11070 - Manufacture Of Soft Drinks; Production Of Mineral Waters And Other Bottled Waters
Par Value of Share
Class 1 ordinary share
02023-06-01 ~ 2024-05-31
Turnover/Revenue
75,306,655 GBP2023-06-01 ~ 2024-05-31
65,453,464 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
57,474,573 GBP2023-06-01 ~ 2024-05-31
55,186,459 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
17,832,082 GBP2023-06-01 ~ 2024-05-31
10,267,005 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
8,335,537 GBP2023-06-01 ~ 2024-05-31
5,911,202 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
9,538,809 GBP2023-06-01 ~ 2024-05-31
4,392,222 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
194,067 GBP2023-06-01 ~ 2024-05-31
127,540 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
9,732,889 GBP2023-06-01 ~ 2024-05-31
4,519,762 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
2,656,535 GBP2023-06-01 ~ 2024-05-31
1,058,484 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
7,076,354 GBP2023-06-01 ~ 2024-05-31
3,461,278 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
7,076,354 GBP2023-06-01 ~ 2024-05-31
3,461,278 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
510,523 GBP2024-05-31
321,161 GBP2023-05-31
Property, Plant & Equipment
10,668,644 GBP2024-05-31
10,130,068 GBP2023-05-31
Fixed Assets - Investments
250 GBP2024-05-31
250 GBP2023-05-31
Fixed Assets
11,179,417 GBP2024-05-31
10,451,479 GBP2023-05-31
Total Inventories
5,770,662 GBP2024-05-31
4,743,672 GBP2023-05-31
Debtors
15,845,977 GBP2024-05-31
25,117,643 GBP2023-05-31
Cash at bank and in hand
9,428,279 GBP2024-05-31
6,053,161 GBP2023-05-31
Current Assets
31,044,918 GBP2024-05-31
35,914,476 GBP2023-05-31
Creditors
Current
13,462,155 GBP2024-05-31
11,308,144 GBP2023-05-31
Net Current Assets/Liabilities
17,582,763 GBP2024-05-31
24,606,332 GBP2023-05-31
Total Assets Less Current Liabilities
28,762,180 GBP2024-05-31
35,057,811 GBP2023-05-31
Net Assets/Liabilities
26,871,625 GBP2024-05-31
33,438,012 GBP2023-05-31
Equity
Called up share capital
85 GBP2024-05-31
85 GBP2023-05-31
85 GBP2022-05-31
Retained earnings (accumulated losses)
26,871,540 GBP2024-05-31
33,437,927 GBP2023-05-31
29,976,649 GBP2022-05-31
Equity
26,871,625 GBP2024-05-31
33,438,012 GBP2023-05-31
29,976,734 GBP2022-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
7,076,354 GBP2023-06-01 ~ 2024-05-31
3,461,278 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-13,642,741 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
-13,642,741 GBP2023-06-01 ~ 2024-05-31
Wages/Salaries
11,001,228 GBP2023-06-01 ~ 2024-05-31
9,676,817 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
886,203 GBP2023-06-01 ~ 2024-05-31
785,603 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
468,001 GBP2023-06-01 ~ 2024-05-31
398,574 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
12,355,432 GBP2023-06-01 ~ 2024-05-31
10,860,994 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
2842023-06-01 ~ 2024-05-31
2642022-06-01 ~ 2023-05-31
Director Remuneration
231,671 GBP2023-06-01 ~ 2024-05-31
145,910 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
2,553,964 GBP2023-06-01 ~ 2024-05-31
2,429,743 GBP2022-06-01 ~ 2023-05-31
Current Tax for the Period
2,340,284 GBP2023-06-01 ~ 2024-05-31
210,601 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
2,433,222 GBP2023-06-01 ~ 2024-05-31
903,952 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Computer software
710,878 GBP2024-05-31
448,814 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
675,473 GBP2023-05-31
Plant and equipment
30,673,242 GBP2024-05-31
28,063,564 GBP2023-05-31
Furniture and fittings
998,501 GBP2024-05-31
635,078 GBP2023-05-31
Property, Plant & Equipment - Disposals
Plant and equipment
-29,250 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
20,915,246 GBP2024-05-31
18,627,308 GBP2023-05-31
Furniture and fittings
531,751 GBP2024-05-31
401,801 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
2,308,658 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
129,950 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-20,720 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Plant and equipment
9,757,996 GBP2024-05-31
9,436,256 GBP2023-05-31
Furniture and fittings
466,750 GBP2024-05-31
233,277 GBP2023-05-31
Land and buildings, Long leasehold
28,253 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
731,682 GBP2024-05-31
664,257 GBP2023-05-31
Computers
285,912 GBP2024-05-31
277,487 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
33,364,810 GBP2024-05-31
30,315,859 GBP2023-05-31
Property, Plant & Equipment - Disposals
Motor vehicles
-143,116 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Disposals
-172,366 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
357,241 GBP2024-05-31
283,950 GBP2023-05-31
Computers
239,067 GBP2024-05-31
225,512 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
22,696,166 GBP2024-05-31
20,185,791 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
96,160 GBP2023-06-01 ~ 2024-05-31
Computers
13,555 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,553,964 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-22,869 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-43,589 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Motor vehicles
374,441 GBP2024-05-31
380,307 GBP2023-05-31
Computers
46,845 GBP2024-05-31
51,975 GBP2023-05-31
Merchandise
161,989 GBP2024-05-31
148,879 GBP2023-05-31
Raw Materials
3,650,989 GBP2024-05-31
3,298,839 GBP2023-05-31
Finished Goods
1,957,684 GBP2024-05-31
1,295,954 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
14,660,312 GBP2024-05-31
14,281,767 GBP2023-05-31
Amounts Owed by Group Undertakings
Current
9,426,863 GBP2023-05-31
Other Debtors
Current
622,482 GBP2024-05-31
535,201 GBP2023-05-31
Amount of corporation tax that is recoverable
Current
339,399 GBP2023-05-31
Prepayments/Accrued Income
Current
561,318 GBP2024-05-31
534,413 GBP2023-05-31
Debtors
Amounts falling due within one year, Current
15,845,977 GBP2024-05-31
25,117,643 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
20,960 GBP2024-05-31
20,960 GBP2023-05-31
Trade Creditors/Trade Payables
Current
9,911,458 GBP2024-05-31
8,957,539 GBP2023-05-31
Amounts owed to group undertakings
Current
87,554 GBP2024-05-31
Corporation Tax Payable
Current
800,885 GBP2024-05-31
Other Taxation & Social Security Payable
Current
293,475 GBP2024-05-31
188,972 GBP2023-05-31
Other Creditors
Current
537,048 GBP2024-05-31
461,167 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
755,315 GBP2024-05-31
897,748 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
20,960 GBP2023-05-31
Between one and five year, hire purchase agreements
20,960 GBP2023-05-31
hire purchase agreements
20,960 GBP2024-05-31
41,920 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,139 GBP2024-05-31
6,719 GBP2023-05-31
Between one and five year
394,479 GBP2024-05-31
167,087 GBP2023-05-31
More than five year
239,233 GBP2024-05-31
All periods
634,851 GBP2024-05-31
173,806 GBP2023-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
1,824,342 GBP2024-05-31
1,500,699 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,816,950 GBP2024-05-31
1,500,699 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
850 shares2024-05-31