10890 - Manufacture Of Other Food Products N.e.c.
Par Value of Share
Class 1 ordinary share
02023-10-01 ~ 2024-09-30
Turnover/Revenue
8,654,546 GBP2023-10-01 ~ 2024-09-30
7,548,884 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
5,358,116 GBP2023-10-01 ~ 2024-09-30
5,243,786 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
3,296,430 GBP2023-10-01 ~ 2024-09-30
2,305,098 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
191,155 GBP2023-10-01 ~ 2024-09-30
194,208 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
2,105,413 GBP2023-10-01 ~ 2024-09-30
2,416,573 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
1,006,032 GBP2023-10-01 ~ 2024-09-30
-305,683 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
73,647 GBP2023-10-01 ~ 2024-09-30
127,229 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
932,385 GBP2023-10-01 ~ 2024-09-30
-575,020 GBP2022-10-01 ~ 2023-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
271,451 GBP2023-10-01 ~ 2024-09-30
-647,296 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
660,934 GBP2023-10-01 ~ 2024-09-30
72,276 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
660,934 GBP2023-10-01 ~ 2024-09-30
-17,724 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
38,193 GBP2024-09-30
59,799 GBP2023-09-30
Property, Plant & Equipment
2,411,863 GBP2024-09-30
2,648,260 GBP2023-09-30
Fixed Assets
2,450,056 GBP2024-09-30
2,708,059 GBP2023-09-30
Total Inventories
1,587,747 GBP2024-09-30
1,477,279 GBP2023-09-30
Debtors
1,188,266 GBP2024-09-30
1,317,832 GBP2023-09-30
Cash at bank and in hand
287,059 GBP2024-09-30
288,481 GBP2023-09-30
Current Assets
3,063,072 GBP2024-09-30
3,083,592 GBP2023-09-30
Creditors
Current
4,491,972 GBP2024-09-30
5,306,946 GBP2023-09-30
Net Current Assets/Liabilities
-1,428,900 GBP2024-09-30
-2,223,354 GBP2023-09-30
Total Assets Less Current Liabilities
1,021,156 GBP2024-09-30
484,705 GBP2023-09-30
Net Assets/Liabilities
339,204 GBP2024-09-30
-409,907 GBP2023-09-30
Equity
Called up share capital
616,867 GBP2024-09-30
616,867 GBP2023-09-30
616,867 GBP2022-09-30
Share premium
564,133 GBP2024-09-30
564,133 GBP2023-09-30
564,133 GBP2022-09-30
Revaluation reserve
707,624 GBP2024-09-30
619,447 GBP2023-09-30
709,447 GBP2022-09-30
Retained earnings (accumulated losses)
-1,549,420 GBP2024-09-30
-2,210,354 GBP2023-09-30
-2,282,630 GBP2022-09-30
Equity
339,204 GBP2024-09-30
-409,907 GBP2023-09-30
-392,183 GBP2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
660,934 GBP2023-10-01 ~ 2024-09-30
72,276 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
1,657,553 GBP2023-10-01 ~ 2024-09-30
1,660,711 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
152,554 GBP2023-10-01 ~ 2024-09-30
144,550 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
48,212 GBP2023-10-01 ~ 2024-09-30
50,551 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
1,858,319 GBP2023-10-01 ~ 2024-09-30
1,855,812 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
602023-10-01 ~ 2024-09-30
632022-10-01 ~ 2023-09-30
Director Remuneration
48,023 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
290,689 GBP2023-10-01 ~ 2024-09-30
292,077 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
12,000 GBP2023-10-01 ~ 2024-09-30
10,000 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
233,096 GBP2023-10-01 ~ 2024-09-30
-126,504 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Net goodwill
424,942 GBP2024-09-30
424,942 GBP2023-09-30
Patents/Trademarks/Licences/Concessions
279,009 GBP2024-09-30
276,424 GBP2023-09-30
Intangible Assets - Gross Cost
703,951 GBP2024-09-30
701,366 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
408,437 GBP2024-09-30
399,536 GBP2023-09-30
Patents/Trademarks/Licences/Concessions
257,321 GBP2024-09-30
242,031 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
665,758 GBP2024-09-30
641,567 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
8,901 GBP2023-10-01 ~ 2024-09-30
Patents/Trademarks/Licences/Concessions
15,290 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Increase From Amortisation Charge for Year
24,191 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Net goodwill
16,505 GBP2024-09-30
25,406 GBP2023-09-30
Patents/Trademarks/Licences/Concessions
21,688 GBP2024-09-30
34,393 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
1,300,000 GBP2024-09-30
1,300,000 GBP2023-09-30
Plant and equipment
2,976,016 GBP2024-09-30
2,944,748 GBP2023-09-30
Furniture and fittings
500,413 GBP2024-09-30
492,073 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,918,514 GBP2024-09-30
1,692,862 GBP2023-09-30
Furniture and fittings
466,876 GBP2024-09-30
432,294 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
225,652 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
34,582 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings
1,300,000 GBP2024-09-30
1,300,000 GBP2023-09-30
Plant and equipment
1,057,502 GBP2024-09-30
1,251,886 GBP2023-09-30
Furniture and fittings
33,537 GBP2024-09-30
59,779 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
29,521 GBP2024-09-30
29,521 GBP2023-09-30
Computers
199,348 GBP2024-09-30
184,664 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
5,005,298 GBP2024-09-30
4,951,006 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
29,521 GBP2024-09-30
27,241 GBP2023-09-30
Computers
178,524 GBP2024-09-30
150,349 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,593,435 GBP2024-09-30
2,302,746 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
2,280 GBP2023-10-01 ~ 2024-09-30
Computers
28,175 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
290,689 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Computers
20,824 GBP2024-09-30
34,315 GBP2023-09-30
Motor vehicles
2,280 GBP2023-09-30
Finished Goods
1,587,747 GBP2024-09-30
1,477,279 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,032,170 GBP2024-09-30
1,112,523 GBP2023-09-30
Other Debtors
Current
3,124 GBP2024-09-30
Amount of corporation tax that is recoverable
Current
33,027 GBP2024-09-30
26,857 GBP2023-09-30
Debtors - Deferred Tax Asset
Current
77,770 GBP2023-09-30
Prepayments
Current
110,690 GBP2024-09-30
91,427 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
1,188,266 GBP2024-09-30
1,317,832 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
156,659 GBP2024-09-30
196,839 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
37,350 GBP2024-09-30
115,165 GBP2023-09-30
Trade Creditors/Trade Payables
Current
635,840 GBP2024-09-30
1,222,929 GBP2023-09-30
Corporation Tax Payable
Current
3,124 GBP2024-09-30
Other Taxation & Social Security Payable
Current
40,791 GBP2024-09-30
32,838 GBP2023-09-30
Other Creditors
Current
3,451,100 GBP2024-09-30
3,470,252 GBP2023-09-30
Accrued Liabilities
Current
66,265 GBP2024-09-30
160,405 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
575,335 GBP2024-09-30
856,148 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
1,113 GBP2024-09-30
38,464 GBP2023-09-30
Bank Borrowings
Non-current, Between two and five year
92,568 GBP2024-09-30
201,612 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
1,113 GBP2024-09-30
38,464 GBP2023-09-30
hire purchase agreements
38,463 GBP2024-09-30
153,629 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
64,800 GBP2024-09-30
66,478 GBP2023-09-30
Between one and five year
28,077 GBP2024-09-30
92,877 GBP2023-09-30
All periods
92,877 GBP2024-09-30
159,355 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
105,504 GBP2024-09-30
-77,770 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
11,087,340 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
660,934 GBP2023-10-01 ~ 2024-09-30