10890 - Manufacture Of Other Food Products N.e.c.
Average Number of Employees
3202022-07-01 ~ 2023-06-30
2672021-07-01 ~ 2022-06-30
Profit/Loss
3,062,333 GBP2022-07-01 ~ 2023-06-30
1,598,928 GBP2021-07-01 ~ 2022-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
141,416 GBP2023-06-30
Turnover/Revenue
34,384,841 GBP2022-07-01 ~ 2023-06-30
23,846,433 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
25,450,269 GBP2022-07-01 ~ 2023-06-30
18,482,938 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
8,934,572 GBP2022-07-01 ~ 2023-06-30
5,363,495 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
5,711,116 GBP2022-07-01 ~ 2023-06-30
3,998,655 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
3,223,456 GBP2022-07-01 ~ 2023-06-30
1,364,840 GBP2021-07-01 ~ 2022-06-30
Interest Payable/Similar Charges (Finance Costs)
66,499 GBP2022-07-01 ~ 2023-06-30
42,487 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
3,174,531 GBP2022-07-01 ~ 2023-06-30
1,322,376 GBP2021-07-01 ~ 2022-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
112,198 GBP2022-07-01 ~ 2023-06-30
-276,552 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
3,062,333 GBP2022-07-01 ~ 2023-06-30
1,598,928 GBP2021-07-01 ~ 2022-06-30
Intangible Assets
1,146 GBP2023-06-30
8,103 GBP2022-06-30
Property, Plant & Equipment
2,735,271 GBP2023-06-30
1,905,843 GBP2022-06-30
Fixed Assets
2,736,417 GBP2023-06-30
1,913,946 GBP2022-06-30
Total Inventories
838,575 GBP2023-06-30
744,707 GBP2022-06-30
Debtors
5,393,031 GBP2023-06-30
4,463,173 GBP2022-06-30
Cash at bank and in hand
3,503,371 GBP2023-06-30
1,338,129 GBP2022-06-30
Current Assets
9,734,977 GBP2023-06-30
6,546,009 GBP2022-06-30
Creditors
Amounts falling due within one year
5,627,803 GBP2023-06-30
3,649,075 GBP2022-06-30
Net Current Assets/Liabilities
4,107,174 GBP2023-06-30
2,896,934 GBP2022-06-30
Total Assets Less Current Liabilities
6,843,591 GBP2023-06-30
4,810,880 GBP2022-06-30
Creditors
Amounts falling due after one year
1,316,951 GBP2023-06-30
1,241,573 GBP2022-06-30
Net Assets/Liabilities
5,385,224 GBP2023-06-30
3,427,891 GBP2022-06-30
Equity
Called up share capital
6 GBP2023-06-30
6 GBP2022-06-30
6 GBP2021-06-30
Retained earnings (accumulated losses)
5,385,218 GBP2023-06-30
3,427,885 GBP2022-06-30
2,267,367 GBP2021-06-30
Equity
5,385,224 GBP2023-06-30
3,427,891 GBP2022-06-30
2,267,373 GBP2021-06-30
Profit/Loss
Retained earnings (accumulated losses)
3,062,333 GBP2022-07-01 ~ 2023-06-30
1,598,928 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,062,333 GBP2022-07-01 ~ 2023-06-30
1,598,928 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-1,105,000 GBP2022-07-01 ~ 2023-06-30
-438,410 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
-1,105,000 GBP2022-07-01 ~ 2023-06-30
-438,410 GBP2021-07-01 ~ 2022-06-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,105,000 GBP2022-07-01 ~ 2023-06-30
-438,410 GBP2021-07-01 ~ 2022-06-30
Equity - Income/Expense Recognised Directly
-1,105,000 GBP2022-07-01 ~ 2023-06-30
-438,410 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
661,508 GBP2022-07-01 ~ 2023-06-30
400,349 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
0.252022-07-01 ~ 2023-06-30
Average number of employees in administration and support functions
312022-07-01 ~ 2023-06-30
262021-07-01 ~ 2022-06-30
Wages/Salaries
7,479,897 GBP2022-07-01 ~ 2023-06-30
5,707,466 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
667,919 GBP2022-07-01 ~ 2023-06-30
501,117 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
175,572 GBP2022-07-01 ~ 2023-06-30
130,637 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
8,323,388 GBP2022-07-01 ~ 2023-06-30
6,339,220 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
62,500 GBP2022-07-01 ~ 2023-06-30
101,955 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
650,648 GBP2022-07-01 ~ 2023-06-30
251,252 GBP2021-07-01 ~ 2022-06-30
Dividends Paid on Shares
All ordinary shares
1,105,000 GBP2022-07-01 ~ 2023-06-30
438,410 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
34,783 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
33,637 GBP2023-06-30
26,680 GBP2022-06-30
Intangible Assets - Increase From Amortisation Charge for Year
6,957 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
337,790 GBP2023-06-30
256,788 GBP2022-06-30
Plant and equipment
2,045,345 GBP2023-06-30
1,605,901 GBP2022-06-30
Furniture and fittings
151,213 GBP2023-06-30
105,116 GBP2022-06-30
Motor vehicles
1,797,769 GBP2023-06-30
907,193 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
4,332,117 GBP2023-06-30
2,874,998 GBP2022-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-24,946 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
-22,686 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-9,600 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Disposals
-67,684 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
701,722 GBP2023-06-30
521,411 GBP2022-06-30
Furniture and fittings
63,642 GBP2023-06-30
47,653 GBP2022-06-30
Motor vehicles
678,009 GBP2023-06-30
280,755 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,596,846 GBP2023-06-30
969,155 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
199,965 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
36,654 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
382,854 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
661,508 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-19,654 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
-20,665 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-9,600 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-57,817 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings, Long leasehold
184,317 GBP2023-06-30
137,452 GBP2022-06-30
Plant and equipment
1,343,623 GBP2023-06-30
1,084,490 GBP2022-06-30
Furniture and fittings
87,571 GBP2023-06-30
57,463 GBP2022-06-30
Motor vehicles
1,119,760 GBP2023-06-30
626,438 GBP2022-06-30
Raw Materials
838,575 GBP2023-06-30
744,707 GBP2022-06-30
Trade Debtors/Trade Receivables
3,960,913 GBP2023-06-30
3,283,792 GBP2022-06-30
Prepayments/Accrued Income
670,918 GBP2023-06-30
747,436 GBP2022-06-30
Amount of corporation tax that is recoverable
276,552 GBP2022-06-30
Other Debtors
761,200 GBP2023-06-30
155,393 GBP2022-06-30
Bank Overdrafts
-233 GBP2022-06-30
Cash and Cash Equivalents
3,503,371 GBP2023-06-30
1,337,896 GBP2022-06-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
130,000 GBP2023-06-30
133,890 GBP2022-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
3,223,454 GBP2023-06-30
2,173,705 GBP2022-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
1,271,508 GBP2023-06-30
713,454 GBP2022-06-30
Corporation Tax Payable
Amounts falling due within one year
120,085 GBP2023-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
171,520 GBP2023-06-30
147,636 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
658,445 GBP2023-06-30
443,699 GBP2022-06-30
Amounts owed to directors
Amounts falling due within one year
451 GBP2023-06-30
Other Creditors
Amounts falling due within one year
52,340 GBP2023-06-30
36,691 GBP2022-06-30
Bank Borrowings/Overdrafts
Amounts falling due after one year
249,167 GBP2023-06-30
379,167 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
1,067,784 GBP2023-06-30
862,406 GBP2022-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
658,445 GBP2023-06-30
443,699 GBP2022-06-30
Between one and five year
1,067,784 GBP2023-06-30
862,406 GBP2022-06-30
Minimum gross finance lease payments owing
1,726,229 GBP2023-06-30
1,306,105 GBP2022-06-30
Deferred Tax Liabilities
141,416 GBP2023-06-30
141,416 GBP2022-06-30
Par Value of Share
Class 1 ordinary share
1 shares2022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6 shares2023-06-30
6 shares2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
115,458 GBP2022-06-30
Between one and five year
36,438 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
151,896 GBP2022-06-30