10890 - Manufacture Of Other Food Products N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
13,846,326 GBP2024-01-01 ~ 2024-12-31
13,374,906 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-11,083,033 GBP2024-01-01 ~ 2024-12-31
-10,313,355 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,763,293 GBP2024-01-01 ~ 2024-12-31
3,061,551 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,827,982 GBP2024-01-01 ~ 2024-12-31
-1,370,807 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
935,311 GBP2024-01-01 ~ 2024-12-31
1,690,744 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
782,215 GBP2024-01-01 ~ 2024-12-31
1,505,463 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
568,337 GBP2024-01-01 ~ 2024-12-31
1,158,902 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
568,337 GBP2024-01-01 ~ 2024-12-31
1,158,902 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
774,985 GBP2024-12-31
847,709 GBP2023-12-31
Total Inventories
3,030,606 GBP2024-12-31
2,338,668 GBP2023-12-31
Debtors
2,035,883 GBP2024-12-31
1,940,034 GBP2023-12-31
Cash at bank and in hand
79,817 GBP2024-12-31
82,050 GBP2023-12-31
Current Assets
5,146,306 GBP2024-12-31
4,360,752 GBP2023-12-31
Net Current Assets/Liabilities
1,930,273 GBP2024-12-31
1,795,461 GBP2023-12-31
Total Assets Less Current Liabilities
2,705,258 GBP2024-12-31
2,643,170 GBP2023-12-31
Net Assets/Liabilities
2,615,827 GBP2024-12-31
2,350,490 GBP2023-12-31
Equity
Called up share capital
2,000 GBP2024-12-31
2,000 GBP2023-12-31
2,000 GBP2022-12-31
Retained earnings (accumulated losses)
2,613,827 GBP2024-12-31
2,348,490 GBP2023-12-31
1,749,588 GBP2022-12-31
Equity
2,615,827 GBP2024-12-31
2,350,490 GBP2023-12-31
1,751,588 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-303,000 GBP2024-01-01 ~ 2024-12-31
-560,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-303,000 GBP2024-01-01 ~ 2024-12-31
-560,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
568,337 GBP2024-01-01 ~ 2024-12-31
1,158,902 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,036,861 GBP2024-01-01 ~ 2024-12-31
623,951 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
18,666 GBP2024-01-01 ~ 2024-12-31
27,987 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,055,527 GBP2024-01-01 ~ 2024-12-31
651,938 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
142024-01-01 ~ 2024-12-31
142023-01-01 ~ 2023-12-31
Director Remuneration
318,019 GBP2024-01-01 ~ 2024-12-31
123,820 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
36,784 GBP2024-01-01 ~ 2024-12-31
28,965 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
213,878 GBP2024-01-01 ~ 2024-12-31
346,561 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
195,554 GBP2024-01-01 ~ 2024-12-31
376,366 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
720,000 GBP2024-12-31
720,000 GBP2023-12-31
Improvements to leasehold property
39,000 GBP2023-12-31
Plant and equipment
36,209 GBP2024-12-31
36,209 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
31,985 GBP2024-12-31
30,577 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
14,400 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
1,408 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
14,400 GBP2024-12-31
Property, Plant & Equipment
Land and buildings
705,600 GBP2024-12-31
720,000 GBP2023-12-31
Plant and equipment
4,224 GBP2024-12-31
5,632 GBP2023-12-31
Improvements to leasehold property
39,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
20,899 GBP2024-12-31
19,195 GBP2023-12-31
Motor vehicles
121,338 GBP2024-12-31
121,338 GBP2023-12-31
Computers
17,280 GBP2024-12-31
15,924 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
915,726 GBP2024-12-31
951,666 GBP2023-12-31
Property, Plant & Equipment - Disposals
-39,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
16,166 GBP2024-12-31
15,331 GBP2023-12-31
Motor vehicles
65,641 GBP2024-12-31
47,076 GBP2023-12-31
Computers
12,549 GBP2024-12-31
10,973 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
140,741 GBP2024-12-31
103,957 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
835 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
18,565 GBP2024-01-01 ~ 2024-12-31
Computers
1,576 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
36,784 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
4,733 GBP2024-12-31
3,864 GBP2023-12-31
Motor vehicles
55,697 GBP2024-12-31
74,262 GBP2023-12-31
Computers
4,731 GBP2024-12-31
4,951 GBP2023-12-31
Merchandise
3,030,606 GBP2024-12-31
2,338,668 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,712,426 GBP2024-12-31
1,641,572 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
59,365 GBP2024-12-31
27,720 GBP2023-12-31
Prepayments
Current
14,092 GBP2024-12-31
14,280 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,035,883 GBP2024-12-31
1,940,034 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
331,900 GBP2024-12-31
331,900 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
34,490 GBP2024-12-31
34,490 GBP2023-12-31
Trade Creditors/Trade Payables
Current
737,200 GBP2024-12-31
521,500 GBP2023-12-31
Corporation Tax Payable
Current
451,374 GBP2024-12-31
414,857 GBP2023-12-31
Other Taxation & Social Security Payable
Current
75,995 GBP2024-12-31
39,765 GBP2023-12-31
Other Creditors
Current
1,422,550 GBP2024-12-31
1,077,468 GBP2023-12-31
Accrued Liabilities
Current
15,000 GBP2024-12-31
Bank Borrowings/Overdrafts
Non-current
69,908 GBP2024-12-31
245,160 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
19,523 GBP2024-12-31
47,520 GBP2023-12-31
Bank Borrowings
Non-current, Between two and five year
32,790 GBP2024-12-31
133,833 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
34,490 GBP2024-12-31
hire purchase agreements
54,013 GBP2024-12-31
82,010 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
Class 2 ordinary share
1,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
568,337 GBP2024-01-01 ~ 2024-12-31