10890 - Manufacture Of Other Food Products N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
13,943,484 GBP2024-01-01 ~ 2024-12-31
15,458,711 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
9,908,980 GBP2024-01-01 ~ 2024-12-31
12,352,755 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,034,504 GBP2024-01-01 ~ 2024-12-31
3,105,956 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
176,997 GBP2024-01-01 ~ 2024-12-31
153,270 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,204,962 GBP2024-01-01 ~ 2024-12-31
1,099,013 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,665,551 GBP2024-01-01 ~ 2024-12-31
1,897,021 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
203,940 GBP2024-01-01 ~ 2024-12-31
281,801 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,461,611 GBP2024-01-01 ~ 2024-12-31
1,615,220 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
618,989 GBP2024-01-01 ~ 2024-12-31
377,360 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,842,622 GBP2024-01-01 ~ 2024-12-31
1,237,860 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,842,622 GBP2024-01-01 ~ 2024-12-31
1,237,860 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,938,093 GBP2024-12-31
2,061,218 GBP2023-12-31
Total Inventories
1,955,018 GBP2024-12-31
2,010,918 GBP2023-12-31
Debtors
2,652,644 GBP2024-12-31
4,470,777 GBP2023-12-31
Cash at bank and in hand
3,018,154 GBP2024-12-31
1,660,614 GBP2023-12-31
Current Assets
7,625,816 GBP2024-12-31
8,142,309 GBP2023-12-31
Creditors
Current
2,958,535 GBP2024-12-31
3,601,050 GBP2023-12-31
Net Current Assets/Liabilities
4,667,281 GBP2024-12-31
4,541,259 GBP2023-12-31
Total Assets Less Current Liabilities
6,605,374 GBP2024-12-31
6,602,477 GBP2023-12-31
Net Assets/Liabilities
6,137,949 GBP2024-12-31
6,095,327 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
6,137,849 GBP2024-12-31
6,095,227 GBP2023-12-31
8,622,073 GBP2022-12-31
Equity
6,137,949 GBP2024-12-31
6,095,327 GBP2023-12-31
8,622,173 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,800,000 GBP2024-01-01 ~ 2024-12-31
-3,764,706 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,800,000 GBP2024-01-01 ~ 2024-12-31
-3,764,706 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,842,622 GBP2024-01-01 ~ 2024-12-31
1,237,860 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-19,531 GBP2023-12-31
Wages/Salaries
1,329,535 GBP2024-01-01 ~ 2024-12-31
1,156,432 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
138,325 GBP2024-01-01 ~ 2024-12-31
118,544 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
20,998 GBP2024-01-01 ~ 2024-12-31
9,024 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,488,858 GBP2024-01-01 ~ 2024-12-31
1,284,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
352024-01-01 ~ 2024-12-31
342023-01-01 ~ 2023-12-31
Director Remuneration
50,000 GBP2024-01-01 ~ 2024-12-31
50,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
284,058 GBP2024-01-01 ~ 2024-12-31
300,497 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
21,117 GBP2024-01-01 ~ 2024-12-31
28,082 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
658,714 GBP2024-01-01 ~ 2024-12-31
397,824 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
615,403 GBP2024-01-01 ~ 2024-12-31
379,900 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,363,648 GBP2024-12-31
3,242,668 GBP2023-12-31
Furniture and fittings
86,834 GBP2024-12-31
69,616 GBP2023-12-31
Computers
59,022 GBP2024-12-31
36,287 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,509,504 GBP2024-12-31
3,348,571 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,497,754 GBP2024-12-31
1,232,363 GBP2023-12-31
Furniture and fittings
42,724 GBP2024-12-31
32,767 GBP2023-12-31
Computers
30,933 GBP2024-12-31
22,223 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,571,411 GBP2024-12-31
1,287,353 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
265,391 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
9,957 GBP2024-01-01 ~ 2024-12-31
Computers
8,710 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
284,058 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
1,865,894 GBP2024-12-31
2,010,305 GBP2023-12-31
Furniture and fittings
44,110 GBP2024-12-31
36,849 GBP2023-12-31
Computers
28,089 GBP2024-12-31
14,064 GBP2023-12-31
Raw Materials
1,808,013 GBP2024-12-31
1,854,252 GBP2023-12-31
Finished Goods
147,005 GBP2024-12-31
156,666 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,587,656 GBP2024-12-31
3,193,679 GBP2023-12-31
Prepayments/Accrued Income
Current
64,988 GBP2024-12-31
1,277,098 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,652,644 GBP2024-12-31
Amounts falling due within one year, Current
4,470,777 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
19,531 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,169,567 GBP2024-12-31
1,097,928 GBP2023-12-31
Amounts owed to group undertakings
Current
605,484 GBP2024-12-31
1,461,417 GBP2023-12-31
Corporation Tax Payable
Current
479,467 GBP2024-12-31
148,548 GBP2023-12-31
Other Taxation & Social Security Payable
Current
33,543 GBP2024-12-31
34,250 GBP2023-12-31
Other Creditors
Current
21,446 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
485,323 GBP2024-12-31
103,044 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
467,425 GBP2024-12-31
507,150 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,842,622 GBP2024-01-01 ~ 2024-12-31