10890 - Manufacture Of Other Food Products N.e.c.
(expand)Property, Plant & Equipment
18,898,830 GBP2020-12-31
13,210,063 GBP2019-12-31
Fixed Assets - Investments
49,532 GBP2020-12-31
Fixed Assets
19,094,643 GBP2020-12-31
13,450,127 GBP2019-12-31
Total Inventories
7,461,673 GBP2020-12-31
4,680,812 GBP2019-12-31
Debtors
13,128,618 GBP2020-12-31
13,192,912 GBP2019-12-31
Cash at bank and in hand
3,487,810 GBP2020-12-31
4,931,800 GBP2019-12-31
Current Assets
24,078,101 GBP2020-12-31
22,805,524 GBP2019-12-31
Creditors
Current
13,399,709 GBP2020-12-31
9,875,519 GBP2019-12-31
Net Current Assets/Liabilities
10,678,392 GBP2020-12-31
12,930,005 GBP2019-12-31
Total Assets Less Current Liabilities
29,773,035 GBP2020-12-31
26,380,132 GBP2019-12-31
Net Assets/Liabilities
22,375,645 GBP2020-12-31
19,716,061 GBP2019-12-31
Equity
Called up share capital
100 GBP2020-12-31
100 GBP2019-12-31
100 GBP2018-12-31
Retained earnings (accumulated losses)
22,375,545 GBP2020-12-31
19,715,961 GBP2019-12-31
15,088,903 GBP2018-12-31
Equity
22,375,645 GBP2020-12-31
19,716,061 GBP2019-12-31
15,089,003 GBP2018-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,734,584 GBP2020-01-01 ~ 2020-12-31
4,627,058 GBP2019-01-01 ~ 2019-12-31
Dividends Paid
Retained earnings (accumulated losses)
-75,000 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-75,000 GBP2020-01-01 ~ 2020-12-31
Bank Overdrafts
-506 GBP2020-12-31
Wages/Salaries
6,068,511 GBP2020-01-01 ~ 2020-12-31
4,852,782 GBP2019-01-01 ~ 2019-12-31
Social Security Costs
540,318 GBP2020-01-01 ~ 2020-12-31
403,793 GBP2019-01-01 ~ 2019-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
102,020 GBP2020-01-01 ~ 2020-12-31
80,863 GBP2019-01-01 ~ 2019-12-31
Staff Costs/Employee Benefits Expense
6,710,849 GBP2020-01-01 ~ 2020-12-31
5,337,438 GBP2019-01-01 ~ 2019-12-31
Average Number of Employees
2672020-01-01 ~ 2020-12-31
2172019-01-01 ~ 2019-12-31
Director Remuneration
25,112 GBP2020-01-01 ~ 2020-12-31
76,098 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
509,447 GBP2020-01-01 ~ 2020-12-31
513,758 GBP2019-01-01 ~ 2019-12-31
Current Tax for the Period
703,524 GBP2020-01-01 ~ 2020-12-31
825,985 GBP2019-01-01 ~ 2019-12-31
Tax Expense/Credit at Applicable Tax Rate
584,529 GBP2020-01-01 ~ 2020-12-31
1,076,811 GBP2019-01-01 ~ 2019-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-275,710 GBP2020-01-01 ~ 2020-12-31
458,439 GBP2019-01-01 ~ 2019-12-31
Intangible Assets - Gross Cost
Net goodwill
1,800,000 GBP2019-12-31
Patents/Trademarks/Licences/Concessions
68,913 GBP2019-12-31
Intangible Assets - Gross Cost
1,868,913 GBP2019-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,657,500 GBP2020-12-31
1,567,500 GBP2019-12-31
Patents/Trademarks/Licences/Concessions
65,132 GBP2020-12-31
61,349 GBP2019-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,722,632 GBP2020-12-31
1,628,849 GBP2019-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
90,000 GBP2020-01-01 ~ 2020-12-31
Patents/Trademarks/Licences/Concessions
3,783 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
93,783 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
Net goodwill
142,500 GBP2020-12-31
232,500 GBP2019-12-31
Patents/Trademarks/Licences/Concessions
3,781 GBP2020-12-31
7,564 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
8,647,080 GBP2020-12-31
8,575,500 GBP2019-12-31
Land and buildings, Short leasehold
972,573 GBP2020-12-31
972,573 GBP2019-12-31
Plant and equipment
3,702,667 GBP2020-12-31
5,302,681 GBP2019-12-31
Improvements to leasehold property
7,459,006 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
447,084 GBP2020-12-31
382,251 GBP2019-12-31
Plant and equipment
2,262,802 GBP2020-12-31
2,017,568 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
64,833 GBP2020-01-01 ~ 2020-12-31
Plant and equipment
245,234 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
Land and buildings
8,647,080 GBP2020-12-31
8,575,500 GBP2019-12-31
Land and buildings, Short leasehold
525,489 GBP2020-12-31
590,322 GBP2019-12-31
Improvements to leasehold property
7,459,006 GBP2020-12-31
Plant and equipment
1,439,865 GBP2020-12-31
3,285,113 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
849,063 GBP2020-12-31
676,400 GBP2019-12-31
Motor vehicles
349,097 GBP2020-12-31
355,765 GBP2019-12-31
Computers
556,759 GBP2020-12-31
478,691 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
22,536,245 GBP2020-12-31
16,361,610 GBP2019-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-35,327 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Disposals
-35,327 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
415,020 GBP2020-12-31
359,503 GBP2019-12-31
Motor vehicles
160,401 GBP2020-12-31
127,578 GBP2019-12-31
Computers
352,108 GBP2020-12-31
264,647 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,637,415 GBP2020-12-31
3,151,547 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
55,517 GBP2020-01-01 ~ 2020-12-31
Motor vehicles
56,402 GBP2020-01-01 ~ 2020-12-31
Computers
87,461 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
509,447 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-23,579 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-23,579 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
Furniture and fittings
434,043 GBP2020-12-31
316,897 GBP2019-12-31
Motor vehicles
188,696 GBP2020-12-31
228,187 GBP2019-12-31
Computers
204,651 GBP2020-12-31
214,044 GBP2019-12-31
Merchandise
5,446,964 GBP2020-12-31
3,450,731 GBP2019-12-31
Value of work in progress
366,859 GBP2020-12-31
146,776 GBP2019-12-31
Finished Goods
1,647,850 GBP2020-12-31
1,083,305 GBP2019-12-31
Trade Debtors/Trade Receivables
Current
9,631,860 GBP2020-12-31
10,577,043 GBP2019-12-31
Amounts Owed by Group Undertakings
Current
2,887,022 GBP2020-12-31
1,243,042 GBP2019-12-31
Other Debtors
Current
23,684 GBP2020-12-31
20,886 GBP2019-12-31
Amounts owed by directors
373,652 GBP2019-12-31
Amount of value-added tax that is recoverable
Current
153,661 GBP2020-12-31
428,732 GBP2019-12-31
Prepayments
Current
432,391 GBP2020-12-31
549,557 GBP2019-12-31
Debtors
Current, Amounts falling due within one year
13,128,618 GBP2020-12-31
13,192,912 GBP2019-12-31
Bank Borrowings/Overdrafts
Current
506 GBP2020-12-31
614,599 GBP2019-12-31
Trade Creditors/Trade Payables
Current
6,227,724 GBP2020-12-31
3,741,208 GBP2019-12-31
Amounts owed to group undertakings
Current
730,010 GBP2020-12-31
Corporation Tax Payable
Current
369,985 GBP2020-12-31
423,209 GBP2019-12-31
Other Taxation & Social Security Payable
Current
153,097 GBP2020-12-31
110,950 GBP2019-12-31
Other Creditors
Current
204,305 GBP2020-12-31
63,844 GBP2019-12-31
Accrued Liabilities
Current
5,639,082 GBP2020-12-31
4,921,709 GBP2019-12-31
Bank Borrowings/Overdrafts
Non-current
6,083,345 GBP2019-12-31
Amounts owed to group undertakings
Non-current
7,092,374 GBP2020-12-31
Bank Borrowings
Current, Amounts falling due within one year
614,599 GBP2019-12-31
Total Borrowings
Current, Amounts falling due within one year
506 GBP2020-12-31
614,599 GBP2019-12-31
Bank Borrowings
Between two and five year, Non-current
1,961,797 GBP2019-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
472,783 GBP2020-12-31
446,292 GBP2019-12-31
Between one and five year
3,957,665 GBP2020-12-31
1,771,546 GBP2019-12-31
More than five year
1,158,500 GBP2020-12-31
2,005,667 GBP2019-12-31
All periods
5,588,948 GBP2020-12-31
4,223,505 GBP2019-12-31
Bank Borrowings
Secured
6,697,944 GBP2019-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
305,016 GBP2020-12-31
580,726 GBP2019-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,734,584 GBP2020-01-01 ~ 2020-12-31