11070 - Manufacture Of Soft Drinks; Production Of Mineral Waters And Other Bottled Waters
Average Number of Employees
2612024-06-01 ~ 2025-05-31
2842023-06-01 ~ 2024-05-31
Turnover/Revenue
74,917,193 GBP2024-06-01 ~ 2025-05-31
75,306,655 GBP2023-06-01 ~ 2024-05-31
Cost of Sales
-57,163,352 GBP2024-06-01 ~ 2025-05-31
-56,739,673 GBP2023-06-01 ~ 2024-05-31
Gross Profit/Loss
17,753,841 GBP2024-06-01 ~ 2025-05-31
18,566,982 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
-8,372,624 GBP2024-06-01 ~ 2025-05-31
-7,402,992 GBP2023-06-01 ~ 2024-05-31
Operating Profit/Loss
9,440,964 GBP2024-06-01 ~ 2025-05-31
10,273,709 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
332,047 GBP2024-06-01 ~ 2025-05-31
194,067 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
9,754,356 GBP2024-06-01 ~ 2025-05-31
10,467,789 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
7,383,531 GBP2024-06-01 ~ 2025-05-31
7,811,254 GBP2023-06-01 ~ 2024-05-31
Intangible Assets
456,748 GBP2025-05-31
510,522 GBP2024-05-31
Property, Plant & Equipment
10,491,368 GBP2025-05-31
10,668,644 GBP2024-05-31
Fixed Assets - Investments
250 GBP2025-05-31
250 GBP2024-05-31
Fixed Assets
10,948,366 GBP2025-05-31
11,179,416 GBP2024-05-31
Total Inventories
7,785,884 GBP2025-05-31
6,505,562 GBP2024-05-31
Debtors
Current
16,117,845 GBP2025-05-31
15,845,977 GBP2024-05-31
Cash at bank and in hand
9,344,964 GBP2025-05-31
9,428,279 GBP2024-05-31
Current Assets
33,248,693 GBP2025-05-31
31,779,818 GBP2024-05-31
Creditors
Current, Amounts falling due within one year
-13,163,904 GBP2025-05-31
Net Current Assets/Liabilities
20,084,789 GBP2025-05-31
18,317,664 GBP2024-05-31
Total Assets Less Current Liabilities
31,033,155 GBP2025-05-31
29,497,080 GBP2024-05-31
Creditors
Non-current, Amounts falling due after one year
-166,334 GBP2025-05-31
-73,605 GBP2024-05-31
Net Assets/Liabilities
28,920,281 GBP2025-05-31
27,606,525 GBP2024-05-31
Equity
Called up share capital
85 GBP2025-05-31
85 GBP2024-05-31
85 GBP2023-06-01
Retained earnings (accumulated losses)
28,920,196 GBP2025-05-31
27,606,440 GBP2024-05-31
33,437,927 GBP2023-06-01
Equity
28,920,281 GBP2025-05-31
27,606,525 GBP2024-05-31
33,438,012 GBP2023-06-01
Profit/Loss
Retained earnings (accumulated losses)
7,383,531 GBP2024-06-01 ~ 2025-05-31
7,811,254 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
7,383,531 GBP2024-06-01 ~ 2025-05-31
7,811,254 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
7,383,531 GBP2024-06-01 ~ 2025-05-31
7,811,254 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
Retained earnings (accumulated losses)
-6,069,775 GBP2024-06-01 ~ 2025-05-31
-13,642,741 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
-6,069,775 GBP2024-06-01 ~ 2025-05-31
-13,642,741 GBP2023-06-01 ~ 2024-05-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-6,069,775 GBP2024-06-01 ~ 2025-05-31
-13,642,741 GBP2023-06-01 ~ 2024-05-31
Equity - Income/Expense Recognised Directly
-6,069,775 GBP2024-06-01 ~ 2025-05-31
-13,642,741 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
26,750 GBP2024-06-01 ~ 2025-05-31
26,605 GBP2023-06-01 ~ 2024-05-31
Wages/Salaries
9,805,515 GBP2024-06-01 ~ 2025-05-31
8,729,778 GBP2023-06-01 ~ 2024-05-31
Social Security Costs
1,092,264 GBP2024-06-01 ~ 2025-05-31
886,203 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
11,734,946 GBP2024-06-01 ~ 2025-05-31
10,083,982 GBP2023-06-01 ~ 2024-05-31
Director Remuneration
321,994 GBP2024-06-01 ~ 2025-05-31
210,000 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
129,590 GBP2024-06-01 ~ 2025-05-31
316,251 GBP2023-06-01 ~ 2024-05-31
Tax Expense/Credit at Applicable Tax Rate
2,438,589 GBP2024-06-01 ~ 2025-05-31
2,616,947 GBP2023-06-01 ~ 2024-05-31
Dividends Paid on Shares
6,069,775 GBP2024-06-01 ~ 2025-05-31
13,642,741 GBP2023-06-01 ~ 2024-05-31
Intangible Assets - Gross Cost
Computer software
728,359 GBP2025-05-31
710,877 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
32,101,517 GBP2025-05-31
30,673,242 GBP2024-05-31
Motor vehicles
786,373 GBP2025-05-31
731,682 GBP2024-05-31
Furniture and fittings
1,018,293 GBP2025-05-31
998,501 GBP2024-05-31
Other
285,912 GBP2025-05-31
285,912 GBP2024-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-292,382 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
-40,995 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
22,300,694 GBP2025-05-31
20,915,245 GBP2024-05-31
Motor vehicles
470,245 GBP2025-05-31
357,242 GBP2024-05-31
Furniture and fittings
706,240 GBP2025-05-31
531,751 GBP2024-05-31
Other
249,377 GBP2025-05-31
239,067 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
138,998 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-220,679 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
-25,995 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Plant and equipment
9,800,823 GBP2025-05-31
9,757,997 GBP2024-05-31
Motor vehicles
316,128 GBP2025-05-31
374,440 GBP2024-05-31
Furniture and fittings
312,053 GBP2025-05-31
466,750 GBP2024-05-31
Other
36,535 GBP2025-05-31
46,845 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
34,875,503 GBP2025-05-31
33,364,810 GBP2024-05-31
Property, Plant & Equipment - Other Disposals
-333,377 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-941,612 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
24,384,135 GBP2025-05-31
22,696,166 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
2,837,229 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-246,674 GBP2024-06-01 ~ 2025-05-31
Raw materials and consumables
3,895,464 GBP2025-05-31
3,650,989 GBP2024-05-31
Value of work in progress
270,525 GBP2025-05-31
161,989 GBP2024-05-31
Finished Goods/Goods for Resale
3,619,895 GBP2025-05-31
2,692,584 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
14,807,067 GBP2025-05-31
14,660,312 GBP2024-05-31
Amounts Owed by Group Undertakings
Current
7,539 GBP2025-05-31
Other Debtors
Current
581,002 GBP2025-05-31
624,347 GBP2024-05-31
Prepayments/Accrued Income
Current
722,237 GBP2025-05-31
561,318 GBP2024-05-31
Cash and Cash Equivalents
9,344,964 GBP2025-05-31
9,428,279 GBP2024-05-31
Trade Creditors/Trade Payables
Current
9,583,464 GBP2025-05-31
9,911,456 GBP2024-05-31
Amounts owed to group undertakings
Current
247,961 GBP2025-05-31
87,554 GBP2024-05-31
Corporation Tax Payable
Current
800,885 GBP2024-05-31
Taxation/Social Security Payable
Current
1,583,277 GBP2025-05-31
1,323,232 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Current
199,599 GBP2025-05-31
20,960 GBP2024-05-31
Other Creditors
Current
581,749 GBP2025-05-31
538,217 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
967,854 GBP2025-05-31
779,850 GBP2024-05-31
Creditors
Current
13,163,904 GBP2025-05-31
13,462,154 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Non-current
166,334 GBP2025-05-31
Creditors
Non-current
166,334 GBP2025-05-31
73,605 GBP2024-05-31
Minimum gross finance lease payments owing
365,933 GBP2025-05-31
20,960 GBP2024-05-31
Net Deferred Tax Liability/Asset
-1,946,540 GBP2025-05-31
-1,816,950 GBP2024-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-129,590 GBP2024-06-01 ~ 2025-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,953,932 GBP2025-05-31
-1,824,342 GBP2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
850 shares2025-05-31
850 shares2024-05-31
Par Value of Share
Class 1 ordinary share
0.102024-06-01 ~ 2025-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
164,547 GBP2025-05-31
1,139 GBP2024-05-31
Between one and five year
389,210 GBP2025-05-31
394,479 GBP2024-05-31
More than five year
239,233 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
553,757 GBP2025-05-31
634,851 GBP2024-05-31