10890 - Manufacture Of Other Food Products N.e.c.
Intangible Assets - Increase From Amortisation Charge for Year
5,173,365 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
64,008 GBP2021-12-31
10,540 GBP2020-12-31
Goodwill
8,739,274 GBP2021-12-31
3,619,377 GBP2020-12-31
Intangible Assets
8,803,282 GBP2021-12-31
3,629,917 GBP2020-12-31
Average Number of Employees
3562021-01-01 ~ 2021-12-31
3462020-01-01 ~ 2020-12-31
Property, Plant & Equipment
16,404,875 GBP2021-12-31
16,534,800 GBP2020-12-31
Fixed Assets - Investments
193 GBP2021-12-31
193 GBP2020-12-31
Fixed Assets
19,599,305 GBP2021-12-31
20,164,910 GBP2020-12-31
Total Inventories
4,495,282 GBP2021-12-31
3,196,402 GBP2020-12-31
Debtors
12,255,878 GBP2021-12-31
11,137,974 GBP2020-12-31
Cash at bank and in hand
650,411 GBP2021-12-31
262,616 GBP2020-12-31
Current Assets
17,401,571 GBP2021-12-31
14,596,992 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-30,536,574 GBP2021-12-31
-32,535,806 GBP2020-12-31
Net Current Assets/Liabilities
-13,135,003 GBP2021-12-31
-17,938,814 GBP2020-12-31
Total Assets Less Current Liabilities
6,464,302 GBP2021-12-31
2,226,096 GBP2020-12-31
Creditors
Non-current, Amounts falling due after one year
-8,220,407 GBP2021-12-31
-5,143,194 GBP2020-12-31
Equity
Called up share capital
239,194 GBP2021-12-31
243,384 GBP2020-12-31
243,964 GBP2020-01-01
Retained earnings (accumulated losses)
-1,995,299 GBP2021-12-31
-3,160,482 GBP2020-12-31
-1,228,560 GBP2020-01-01
Equity
-1,756,105 GBP2021-12-31
-2,917,098 GBP2020-12-31
-984,596 GBP2020-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,165,183 GBP2021-01-01 ~ 2021-12-31
-1,931,922 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
1,165,183 GBP2021-01-01 ~ 2021-12-31
-1,931,922 GBP2020-01-01 ~ 2020-12-31
Issue of Equity Instruments
Called up share capital
1,250 GBP2021-01-01 ~ 2021-12-31
105 GBP2020-01-01 ~ 2020-12-31
Issue of Equity Instruments
1,250 GBP2021-01-01 ~ 2021-12-31
105 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
53,728 GBP2021-12-31
48,328 GBP2020-12-31
Goodwill
2,361,080 GBP2021-12-31
1,930,800 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,414,808 GBP2021-12-31
1,979,128 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
22,541,672 GBP2021-12-31
20,690,538 GBP2020-12-31
Office equipment
22,752 GBP2021-12-31
22,752 GBP2020-12-31
Computers
337,831 GBP2021-12-31
272,179 GBP2020-12-31
Other
576,476 GBP2021-12-31
873,433 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
25,407,661 GBP2021-12-31
23,751,148 GBP2020-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-844,944 GBP2021-01-01 ~ 2021-12-31
Computers
-5,267 GBP2021-01-01 ~ 2021-12-31
Other
-15,578 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals
-889,329 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
6,499,564 GBP2020-12-31
Office equipment
52 GBP2020-12-31
Computers
109,242 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
7,216,348 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
2,249,146 GBP2021-01-01 ~ 2021-12-31
Office equipment, Owned/Freehold
2,271 GBP2021-01-01 ~ 2021-12-31
Computers, Owned/Freehold
84,814 GBP2021-01-01 ~ 2021-12-31
Owned/Freehold
2,462,883 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-653,810 GBP2021-01-01 ~ 2021-12-31
Computers
-5,262 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-676,445 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,094,900 GBP2021-12-31
Office equipment
2,323 GBP2021-12-31
Computers
188,794 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,002,786 GBP2021-12-31
Property, Plant & Equipment
Plant and equipment
14,446,772 GBP2021-12-31
14,190,974 GBP2020-12-31
Office equipment
20,429 GBP2021-12-31
22,700 GBP2020-12-31
Computers
149,037 GBP2021-12-31
162,937 GBP2020-12-31
Other
576,476 GBP2021-12-31
873,433 GBP2020-12-31
Investments in Subsidiaries
193 GBP2021-12-31
193 GBP2020-12-31
Raw materials and consumables
3,171,461 GBP2021-12-31
1,983,604 GBP2020-12-31
Finished Goods/Goods for Resale
1,323,821 GBP2021-12-31
1,212,798 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
10,470,877 GBP2021-12-31
10,289,928 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
191,181 GBP2021-12-31
Other Debtors
Current
185,226 GBP2021-12-31
1,524 GBP2020-12-31
Prepayments/Accrued Income
Current
1,408,594 GBP2021-12-31
846,522 GBP2020-12-31
Debtors
Current
12,255,878 GBP2021-12-31
11,137,974 GBP2020-12-31
Bank Borrowings
Current
1,199,113 GBP2021-12-31
1,520,174 GBP2020-12-31
Trade Creditors/Trade Payables
Current
7,600,128 GBP2021-12-31
6,343,719 GBP2020-12-31
Taxation/Social Security Payable
Current
1,640,867 GBP2021-12-31
2,380,554 GBP2020-12-31
Other Creditors
Current
51,808 GBP2021-12-31
47,833 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
1,682,428 GBP2021-12-31
1,248,003 GBP2020-12-31
Creditors
Current
30,536,574 GBP2021-12-31
32,535,806 GBP2020-12-31
Bank Borrowings
Non-current
4,220,407 GBP2021-12-31
1,143,194 GBP2020-12-31
Creditors
Non-current
8,220,407 GBP2021-12-31
5,143,194 GBP2020-12-31
Bank Borrowings
Current, Amounts falling due within one year
1,199,113 GBP2021-12-31
1,520,174 GBP2020-12-31
Non-current, Between one and two years
1,200,000 GBP2021-12-31
1,031,680 GBP2020-12-31
Non-current, Between two and five year
3,020,407 GBP2021-12-31
111,514 GBP2020-12-31
Total Borrowings
5,419,520 GBP2021-12-31
2,663,368 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
16,264,614 shares2021-12-31
16,264,614 shares2020-12-31
Par Value of Share
Class 1 ordinary share
0.0102021-01-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
4,947,000 shares2021-12-31
4,947,000 shares2020-12-31
Par Value of Share
Class 2 ordinary share
0.0102021-01-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
227,827 shares2021-12-31
227,827 shares2020-12-31
Par Value of Share
Class 3 ordinary share
0.0102021-01-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
2,160,000 shares2021-12-31
2,700,000 shares2020-12-31
Par Value of Share
Class 4 ordinary share
0.0102021-01-01 ~ 2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,280,897 GBP2021-12-31
1,357,446 GBP2020-12-31
Between one and five year
2,355,071 GBP2021-12-31
2,998,876 GBP2020-12-31
More than five year
853,776 GBP2021-12-31
1,062,864 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,489,744 GBP2021-12-31
5,419,186 GBP2020-12-31