10890 - Manufacture Of Other Food Products N.e.c.
(expand)Profit/Loss on Ordinary Activities Before Tax
1,764,439 GBP2024-06-01 ~ 2025-05-31
1,262,920 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
1,347,958 GBP2024-06-01 ~ 2025-05-31
845,108 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
339,411 GBP2025-05-31
152,134 GBP2024-05-31
Fixed Assets
339,411 GBP2025-05-31
152,134 GBP2024-05-31
Total Inventories
3,421,982 GBP2025-05-31
2,626,729 GBP2024-05-31
Debtors
Current
5,050,693 GBP2025-05-31
2,813,380 GBP2024-05-31
Cash at bank and in hand
247,907 GBP2025-05-31
153,695 GBP2024-05-31
Current Assets
8,720,582 GBP2025-05-31
5,593,804 GBP2024-05-31
Creditors
Current, Amounts falling due within one year
-3,054,079 GBP2024-05-31
Net Current Assets/Liabilities
3,813,162 GBP2025-05-31
2,539,725 GBP2024-05-31
Total Assets Less Current Liabilities
4,152,573 GBP2025-05-31
2,691,859 GBP2024-05-31
Creditors
Non-current, Amounts falling due after one year
-221,989 GBP2025-05-31
-31,440 GBP2024-05-31
Net Assets/Liabilities
3,856,064 GBP2025-05-31
2,660,419 GBP2024-05-31
Equity
Called up share capital
1,000 GBP2025-05-31
1,000 GBP2024-05-31
1,000 GBP2023-06-01
Retained earnings (accumulated losses)
3,855,064 GBP2025-05-31
2,659,419 GBP2024-05-31
1,980,985 GBP2023-06-01
Equity
3,856,064 GBP2025-05-31
2,660,419 GBP2024-05-31
1,981,985 GBP2023-06-01
Profit/Loss
Retained earnings (accumulated losses)
1,347,958 GBP2024-06-01 ~ 2025-05-31
845,108 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,347,958 GBP2024-06-01 ~ 2025-05-31
845,108 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
1,347,958 GBP2024-06-01 ~ 2025-05-31
845,108 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
Retained earnings (accumulated losses)
-152,313 GBP2024-06-01 ~ 2025-05-31
-166,674 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
-152,313 GBP2024-06-01 ~ 2025-05-31
-166,674 GBP2023-06-01 ~ 2024-05-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-152,313 GBP2024-06-01 ~ 2025-05-31
-166,674 GBP2023-06-01 ~ 2024-05-31
Equity - Income/Expense Recognised Directly
-152,313 GBP2024-06-01 ~ 2025-05-31
-166,674 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202024-06-01 ~ 2025-05-31
Motor vehicles
202024-06-01 ~ 2025-05-31
Furniture and fittings
202024-06-01 ~ 2025-05-31
Computers
332024-06-01 ~ 2025-05-31
Audit Fees/Expenses
13,500 GBP2024-06-01 ~ 2025-05-31
10,500 GBP2023-06-01 ~ 2024-05-31
Wages/Salaries
1,411,084 GBP2024-06-01 ~ 2025-05-31
1,099,648 GBP2023-06-01 ~ 2024-05-31
Social Security Costs
132,432 GBP2024-06-01 ~ 2025-05-31
81,373 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
1,623,949 GBP2024-06-01 ~ 2025-05-31
1,204,780 GBP2023-06-01 ~ 2024-05-31
Director Remuneration
198,545 GBP2024-06-01 ~ 2025-05-31
173,183 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
74,520 GBP2024-06-01 ~ 2025-05-31
Tax Expense/Credit at Applicable Tax Rate
441,110 GBP2024-06-01 ~ 2025-05-31
315,730 GBP2023-06-01 ~ 2024-05-31
Dividends Paid on Shares
152,313 GBP2024-06-01 ~ 2025-05-31
166,674 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
112,973 GBP2025-05-31
107,214 GBP2024-05-31
Motor vehicles
315,794 GBP2025-05-31
137,737 GBP2024-05-31
Furniture and fittings
67,525 GBP2025-05-31
67,525 GBP2024-05-31
Computers
80,227 GBP2025-05-31
68,076 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
605,734 GBP2025-05-31
409,767 GBP2024-05-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-137,737 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals
-137,737 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
68,504 GBP2024-05-31
Motor vehicles
69,127 GBP2024-05-31
Furniture and fittings
64,244 GBP2024-05-31
Computers
52,350 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
257,633 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
1,266 GBP2024-06-01 ~ 2025-05-31
Computers, Owned/Freehold
10,476 GBP2024-06-01 ~ 2025-05-31
Owned/Freehold
22,041 GBP2024-06-01 ~ 2025-05-31
Under hire purchased contracts or finance leases, Plant and equipment
6,900 GBP2024-06-01 ~ 2025-05-31
Under hire purchased contracts or finance leases, Motor vehicles
65,203 GBP2024-06-01 ~ 2025-05-31
Under hire purchased contracts or finance leases
72,103 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-85,454 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-85,454 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
82,781 GBP2025-05-31
Motor vehicles
48,876 GBP2025-05-31
Furniture and fittings
65,510 GBP2025-05-31
Computers
62,826 GBP2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
266,323 GBP2025-05-31
Property, Plant & Equipment
Plant and equipment
30,192 GBP2025-05-31
38,710 GBP2024-05-31
Motor vehicles
266,918 GBP2025-05-31
68,610 GBP2024-05-31
Furniture and fittings
2,015 GBP2025-05-31
3,281 GBP2024-05-31
Computers
17,401 GBP2025-05-31
15,726 GBP2024-05-31
Plant and equipment, Under hire purchased contracts or finance leases
9,775 GBP2025-05-31
Under hire purchased contracts or finance leases, Plant and equipment
16,675 GBP2024-05-31
Motor vehicles, Under hire purchased contracts or finance leases
266,918 GBP2025-05-31
Under hire purchased contracts or finance leases, Motor vehicles
68,610 GBP2024-05-31
Under hire purchased contracts or finance leases
276,693 GBP2025-05-31
85,285 GBP2024-05-31
Raw materials and consumables
829,672 GBP2025-05-31
513,982 GBP2024-05-31
Finished Goods/Goods for Resale
2,592,310 GBP2025-05-31
2,112,747 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
4,695,534 GBP2025-05-31
2,497,794 GBP2024-05-31
Other Debtors
Current
132,759 GBP2025-05-31
110,751 GBP2024-05-31
Prepayments/Accrued Income
Current
75,760 GBP2025-05-31
33,396 GBP2024-05-31
Amount of corporation tax that is recoverable
Current
146,640 GBP2025-05-31
171,439 GBP2024-05-31
Trade Creditors/Trade Payables
Current
1,254,557 GBP2025-05-31
600,673 GBP2024-05-31
Amounts owed to group undertakings
Current
2,560,325 GBP2025-05-31
1,751,554 GBP2024-05-31
Corporation Tax Payable
Current
172,641 GBP2025-05-31
417,638 GBP2024-05-31
Taxation/Social Security Payable
Current
48,404 GBP2025-05-31
40,271 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Current
64,979 GBP2025-05-31
70,985 GBP2024-05-31
Other Creditors
Current
15,330 GBP2025-05-31
8,960 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
791,184 GBP2025-05-31
163,998 GBP2024-05-31
Creditors
Current
4,907,420 GBP2025-05-31
3,054,079 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Non-current
221,989 GBP2025-05-31
31,440 GBP2024-05-31
Creditors
Non-current
221,989 GBP2025-05-31
31,440 GBP2024-05-31
Minimum gross finance lease payments owing
279,206 GBP2025-05-31
102,426 GBP2024-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-74,520 GBP2024-06-01 ~ 2025-05-31
Net Deferred Tax Liability/Asset
-74,520 GBP2025-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
-75,369 GBP2025-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
510 shares2025-05-31
510 shares2024-05-31
Par Value of Share
Class 1 ordinary share
1.002024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
445 shares2025-05-31
445 shares2024-05-31
Par Value of Share
Class 2 ordinary share
1.002024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
20 shares2025-05-31
20 shares2024-05-31
Par Value of Share
Class 3 ordinary share
1.002024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
20 shares2025-05-31
20 shares2024-05-31
Par Value of Share
Class 4 ordinary share
1.002024-06-01 ~ 2025-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
147,439 GBP2025-05-31
100,750 GBP2024-05-31
Between one and five year
161,687 GBP2025-05-31
191,625 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
309,126 GBP2025-05-31
292,375 GBP2024-05-31