GBP2023-12-31
Plant and equipment
4,053,231 GBP2024-12-31
3,814,140 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
2,891,018 GBP2024-12-31
2,671,012 GBP2023-12-31
Plant and equipment
3,555,450 GBP2024-12-31
3,401,888 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
220,006 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
153,562 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
1,791,862 GBP2024-12-31
2,011,868 GBP2023-12-31
Improvements to leasehold property
410,465 GBP2024-12-31
461,396 GBP2023-12-31
Plant and equipment
497,781 GBP2024-12-31
412,252 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
2,798,156 GBP2024-12-31
2,682,233 GBP2023-12-31
Motor vehicles
56,785 GBP2024-12-31
56,785 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
12,001,517 GBP2024-12-31
11,697,434 GBP2023-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-8,448 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
2,379,752 GBP2024-12-31
2,021,744 GBP2023-12-31
Motor vehicles
56,785 GBP2024-12-31
54,839 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,883,005 GBP2024-12-31
8,149,483 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
358,008 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
1,946 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
733,522 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
418,404 GBP2024-12-31
660,489 GBP2023-12-31
Motor vehicles
1,946 GBP2023-12-31
Merchandise
855,709 GBP2024-12-31
639,905 GBP2023-12-31
Value of work in progress
10,684 GBP2024-12-31
2,455 GBP2023-12-31
Finished Goods
759,852 GBP2024-12-31
744,878 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
24,080 GBP2024-12-31
3,267,110 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
12,377,340 GBP2024-12-31
3,010,221 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
91,602 GBP2024-12-31
87,330 GBP2023-12-31
Prepayments
Current
98,864 GBP2024-12-31
124,036 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
12,591,886 GBP2024-12-31
6,488,697 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
142,224 GBP2024-12-31
105,912 GBP2023-12-31
Trade Creditors/Trade Payables
Current
764,287 GBP2024-12-31
691,106 GBP2023-12-31
Amounts owed to group undertakings
Current
5,342 GBP2023-12-31
Corporation Tax Payable
Current
-454,090 GBP2024-12-31
-120,825 GBP2023-12-31
Other Taxation & Social Security Payable
Current
107,547 GBP2024-12-31
145,674 GBP2023-12-31
Other Creditors
Current
103,538 GBP2024-12-31
66,422 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
921,148 GBP2024-12-31
1,716,817 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
954,951 GBP2024-12-31
1,137,983 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
142,224 GBP2024-12-31
105,912 GBP2023-12-31
Non-current, Between two and five year
522,143 GBP2024-12-31
Between two and five year, Non-current
394,767 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
10,824 GBP2024-12-31
11,427 GBP2023-12-31
Between one and five year
13,600 GBP2024-12-31
7,064 GBP2023-12-31
All periods
24,424 GBP2024-12-31
18,491 GBP2023-12-31
Bank Borrowings
Secured
1,097,175 GBP2024-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
68,962 GBP2024-12-31
74,281 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
399,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,487,053 GBP2024-01-01 ~ 2024-12-31