10890 - Manufacture Of Other Food Products N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
15,458,711 GBP2023-01-01 ~ 2023-12-31
13,828,185 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
12,352,755 GBP2023-01-01 ~ 2023-12-31
12,123,238 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,105,956 GBP2023-01-01 ~ 2023-12-31
1,704,947 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
153,270 GBP2023-01-01 ~ 2023-12-31
162,858 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,099,013 GBP2023-01-01 ~ 2023-12-31
924,242 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,897,021 GBP2023-01-01 ~ 2023-12-31
2,803,633 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
281,801 GBP2023-01-01 ~ 2023-12-31
188,841 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,615,220 GBP2023-01-01 ~ 2023-12-31
2,614,792 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
377,360 GBP2023-01-01 ~ 2023-12-31
572,519 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,237,860 GBP2023-01-01 ~ 2023-12-31
2,042,273 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,237,860 GBP2023-01-01 ~ 2023-12-31
2,042,273 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,061,218 GBP2023-12-31
2,145,340 GBP2022-12-31
Total Inventories
2,010,918 GBP2023-12-31
1,402,319 GBP2022-12-31
Debtors
4,470,777 GBP2023-12-31
6,070,759 GBP2022-12-31
Cash at bank and in hand
1,660,614 GBP2023-12-31
2,760,765 GBP2022-12-31
Current Assets
8,142,309 GBP2023-12-31
10,233,843 GBP2022-12-31
Creditors
Current
3,311,416 GBP2023-12-31
2,939,762 GBP2022-12-31
Net Current Assets/Liabilities
4,830,893 GBP2023-12-31
7,294,081 GBP2022-12-31
Total Assets Less Current Liabilities
6,892,111 GBP2023-12-31
9,439,421 GBP2022-12-31
Net Assets/Liabilities
6,384,961 GBP2023-12-31
8,911,807 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
6,384,861 GBP2023-12-31
8,911,707 GBP2022-12-31
6,869,434 GBP2021-12-31
Equity
6,384,961 GBP2023-12-31
8,911,807 GBP2022-12-31
6,869,534 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,237,860 GBP2023-01-01 ~ 2023-12-31
2,042,273 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,764,706 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-3,764,706 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-19,531 GBP2023-12-31
Wages/Salaries
1,152,255 GBP2023-01-01 ~ 2023-12-31
970,154 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
122,721 GBP2023-01-01 ~ 2023-12-31
98,905 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
9,024 GBP2023-01-01 ~ 2023-12-31
8,273 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,284,000 GBP2023-01-01 ~ 2023-12-31
1,077,332 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
342023-01-01 ~ 2023-12-31
292022-01-01 ~ 2022-12-31
Director Remuneration
56,821 GBP2023-01-01 ~ 2023-12-31
67,199 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
300,497 GBP2023-01-01 ~ 2023-12-31
275,272 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
28,082 GBP2023-01-01 ~ 2023-12-31
11,935 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
397,824 GBP2023-01-01 ~ 2023-12-31
447,779 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
379,900 GBP2023-01-01 ~ 2023-12-31
496,810 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,242,668 GBP2023-12-31
3,044,258 GBP2022-12-31
Furniture and fittings
69,616 GBP2023-12-31
55,209 GBP2022-12-31
Computers
36,287 GBP2023-12-31
32,729 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,348,571 GBP2023-12-31
3,132,196 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,232,363 GBP2023-12-31
944,030 GBP2022-12-31
Furniture and fittings
32,767 GBP2023-12-31
25,452 GBP2022-12-31
Computers
22,223 GBP2023-12-31
17,374 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,287,353 GBP2023-12-31
986,856 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
288,333 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
7,315 GBP2023-01-01 ~ 2023-12-31
Computers
4,849 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
300,497 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
2,010,305 GBP2023-12-31
2,100,228 GBP2022-12-31
Furniture and fittings
36,849 GBP2023-12-31
29,757 GBP2022-12-31
Computers
14,064 GBP2023-12-31
15,355 GBP2022-12-31
Raw Materials
1,854,252 GBP2023-12-31
1,157,103 GBP2022-12-31
Finished Goods
156,666 GBP2023-12-31
245,216 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,193,679 GBP2023-12-31
2,921,563 GBP2022-12-31
Other Debtors
Current
1,009,475 GBP2022-12-31
Prepayments/Accrued Income
Current
1,277,098 GBP2023-12-31
2,139,721 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,470,777 GBP2023-12-31
6,070,759 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
19,531 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,097,928 GBP2023-12-31
226,626 GBP2022-12-31
Amounts owed to group undertakings
Current
1,171,783 GBP2023-12-31
515,924 GBP2022-12-31
Corporation Tax Payable
Current
148,548 GBP2023-12-31
336,408 GBP2022-12-31
Other Taxation & Social Security Payable
Current
34,250 GBP2023-12-31
60,288 GBP2022-12-31
Other Creditors
Current
21,446 GBP2023-12-31
880,919 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
103,044 GBP2023-12-31
58,625 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
507,150 GBP2023-12-31
527,614 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,237,860 GBP2023-01-01 ~ 2023-12-31