10890 - Manufacture Of Other Food Products N.e.c.
Average Number of Employees
442023-01-01 ~ 2023-12-31
412021-09-01 ~ 2022-12-31
Turnover/Revenue
7,786,072 GBP2023-01-01 ~ 2023-12-31
11,211,348 GBP2021-09-01 ~ 2022-12-31
Cost of Sales
-3,784,012 GBP2023-01-01 ~ 2023-12-31
-5,610,825 GBP2021-09-01 ~ 2022-12-31
Gross Profit/Loss
4,002,060 GBP2023-01-01 ~ 2023-12-31
5,600,523 GBP2021-09-01 ~ 2022-12-31
Administrative Expenses
-4,318,983 GBP2023-01-01 ~ 2023-12-31
-5,267,860 GBP2021-09-01 ~ 2022-12-31
Operating Profit/Loss
-311,103 GBP2023-01-01 ~ 2023-12-31
376,455 GBP2021-09-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
60 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-311,043 GBP2023-01-01 ~ 2023-12-31
376,365 GBP2021-09-01 ~ 2022-12-31
Profit/Loss
-346,033 GBP2023-01-01 ~ 2023-12-31
267,228 GBP2021-09-01 ~ 2022-12-31
Property, Plant & Equipment
1,342,605 GBP2023-12-31
1,115,267 GBP2022-12-31
Fixed Assets - Investments
40 GBP2023-12-31
40 GBP2022-12-31
Fixed Assets
1,342,645 GBP2023-12-31
1,115,307 GBP2022-12-31
Total Inventories
2,043,896 GBP2023-12-31
2,346,232 GBP2022-12-31
Debtors
Current
1,341,032 GBP2023-12-31
1,892,723 GBP2022-12-31
Cash at bank and in hand
279,827 GBP2023-12-31
174,987 GBP2022-12-31
Current Assets
3,664,755 GBP2023-12-31
4,413,942 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,036,656 GBP2023-12-31
Net Current Assets/Liabilities
1,628,099 GBP2023-12-31
2,204,375 GBP2022-12-31
Total Assets Less Current Liabilities
2,970,744 GBP2023-12-31
3,319,682 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-284,130 GBP2023-12-31
-316,365 GBP2022-12-31
Net Assets/Liabilities
2,550,855 GBP2023-12-31
2,896,888 GBP2022-12-31
Equity
Called up share capital
5,004 GBP2023-12-31
5,004 GBP2022-12-31
5,004 GBP2021-09-01
Retained earnings (accumulated losses)
2,545,755 GBP2023-12-31
2,891,788 GBP2022-12-31
3,738,810 GBP2021-09-01
Equity
2,550,855 GBP2023-12-31
2,896,888 GBP2022-12-31
3,743,910 GBP2021-09-01
Profit/Loss
Retained earnings (accumulated losses)
-346,033 GBP2023-01-01 ~ 2023-12-31
267,228 GBP2021-09-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,114,250 GBP2021-09-01 ~ 2022-12-31
Dividends Paid
-1,114,250 GBP2021-09-01 ~ 2022-12-31
Audit Fees/Expenses
22,000 GBP2023-01-01 ~ 2023-12-31
16,000 GBP2021-09-01 ~ 2022-12-31
Wages/Salaries
2,026,829 GBP2023-01-01 ~ 2023-12-31
2,540,954 GBP2021-09-01 ~ 2022-12-31
Social Security Costs
220,117 GBP2023-01-01 ~ 2023-12-31
288,640 GBP2021-09-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,475,439 GBP2023-01-01 ~ 2023-12-31
2,938,985 GBP2021-09-01 ~ 2022-12-31
Director Remuneration
490,079 GBP2023-01-01 ~ 2023-12-31
824,370 GBP2021-09-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
33,010 GBP2023-01-01 ~ 2023-12-31
13,569 GBP2021-09-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-73,159 GBP2023-01-01 ~ 2023-12-31
71,509 GBP2021-09-01 ~ 2022-12-31
Dividends Paid on Shares
1,114,250 GBP2021-09-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,065,607 GBP2023-12-31
868,222 GBP2022-12-31
Plant and equipment
260,639 GBP2023-12-31
258,103 GBP2022-12-31
Furniture and fittings
92,618 GBP2023-12-31
71,681 GBP2022-12-31
Office equipment
260,489 GBP2023-12-31
160,434 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,731,110 GBP2023-12-31
1,405,912 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-6,290 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-294 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-44,740 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
108,476 GBP2022-12-31
Furniture and fittings
29,323 GBP2022-12-31
Office equipment
56,276 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
290,645 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
105,431 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-6,290 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-23 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-7,571 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
127,964 GBP2023-12-31
Furniture and fittings
38,730 GBP2023-12-31
Office equipment
90,006 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
388,505 GBP2023-12-31
Property, Plant & Equipment
Buildings
944,388 GBP2023-12-31
779,463 GBP2022-12-31
Plant and equipment
132,675 GBP2023-12-31
149,627 GBP2022-12-31
Furniture and fittings
53,888 GBP2023-12-31
42,358 GBP2022-12-31
Office equipment
170,483 GBP2023-12-31
104,158 GBP2022-12-31
Raw materials and consumables
88,800 GBP2023-12-31
77,801 GBP2022-12-31
Finished Goods/Goods for Resale
1,955,096 GBP2023-12-31
2,268,431 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,182,582 GBP2023-12-31
1,739,497 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
7,488 GBP2023-12-31
Other Debtors
Current
3,862 GBP2023-12-31
35,054 GBP2022-12-31
Prepayments/Accrued Income
Current
87,499 GBP2023-12-31
81,683 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
59,601 GBP2023-12-31
36,489 GBP2022-12-31
Cash and Cash Equivalents
279,827 GBP2023-12-31
174,987 GBP2022-12-31
Bank Borrowings
Current
20,564 GBP2023-12-31
19,519 GBP2022-12-31
Trade Creditors/Trade Payables
Current
667,956 GBP2023-12-31
915,582 GBP2022-12-31
Amounts owed to group undertakings
Current
870,376 GBP2023-12-31
916,067 GBP2022-12-31
Corporation Tax Payable
Current
65,737 GBP2022-12-31
Taxation/Social Security Payable
Current
230,961 GBP2023-12-31
118,972 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
50,963 GBP2023-12-31
59,681 GBP2022-12-31
Other Creditors
Current
26,558 GBP2023-12-31
19,636 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
169,278 GBP2023-12-31
94,373 GBP2022-12-31
Creditors
Current
2,036,656 GBP2023-12-31
2,209,567 GBP2022-12-31
Bank Borrowings
Non-current
268,313 GBP2023-12-31
290,178 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
7,742 GBP2022-12-31
Other Creditors
Non-current
15,817 GBP2023-12-31
18,445 GBP2022-12-31
Creditors
Non-current
284,130 GBP2023-12-31
316,365 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
20,564 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
20,564 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
21,766 GBP2023-12-31
Non-current, Between two and five year
73,227 GBP2023-12-31
Between two and five year, Non-current
69,360 GBP2022-12-31
Total Borrowings
288,877 GBP2023-12-31
309,697 GBP2022-12-31
Minimum gross finance lease payments owing
53,721 GBP2023-12-31
70,813 GBP2022-12-31
Net Deferred Tax Liability/Asset
-135,759 GBP2023-12-31
-106,429 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-29,330 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-137,385 GBP2023-12-31
-107,547 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
5,003,540 shares2023-12-31
Par Value of Share
Class 3 ordinary share
0.1000002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
106,256 GBP2023-12-31
107,676 GBP2022-12-31
Between one and five year
247,740 GBP2023-12-31
285,908 GBP2022-12-31
More than five year
611,620 GBP2023-12-31
662,447 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
965,616 GBP2023-12-31
1,056,031 GBP2022-12-31