10890 - Manufacture Of Other Food Products N.e.c.
Average Number of Employees
2682024-01-01 ~ 2024-12-31
2592023-07-01 ~ 2023-12-31
Turnover/Revenue
30,180,809 GBP2024-01-01 ~ 2024-12-31
14,708,059 GBP2023-07-01 ~ 2023-12-31
Cost of Sales
-24,534,444 GBP2024-01-01 ~ 2024-12-31
-10,788,514 GBP2023-07-01 ~ 2023-12-31
Gross Profit/Loss
5,646,365 GBP2024-01-01 ~ 2024-12-31
3,919,545 GBP2023-07-01 ~ 2023-12-31
Administrative Expenses
-4,231,117 GBP2024-01-01 ~ 2024-12-31
-2,861,264 GBP2023-07-01 ~ 2023-12-31
Operating Profit/Loss
1,415,248 GBP2024-01-01 ~ 2024-12-31
1,058,281 GBP2023-07-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,315,570 GBP2024-01-01 ~ 2024-12-31
1,032,925 GBP2023-07-01 ~ 2023-12-31
Profit/Loss
1,389,832 GBP2024-01-01 ~ 2024-12-31
677,315 GBP2023-07-01 ~ 2023-12-31
Comprehensive Income/Expense
1,389,832 GBP2024-01-01 ~ 2024-12-31
677,315 GBP2023-07-01 ~ 2023-12-31
Property, Plant & Equipment
1,541,292 GBP2024-12-31
1,888,537 GBP2023-12-31
Fixed Assets
1,541,292 GBP2024-12-31
1,888,537 GBP2023-12-31
Total Inventories
582,703 GBP2024-12-31
768,968 GBP2023-12-31
Debtors
Non-current
207,145 GBP2023-12-31
Current
10,735,811 GBP2024-12-31
8,308,862 GBP2023-12-31
Cash at bank and in hand
87,068 GBP2024-12-31
288,703 GBP2023-12-31
Current Assets
11,405,582 GBP2024-12-31
9,573,678 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-6,264,244 GBP2023-12-31
Net Current Assets/Liabilities
4,943,592 GBP2024-12-31
3,309,434 GBP2023-12-31
Total Assets Less Current Liabilities
6,484,884 GBP2024-12-31
5,197,971 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-69,482 GBP2024-12-31
Net Assets/Liabilities
6,124,254 GBP2024-12-31
4,734,422 GBP2023-12-31
Equity
Called up share capital
167 GBP2024-12-31
167 GBP2023-12-31
167 GBP2023-07-01
Share premium
49,933 GBP2024-12-31
49,933 GBP2023-12-31
49,933 GBP2023-07-01
Retained earnings (accumulated losses)
6,074,154 GBP2024-12-31
4,684,322 GBP2023-12-31
4,007,007 GBP2023-07-01
Equity
6,124,254 GBP2024-12-31
4,734,422 GBP2023-12-31
4,057,107 GBP2023-07-01
Profit/Loss
Retained earnings (accumulated losses)
1,389,832 GBP2024-01-01 ~ 2024-12-31
677,315 GBP2023-07-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
445,988 GBP2024-01-01 ~ 2024-12-31
227,633 GBP2023-07-01 ~ 2023-12-31
Cash and Cash Equivalents
-1,497,727 GBP2024-12-31
-950,555 GBP2023-12-31
190,162 GBP2023-07-01
Bank Overdrafts
-1,584,795 GBP2024-12-31
-1,239,258 GBP2023-12-31
Audit Fees/Expenses
13,750 GBP2024-01-01 ~ 2024-12-31
13,000 GBP2023-07-01 ~ 2023-12-31
Wages/Salaries
6,664,101 GBP2024-01-01 ~ 2024-12-31
3,171,517 GBP2023-07-01 ~ 2023-12-31
Social Security Costs
600,179 GBP2024-01-01 ~ 2024-12-31
289,252 GBP2023-07-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,343,580 GBP2024-01-01 ~ 2024-12-31
3,517,446 GBP2023-07-01 ~ 2023-12-31
Director Remuneration
164,972 GBP2024-01-01 ~ 2024-12-31
160,000 GBP2023-07-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-76,552 GBP2024-01-01 ~ 2024-12-31
355,610 GBP2023-07-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
328,893 GBP2024-01-01 ~ 2024-12-31
242,737 GBP2023-07-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
18,681 GBP2024-12-31
18,681 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,133,351 GBP2024-12-31
2,037,308 GBP2023-12-31
Motor vehicles
153,475 GBP2024-12-31
153,475 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,616,801 GBP2024-12-31
4,518,058 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,742,303 GBP2024-12-31
1,546,002 GBP2023-12-31
Motor vehicles
111,563 GBP2024-12-31
98,808 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,075,509 GBP2024-12-31
2,629,521 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
196,301 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
445,988 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
391,048 GBP2024-12-31
491,306 GBP2023-12-31
Motor vehicles
41,912 GBP2024-12-31
54,667 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
58,062 GBP2024-12-31
76,398 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
36,445 GBP2024-12-31
54,667 GBP2023-12-31
Under hire purchased contracts or finance leases
94,507 GBP2024-12-31
131,065 GBP2023-12-31
Raw materials and consumables
582,703 GBP2024-12-31
768,968 GBP2023-12-31
Other Debtors
Non-current
207,145 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,161,454 GBP2024-12-31
5,035,581 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,747,596 GBP2024-12-31
2,850,847 GBP2023-12-31
Other Debtors
Current
596,493 GBP2024-12-31
266,059 GBP2023-12-31
Prepayments/Accrued Income
Current
230,268 GBP2024-12-31
156,375 GBP2023-12-31
Bank Overdrafts
Current
1,584,795 GBP2024-12-31
1,239,258 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,830,503 GBP2024-12-31
2,630,553 GBP2023-12-31
Amounts owed to group undertakings
Current
848,429 GBP2024-12-31
15,432 GBP2023-12-31
Corporation Tax Payable
Current
88 GBP2024-12-31
Taxation/Social Security Payable
Current
129,834 GBP2024-12-31
72,695 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
23,050 GBP2024-12-31
20,156 GBP2023-12-31
Other Creditors
Current
24,336 GBP2024-12-31
117,318 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,020,955 GBP2024-12-31
2,168,832 GBP2023-12-31
Creditors
Current
6,461,990 GBP2024-12-31
6,264,244 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
69,482 GBP2024-12-31
95,849 GBP2023-12-31
Creditors
Non-current
69,482 GBP2024-12-31
95,849 GBP2023-12-31
Minimum gross finance lease payments owing
92,532 GBP2024-12-31
116,005 GBP2023-12-31
Net Deferred Tax Liability/Asset
-291,148 GBP2024-12-31
-367,700 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
76,552 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-291,148 GBP2024-12-31
-367,700 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
16,666 shares2024-12-31
16,666 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
271,216 GBP2024-12-31
271,216 GBP2023-12-31
Between one and five year
597,872 GBP2024-12-31
770,493 GBP2023-12-31
More than five year
221,839 GBP2024-12-31
320,434 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,090,927 GBP2024-12-31
1,362,143 GBP2023-12-31