11070 - Manufacture Of Soft Drinks; Production Of Mineral Waters And Other Bottled Waters
Average Number of Employees
792021-01-01 ~ 2021-12-31
802020-04-01 ~ 2020-12-31
Turnover/Revenue
23,050,912 GBP2021-01-01 ~ 2021-12-31
10,418,021 GBP2020-04-01 ~ 2020-12-31
Cost of Sales
-16,125,089 GBP2021-01-01 ~ 2021-12-31
-8,542,616 GBP2020-04-01 ~ 2020-12-31
Gross Profit/Loss
6,925,823 GBP2021-01-01 ~ 2021-12-31
1,875,405 GBP2020-04-01 ~ 2020-12-31
Distribution Costs
-6,235,281 GBP2021-01-01 ~ 2021-12-31
-3,217,796 GBP2020-04-01 ~ 2020-12-31
Administrative Expenses
-1,568,667 GBP2021-01-01 ~ 2021-12-31
-1,204,346 GBP2020-04-01 ~ 2020-12-31
Operating Profit/Loss
-792,355 GBP2021-01-01 ~ 2021-12-31
-2,365,604 GBP2020-04-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
5 GBP2021-01-01 ~ 2021-12-31
14 GBP2020-04-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,317,999 GBP2021-01-01 ~ 2021-12-31
-2,683,711 GBP2020-04-01 ~ 2020-12-31
Profit/Loss
-1,361,739 GBP2021-01-01 ~ 2021-12-31
-1,846,821 GBP2020-04-01 ~ 2020-12-31
Intangible Assets
12,081 GBP2021-12-31
20,965 GBP2020-12-31
Property, Plant & Equipment
6,495,021 GBP2021-12-31
6,758,223 GBP2020-12-31
Fixed Assets
6,507,102 GBP2021-12-31
6,779,188 GBP2020-12-31
Total Inventories
2,719,778 GBP2021-12-31
2,949,382 GBP2020-12-31
Debtors
Current
10,526,939 GBP2021-12-31
8,466,192 GBP2020-12-31
Cash at bank and in hand
273,524 GBP2021-12-31
115,963 GBP2020-12-31
Current Assets
13,520,241 GBP2021-12-31
11,531,537 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-9,046,555 GBP2021-12-31
-7,547,368 GBP2020-12-31
Net Current Assets/Liabilities
4,473,686 GBP2021-12-31
3,984,169 GBP2020-12-31
Total Assets Less Current Liabilities
10,980,788 GBP2021-12-31
10,763,357 GBP2020-12-31
Creditors
Non-current, Amounts falling due after one year
-9,030,037 GBP2021-12-31
-7,370,904 GBP2020-12-31
Net Assets/Liabilities
1,764,832 GBP2021-12-31
3,126,571 GBP2020-12-31
Equity
Called up share capital
100,000 GBP2021-12-31
100,000 GBP2020-12-31
100,000 GBP2020-04-01
Retained earnings (accumulated losses)
1,664,832 GBP2021-12-31
3,026,571 GBP2020-12-31
5,223,392 GBP2020-04-01
Equity
1,764,832 GBP2021-12-31
3,126,571 GBP2020-12-31
5,323,392 GBP2020-04-01
Profit/Loss
Retained earnings (accumulated losses)
-1,361,739 GBP2021-01-01 ~ 2021-12-31
-1,846,821 GBP2020-04-01 ~ 2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-350,000 GBP2020-04-01 ~ 2020-12-31
Dividends Paid
-350,000 GBP2020-04-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
1,148,273 GBP2021-01-01 ~ 2021-12-31
943,416 GBP2020-04-01 ~ 2020-12-31
Audit Fees/Expenses
31,000 GBP2021-01-01 ~ 2021-12-31
31,000 GBP2020-04-01 ~ 2020-12-31
Wages/Salaries
3,119,030 GBP2021-01-01 ~ 2021-12-31
1,988,462 GBP2020-04-01 ~ 2020-12-31
Social Security Costs
348,710 GBP2021-01-01 ~ 2021-12-31
214,496 GBP2020-04-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
3,607,840 GBP2021-01-01 ~ 2021-12-31
2,410,633 GBP2020-04-01 ~ 2020-12-31
Director Remuneration
218,950 GBP2021-01-01 ~ 2021-12-31
162,891 GBP2020-04-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-408,453 GBP2020-04-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
-250,420 GBP2021-01-01 ~ 2021-12-31
-509,905 GBP2020-04-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Development expenditure
235,957 GBP2021-12-31
235,957 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
223,876 GBP2021-12-31
214,992 GBP2020-12-31
Intangible Assets
Development expenditure
12,081 GBP2021-12-31
20,965 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
13,517,098 GBP2021-12-31
12,741,681 GBP2020-12-31
Computers
297,631 GBP2021-12-31
187,977 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
14,331,875 GBP2021-12-31
13,446,804 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
6,508,776 GBP2020-12-31
Computers
146,550 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
6,688,581 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
90,082 GBP2021-01-01 ~ 2021-12-31
Computers, Owned/Freehold
26,204 GBP2021-01-01 ~ 2021-12-31
Owned/Freehold
131,665 GBP2021-01-01 ~ 2021-12-31
Plant and equipment, Under hire purchased contracts or finance leases
1,016,608 GBP2021-01-01 ~ 2021-12-31
Under hire purchased contracts or finance leases
1,016,608 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
7,615,466 GBP2021-12-31
Computers
172,754 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,836,854 GBP2021-12-31
Property, Plant & Equipment
Plant and equipment
5,901,632 GBP2021-12-31
6,232,905 GBP2020-12-31
Computers
124,877 GBP2021-12-31
41,427 GBP2020-12-31
Plant and equipment, Under hire purchased contracts or finance leases
4,214,212 GBP2021-12-31
5,297,274 GBP2020-12-31
Raw materials and consumables
923,122 GBP2021-12-31
560,489 GBP2020-12-31
Finished Goods/Goods for Resale
1,796,656 GBP2021-12-31
2,388,893 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
4,595,895 GBP2021-12-31
2,907,016 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
4,760,354 GBP2021-12-31
4,305,917 GBP2020-12-31
Other Debtors
Current
417,361 GBP2021-12-31
605,586 GBP2020-12-31
Prepayments/Accrued Income
Current
549,924 GBP2021-12-31
444,268 GBP2020-12-31
Debtors - Deferred Tax Asset
Current
203,405 GBP2021-12-31
203,405 GBP2020-12-31
Bank Borrowings
Current
2,102,893 GBP2021-12-31
2,152,260 GBP2020-12-31
Trade Creditors/Trade Payables
Current
4,085,996 GBP2021-12-31
2,907,305 GBP2020-12-31
Amounts owed to group undertakings
Current
428,371 GBP2021-12-31
131,466 GBP2020-12-31
Taxation/Social Security Payable
Current
275,669 GBP2021-12-31
51,566 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
640,866 GBP2021-12-31
1,005,062 GBP2020-12-31
Other Creditors
Current
30,411 GBP2021-12-31
19,252 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
1,482,349 GBP2021-12-31
1,280,457 GBP2020-12-31
Creditors
Current
9,046,555 GBP2021-12-31
7,547,368 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,130,037 GBP2021-12-31
1,770,904 GBP2020-12-31
Amounts owed to group undertakings
Non-current
7,200,000 GBP2021-12-31
5,000,000 GBP2020-12-31
Other Creditors
Non-current
700,000 GBP2021-12-31
600,000 GBP2020-12-31
Creditors
Non-current
9,030,037 GBP2021-12-31
7,370,904 GBP2020-12-31
Net Deferred Tax Liability/Asset
203,405 GBP2021-12-31
203,405 GBP2020-12-31
-196,786 GBP2020-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
400,191 GBP2020-04-01 ~ 2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2021-12-31
100,000 shares2020-12-31
Par Value of Share
Class 1 ordinary share
1.002021-01-01 ~ 2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
38,095 GBP2021-12-31
41,370 GBP2020-12-31
Between one and five year
98,581 GBP2021-12-31
20,165 GBP2020-12-31
More than five year
4,665 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
141,341 GBP2021-12-31
61,535 GBP2020-12-31