11070 - Manufacture Of Soft Drinks; Production Of Mineral Waters And Other Bottled Waters
(expand)Administrative Expenses
4,639,661 GBP2020-06-01 ~ 2021-05-31
4,438,931 GBP2019-06-01 ~ 2020-05-31
Operating Profit/Loss
3,670,001 GBP2020-06-01 ~ 2021-05-31
2,968,469 GBP2019-06-01 ~ 2020-05-31
Other Interest Receivable/Similar Income (Finance Income)
6,139 GBP2020-06-01 ~ 2021-05-31
36,439 GBP2019-06-01 ~ 2020-05-31
Interest Payable/Similar Charges (Finance Costs)
44,372 GBP2020-06-01 ~ 2021-05-31
53,246 GBP2019-06-01 ~ 2020-05-31
Profit/Loss on Ordinary Activities Before Tax
3,631,768 GBP2020-06-01 ~ 2021-05-31
2,951,662 GBP2019-06-01 ~ 2020-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
457,318 GBP2020-06-01 ~ 2021-05-31
357,949 GBP2019-06-01 ~ 2020-05-31
Profit/Loss
3,174,450 GBP2020-06-01 ~ 2021-05-31
2,593,713 GBP2019-06-01 ~ 2020-05-31
Comprehensive Income/Expense
3,049,172 GBP2020-06-01 ~ 2021-05-31
2,593,713 GBP2019-06-01 ~ 2020-05-31
Intangible Assets
63,897 GBP2021-05-31
78,736 GBP2020-05-31
Property, Plant & Equipment
7,250,795 GBP2021-05-31
14,889,978 GBP2020-05-31
Fixed Assets - Investments
250 GBP2021-05-31
Fixed Assets
7,314,942 GBP2021-05-31
14,968,714 GBP2020-05-31
Total Inventories
2,805,206 GBP2021-05-31
2,854,486 GBP2020-05-31
Debtors
10,044,841 GBP2021-05-31
6,111,422 GBP2020-05-31
Cash at bank and in hand
9,664,369 GBP2021-05-31
10,277,558 GBP2020-05-31
Current Assets
22,514,416 GBP2021-05-31
19,243,466 GBP2020-05-31
Creditors
Current
7,519,217 GBP2021-05-31
5,302,524 GBP2020-05-31
Net Current Assets/Liabilities
14,995,199 GBP2021-05-31
13,940,942 GBP2020-05-31
Total Assets Less Current Liabilities
22,310,141 GBP2021-05-31
28,909,656 GBP2020-05-31
Creditors
Non-current
-8,056 GBP2020-05-31
Net Assets/Liabilities
22,041,587 GBP2021-05-31
28,487,167 GBP2020-05-31
Equity
Called up share capital
85 GBP2021-05-31
85 GBP2020-05-31
85 GBP2019-05-31
Revaluation reserve
125,278 GBP2020-05-31
125,278 GBP2019-05-31
Retained earnings (accumulated losses)
22,041,502 GBP2021-05-31
28,361,804 GBP2020-05-31
25,768,091 GBP2019-05-31
Equity
22,041,587 GBP2021-05-31
28,487,167 GBP2020-05-31
25,893,454 GBP2019-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,593,713 GBP2019-06-01 ~ 2020-05-31
Dividends Paid
Retained earnings (accumulated losses)
-9,494,752 GBP2020-06-01 ~ 2021-05-31
Dividends Paid
-9,494,752 GBP2020-06-01 ~ 2021-05-31
Wages/Salaries
6,410,109 GBP2020-06-01 ~ 2021-05-31
6,852,073 GBP2019-06-01 ~ 2020-05-31
Social Security Costs
460,088 GBP2020-06-01 ~ 2021-05-31
491,662 GBP2019-06-01 ~ 2020-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
262,624 GBP2020-06-01 ~ 2021-05-31
169,048 GBP2019-06-01 ~ 2020-05-31
Staff Costs/Employee Benefits Expense
7,132,821 GBP2020-06-01 ~ 2021-05-31
7,512,783 GBP2019-06-01 ~ 2020-05-31
Average Number of Employees
1942020-06-01 ~ 2021-05-31
1972019-06-01 ~ 2020-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,978,463 GBP2020-06-01 ~ 2021-05-31
2,264,733 GBP2019-06-01 ~ 2020-05-31
Current Tax for the Period
754,619 GBP2020-06-01 ~ 2021-05-31
512,462 GBP2019-06-01 ~ 2020-05-31
Tax Expense/Credit at Applicable Tax Rate
690,036 GBP2020-06-01 ~ 2021-05-31
560,816 GBP2019-06-01 ~ 2020-05-31
Intangible Assets - Gross Cost
Computer software
137,065 GBP2020-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings
8,251,457 GBP2020-05-31
Land and buildings, Long leasehold
675,473 GBP2021-05-31
662,161 GBP2020-05-31
Plant and equipment
21,466,117 GBP2021-05-31
19,707,988 GBP2020-05-31
Property, Plant & Equipment - Disposals
Land and buildings
-8,477,118 GBP2020-06-01 ~ 2021-05-31
Plant and equipment
-165,217 GBP2020-06-01 ~ 2021-05-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
24,622 GBP2020-06-01 ~ 2021-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
579,318 GBP2020-05-31
Plant and equipment
14,534,093 GBP2021-05-31
12,828,808 GBP2020-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,858,981 GBP2020-06-01 ~ 2021-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-729,218 GBP2020-06-01 ~ 2021-05-31
Plant and equipment
-153,696 GBP2020-06-01 ~ 2021-05-31
Property, Plant & Equipment
Land and buildings, Long leasehold
44,129 GBP2021-05-31
40,055 GBP2020-05-31
Plant and equipment
6,932,024 GBP2021-05-31
6,879,180 GBP2020-05-31
Land and buildings
7,672,139 GBP2020-05-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
367,501 GBP2021-05-31
368,471 GBP2020-05-31
Motor vehicles
375,833 GBP2021-05-31
344,923 GBP2020-05-31
Computers
243,249 GBP2021-05-31
241,573 GBP2020-05-31
Property, Plant & Equipment - Gross Cost
23,128,173 GBP2021-05-31
29,576,573 GBP2020-05-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-26,460 GBP2020-06-01 ~ 2021-05-31
Motor vehicles
-51,030 GBP2020-06-01 ~ 2021-05-31
Property, Plant & Equipment - Disposals
-8,719,825 GBP2020-06-01 ~ 2021-05-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
24,622 GBP2020-06-01 ~ 2021-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
287,922 GBP2021-05-31
276,794 GBP2020-05-31
Motor vehicles
206,255 GBP2021-05-31
169,887 GBP2020-05-31
Computers
217,764 GBP2021-05-31
209,682 GBP2020-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
15,877,378 GBP2021-05-31
14,686,595 GBP2020-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
35,458 GBP2020-06-01 ~ 2021-05-31
Motor vehicles
66,704 GBP2020-06-01 ~ 2021-05-31
Computers
8,082 GBP2020-06-01 ~ 2021-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,978,463 GBP2020-06-01 ~ 2021-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-24,330 GBP2020-06-01 ~ 2021-05-31
Motor vehicles
-30,336 GBP2020-06-01 ~ 2021-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-937,580 GBP2020-06-01 ~ 2021-05-31
Property, Plant & Equipment
Furniture and fittings
79,579 GBP2021-05-31
91,677 GBP2020-05-31
Motor vehicles
169,578 GBP2021-05-31
175,036 GBP2020-05-31
Computers
25,485 GBP2021-05-31
31,891 GBP2020-05-31
Merchandise
83,620 GBP2021-05-31
74,650 GBP2020-05-31
Raw Materials
1,808,500 GBP2021-05-31
1,905,488 GBP2020-05-31
Value of work in progress
963 GBP2021-05-31
171,942 GBP2020-05-31
Finished Goods
912,123 GBP2021-05-31
702,406 GBP2020-05-31
Trade Debtors/Trade Receivables
Current
9,013,687 GBP2021-05-31
4,706,561 GBP2020-05-31
Amounts Owed by Group Undertakings
Current
17,739 GBP2021-05-31
Other Debtors
Current
526,171 GBP2021-05-31
903,139 GBP2020-05-31
Amount of corporation tax that is recoverable
Current
267,311 GBP2021-05-31
268,542 GBP2020-05-31
Prepayments/Accrued Income
Current
219,933 GBP2021-05-31
233,180 GBP2020-05-31
Debtors
Current, Amounts falling due within one year
10,044,841 GBP2021-05-31
6,111,422 GBP2020-05-31
Bank Borrowings/Overdrafts
Current
750,000 GBP2020-05-31
Finance Lease Liabilities - Total Present Value
Current
8,055 GBP2021-05-31
10,819 GBP2020-05-31
Trade Creditors/Trade Payables
Current
5,998,754 GBP2021-05-31
2,906,121 GBP2020-05-31
Other Taxation & Social Security Payable
Current
116,060 GBP2021-05-31
135,178 GBP2020-05-31
Other Creditors
Current
332,055 GBP2021-05-31
120,586 GBP2020-05-31
Accrued Liabilities/Deferred Income
Current
245,533 GBP2021-05-31
419,805 GBP2020-05-31
Finance Lease Liabilities - Total Present Value
Non-current
8,056 GBP2020-05-31
Bank Borrowings
Current, Amounts falling due within one year
750,000 GBP2020-05-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
8,055 GBP2021-05-31
10,819 GBP2020-05-31
hire purchase agreements
8,055 GBP2021-05-31
18,875 GBP2020-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
4,420 GBP2021-05-31
4,001 GBP2020-05-31
Between one and five year
364,965 GBP2021-05-31
408,224 GBP2020-05-31
All periods
369,385 GBP2021-05-31
412,225 GBP2020-05-31
Bank Borrowings
Secured
750,000 GBP2020-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
268,554 GBP2021-05-31
390,630 GBP2020-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
268,554 GBP2021-05-31
414,433 GBP2020-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
85 shares2021-05-31