10890 - Manufacture Of Other Food Products N.e.c.
Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
30,979,882 GBP2023-07-01 ~ 2024-06-30
30,731,502 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-24,197,388 GBP2023-07-01 ~ 2024-06-30
-25,029,393 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
6,782,494 GBP2023-07-01 ~ 2024-06-30
5,702,109 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-5,756,287 GBP2023-07-01 ~ 2024-06-30
-4,633,150 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
1,061,398 GBP2023-07-01 ~ 2024-06-30
1,137,803 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
5,725 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
936,432 GBP2023-07-01 ~ 2024-06-30
958,072 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
619,738 GBP2023-07-01 ~ 2024-06-30
1,072,689 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
619,738 GBP2023-07-01 ~ 2024-06-30
1,072,689 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
700,148 GBP2024-06-30
584,913 GBP2023-06-30
Fixed Assets - Investments
10,086 GBP2024-06-30
20,086 GBP2023-06-30
Investment Property
354,781 GBP2024-06-30
354,781 GBP2023-06-30
Fixed Assets
1,065,015 GBP2024-06-30
959,780 GBP2023-06-30
Total Inventories
4,708,192 GBP2024-06-30
4,973,525 GBP2023-06-30
Debtors
4,937,958 GBP2024-06-30
4,865,275 GBP2023-06-30
Cash at bank and in hand
219,147 GBP2024-06-30
1,036,161 GBP2023-06-30
Current Assets
9,865,297 GBP2024-06-30
10,874,961 GBP2023-06-30
Net Current Assets/Liabilities
2,967,731 GBP2024-06-30
2,496,731 GBP2023-06-30
Total Assets Less Current Liabilities
4,032,746 GBP2024-06-30
3,456,511 GBP2023-06-30
Creditors
Non-current
-56,989 GBP2023-06-30
Net Assets/Liabilities
4,007,771 GBP2024-06-30
3,389,033 GBP2023-06-30
Equity
Called up share capital
34 GBP2024-06-30
34 GBP2023-06-30
34 GBP2022-06-30
Capital redemption reserve
66 GBP2024-06-30
66 GBP2023-06-30
66 GBP2022-06-30
Retained earnings (accumulated losses)
4,007,671 GBP2024-06-30
3,388,933 GBP2023-06-30
2,668,244 GBP2022-06-30
Equity
4,007,771 GBP2024-06-30
3,389,033 GBP2023-06-30
2,668,344 GBP2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-1,000 GBP2023-07-01 ~ 2024-06-30
-352,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-1,000 GBP2023-07-01 ~ 2024-06-30
-352,000 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
619,738 GBP2023-07-01 ~ 2024-06-30
1,072,689 GBP2022-07-01 ~ 2023-06-30
Bank Overdrafts
-1,053,302 GBP2024-06-30
-2,257,116 GBP2023-06-30
-1,000,990 GBP2022-06-30
Wages/Salaries
3,044,732 GBP2023-07-01 ~ 2024-06-30
2,055,258 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
402,563 GBP2023-07-01 ~ 2024-06-30
297,520 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
3,447,295 GBP2023-07-01 ~ 2024-06-30
2,352,778 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
452023-07-01 ~ 2024-06-30
452022-07-01 ~ 2023-06-30
Director Remuneration
1,393,449 GBP2023-07-01 ~ 2024-06-30
1,017,196 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
37,500 GBP2023-07-01 ~ 2024-06-30
33,465 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
18,750 GBP2023-07-01 ~ 2024-06-30
18,500 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
246,310 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
234,108 GBP2023-07-01 ~ 2024-06-30
182,034 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
559,517 GBP2024-06-30
559,517 GBP2023-06-30
Plant and equipment
180,761 GBP2024-06-30
180,761 GBP2023-06-30
Furniture and fittings
102,227 GBP2024-06-30
99,103 GBP2023-06-30
Motor vehicles
260,746 GBP2024-06-30
93,587 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
1,103,251 GBP2024-06-30
932,968 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
128,267 GBP2024-06-30
116,285 GBP2023-06-30
Plant and equipment
149,230 GBP2024-06-30
138,715 GBP2023-06-30
Furniture and fittings
77,697 GBP2024-06-30
69,658 GBP2023-06-30
Motor vehicles
47,909 GBP2024-06-30
23,397 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
403,103 GBP2024-06-30
348,055 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
11,982 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
10,515 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
8,039 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
24,512 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
55,048 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Improvements to leasehold property
431,250 GBP2024-06-30
443,232 GBP2023-06-30
Plant and equipment
31,531 GBP2024-06-30
42,046 GBP2023-06-30
Furniture and fittings
24,530 GBP2024-06-30
29,445 GBP2023-06-30
Motor vehicles
212,837 GBP2024-06-30
70,190 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
17,548 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
52,642 GBP2024-06-30
70,190 GBP2023-06-30
Investments in Group Undertakings
86 GBP2024-06-30
86 GBP2023-06-30
Amounts invested in assets
10,086 GBP2024-06-30
20,086 GBP2023-06-30
Investments in Group Undertakings
Cost valuation
86 GBP2023-06-30
Investment Property - Fair Value Model
354,781 GBP2023-06-30
Finished Goods
4,708,192 GBP2024-06-30
4,973,525 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
4,363,638 GBP2024-06-30
4,551,375 GBP2023-06-30
Other Debtors
Current
8,000 GBP2024-06-30
Amount of value-added tax that is recoverable
Current
74,516 GBP2024-06-30
63,582 GBP2023-06-30
Prepayments/Accrued Income
Current
276,427 GBP2024-06-30
184,113 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
4,937,958 GBP2024-06-30
4,865,275 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
1,053,302 GBP2024-06-30
3,337,856 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
56,917 GBP2024-06-30
3,408 GBP2023-06-30
Trade Creditors/Trade Payables
Current
2,841,072 GBP2024-06-30
2,974,436 GBP2023-06-30
Corporation Tax Payable
Current
302,209 GBP2024-06-30
Other Taxation & Social Security Payable
Current
124,905 GBP2024-06-30
75,159 GBP2023-06-30
Other Creditors
Current
28,515 GBP2024-06-30
Accrued Liabilities
Current
1,779,604 GBP2024-06-30
1,569,358 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
56,989 GBP2023-06-30
Between one and five year, hire purchase agreements
56,989 GBP2023-06-30
hire purchase agreements
56,917 GBP2024-06-30
60,397 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
91,992 GBP2024-06-30
67,282 GBP2023-06-30
Between one and five year
133,847 GBP2024-06-30
106,464 GBP2023-06-30
All periods
225,839 GBP2024-06-30
173,746 GBP2023-06-30
Bank Overdrafts
Secured
1,053,302 GBP2024-06-30
2,257,116 GBP2023-06-30
Bank Borrowings
Secured
1,080,740 GBP2023-06-30
Total Borrowings
Secured
1,110,219 GBP2024-06-30
3,398,253 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
34 shares2024-06-30