10890 - Manufacture Of Other Food Products N.e.c.
Turnover/Revenue
60,431,778 GBP2022-01-01 ~ 2022-12-31
62,119,860 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-46,562,226 GBP2022-01-01 ~ 2022-12-31
-48,125,825 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
13,869,552 GBP2022-01-01 ~ 2022-12-31
13,994,035 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-11,655,342 GBP2022-01-01 ~ 2022-12-31
-10,731,134 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
694,150 GBP2022-01-01 ~ 2022-12-31
551,579 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
8,180,626 GBP2022-12-31
7,364,901 GBP2021-12-31
Total Inventories
8,151,380 GBP2022-12-31
6,496,417 GBP2021-12-31
Debtors
9,188,674 GBP2022-12-31
8,270,720 GBP2021-12-31
Cash at bank and in hand
2,061,736 GBP2022-12-31
7,708 GBP2021-12-31
Current Assets
19,401,790 GBP2022-12-31
14,774,845 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-17,396,739 GBP2022-12-31
-13,224,796 GBP2021-12-31
Net Current Assets/Liabilities
2,005,051 GBP2022-12-31
1,550,049 GBP2021-12-31
Total Assets Less Current Liabilities
10,185,677 GBP2022-12-31
8,914,950 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-631,172 GBP2022-12-31
-934,326 GBP2021-12-31
Net Assets/Liabilities
8,732,236 GBP2022-12-31
7,235,561 GBP2021-12-31
Equity
Called up share capital
852,525 GBP2022-12-31
50,000 GBP2021-12-31
50,000 GBP2020-12-31
Retained earnings (accumulated losses)
7,879,711 GBP2022-12-31
7,185,561 GBP2021-12-31
6,633,982 GBP2020-12-31
Equity
8,732,236 GBP2022-12-31
7,235,561 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
694,150 GBP2022-01-01 ~ 2022-12-31
551,579 GBP2021-01-01 ~ 2021-12-31
Issue of Equity Instruments
Called up share capital
802,525 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
802,525 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
1,495,237 GBP2022-01-01 ~ 2022-12-31
1,181,225 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
47,275 GBP2022-01-01 ~ 2022-12-31
36,750 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
0 GBP2022-01-01 ~ 2022-12-31
275,614 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
3912022-01-01 ~ 2022-12-31
3892021-01-01 ~ 2021-12-31
Social Security Costs
1,191,531 GBP2022-01-01 ~ 2022-12-31
1,096,282 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
529,882 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
296,473 GBP2022-01-01 ~ 2022-12-31
185,698 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
77,206 GBP2022-01-01 ~ 2022-12-31
469,125 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
888,530 GBP2022-01-01 ~ 2022-12-31
1,020,704 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Goodwill
50,000 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
50,000 GBP2021-12-31
Intangible Assets
Goodwill
0 GBP2022-12-31
0 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
7,691,982 GBP2022-12-31
6,227,759 GBP2021-12-31
Plant and equipment
7,018,916 GBP2022-12-31
6,250,817 GBP2021-12-31
Furniture and fittings
1,426,616 GBP2022-12-31
1,135,479 GBP2021-12-31
Computers
390,276 GBP2022-12-31
219,124 GBP2021-12-31
Motor vehicles
115,482 GBP2022-12-31
146,259 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
16,643,272 GBP2022-12-31
13,979,438 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
0 GBP2022-01-01 ~ 2022-12-31
Computers
0 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-30,777 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-30,777 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
2,546,870 GBP2022-12-31
1,921,442 GBP2021-12-31
Plant and equipment
4,554,910 GBP2022-12-31
3,644,308 GBP2021-12-31
Furniture and fittings
1,064,348 GBP2022-12-31
810,135 GBP2021-12-31
Computers
195,512 GBP2022-12-31
141,211 GBP2021-12-31
Motor vehicles
101,006 GBP2022-12-31
97,441 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,462,646 GBP2022-12-31
6,614,537 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
625,428 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
910,602 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
254,213 GBP2022-01-01 ~ 2022-12-31
Computers
54,301 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
34,346 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,878,890 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
0 GBP2022-01-01 ~ 2022-12-31
Computers
0 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-30,781 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-30,781 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
5,145,112 GBP2022-12-31
4,306,317 GBP2021-12-31
Plant and equipment
2,464,006 GBP2022-12-31
2,606,509 GBP2021-12-31
Furniture and fittings
362,268 GBP2022-12-31
325,344 GBP2021-12-31
Computers
194,764 GBP2022-12-31
77,913 GBP2021-12-31
Motor vehicles
14,476 GBP2022-12-31
48,818 GBP2021-12-31
Raw materials and consumables
5,750,881 GBP2022-12-31
5,214,239 GBP2021-12-31
Value of work in progress
78,002 GBP2022-12-31
209,544 GBP2021-12-31
Finished Goods/Goods for Resale
2,322,497 GBP2022-12-31
1,072,634 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
6,803,821 GBP2022-12-31
7,015,070 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
1,519,088 GBP2022-12-31
0 GBP2021-12-31
Other Debtors
Current
529,545 GBP2022-12-31
1,038,606 GBP2021-12-31
Prepayments/Accrued Income
Current
336,220 GBP2022-12-31
217,044 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
9,188,674 GBP2022-12-31
8,270,720 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
4,775,780 GBP2022-12-31
3,924,415 GBP2021-12-31
Other Remaining Borrowings
Current
5,138,973 GBP2022-12-31
3,677,235 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
436,668 GBP2022-12-31
429,585 GBP2021-12-31
Trade Creditors/Trade Payables
Current
5,924,100 GBP2022-12-31
3,928,570 GBP2021-12-31
Amounts owed to group undertakings
Current
0 GBP2022-12-31
229,787 GBP2021-12-31
Corporation Tax Payable
Current
117,174 GBP2022-12-31
0 GBP2021-12-31
Other Taxation & Social Security Payable
Current
271,463 GBP2022-12-31
271,200 GBP2021-12-31
Other Creditors
Current
48,449 GBP2022-12-31
0 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
684,132 GBP2022-12-31
764,004 GBP2021-12-31
Creditors
Current
17,396,739 GBP2022-12-31
13,224,796 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
631,172 GBP2022-12-31
934,326 GBP2021-12-31
Bank Borrowings
4,775,780 GBP2022-12-31
3,916,869 GBP2021-12-31
Bank Overdrafts
0 GBP2022-12-31
7,546 GBP2021-12-31
Total Borrowings
9,914,753 GBP2022-12-31
7,601,650 GBP2021-12-31
Current
9,914,753 GBP2022-12-31
7,601,650 GBP2021-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
436,668 GBP2022-12-31
429,585 GBP2021-12-31
Minimum gross finance lease payments owing
1,067,840 GBP2022-12-31
1,363,911 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
97,110 GBP2022-12-31
329,048 GBP2021-12-31
Between two and five year
723,488 GBP2022-12-31
984,031 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
820,598 GBP2022-12-31
1,313,079 GBP2021-12-31