10890 - Manufacture Of Other Food Products N.e.c.
Average Number of Employees
2532023-02-01 ~ 2024-01-31
2382022-02-01 ~ 2023-01-31
Turnover/Revenue
39,592,233 GBP2023-02-01 ~ 2024-01-31
30,516,309 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
-30,848,663 GBP2023-02-01 ~ 2024-01-31
-23,456,307 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
8,743,570 GBP2023-02-01 ~ 2024-01-31
7,060,002 GBP2022-02-01 ~ 2023-01-31
Distribution Costs
-2,185,158 GBP2023-02-01 ~ 2024-01-31
-2,158,512 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-3,262,847 GBP2023-02-01 ~ 2024-01-31
-2,586,850 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
3,317,870 GBP2023-02-01 ~ 2024-01-31
2,336,945 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
13,686 GBP2023-02-01 ~ 2024-01-31
2,455 GBP2022-02-01 ~ 2023-01-31
Interest Payable/Similar Charges (Finance Costs)
-23,961 GBP2023-02-01 ~ 2024-01-31
-11,906 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
3,307,595 GBP2023-02-01 ~ 2024-01-31
2,327,494 GBP2022-02-01 ~ 2023-01-31
Equity
Retained earnings (accumulated losses)
9,372,937 GBP2024-01-31
7,193,052 GBP2023-01-31
5,413,642 GBP2022-02-01
Profit/Loss
Retained earnings (accumulated losses)
2,357,801 GBP2023-02-01 ~ 2024-01-31
1,920,410 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-177,916 GBP2023-02-01 ~ 2024-01-31
-141,000 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
4,328,670 GBP2024-01-31
4,541,660 GBP2023-01-31
Fixed Assets - Investments
1,080 GBP2024-01-31
1,080 GBP2023-01-31
Fixed Assets
4,329,750 GBP2024-01-31
4,542,740 GBP2023-01-31
Total Inventories
2,088,312 GBP2024-01-31
2,108,739 GBP2023-01-31
Debtors
Current
5,515,997 GBP2024-01-31
4,634,566 GBP2023-01-31
Cash at bank and in hand
2,349,271 GBP2024-01-31
1,432,789 GBP2023-01-31
Current Assets
9,953,580 GBP2024-01-31
8,176,094 GBP2023-01-31
Net Current Assets/Liabilities
6,234,518 GBP2024-01-31
3,909,617 GBP2023-01-31
Total Assets Less Current Liabilities
10,564,268 GBP2024-01-31
8,452,357 GBP2023-01-31
Creditors
Non-current, Amounts falling due after one year
-43,661 GBP2024-01-31
-210,622 GBP2023-01-31
Net Assets/Liabilities
9,373,037 GBP2024-01-31
7,193,152 GBP2023-01-31
Equity
Called up share capital
100 GBP2024-01-31
100 GBP2023-01-31
Equity
9,373,037 GBP2024-01-31
7,193,152 GBP2023-01-31
Profit/Loss
2,357,801 GBP2023-02-01 ~ 2024-01-31
1,920,410 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
469,788 GBP2023-02-01 ~ 2024-01-31
455,062 GBP2022-02-01 ~ 2023-01-31
Cash and Cash Equivalents
2,349,271 GBP2024-01-31
1,432,789 GBP2023-01-31
2,745,573 GBP2022-02-01
Audit Fees/Expenses
12,020 GBP2023-02-01 ~ 2024-01-31
10,925 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
6,178,888 GBP2023-02-01 ~ 2024-01-31
4,985,830 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
510,233 GBP2023-02-01 ~ 2024-01-31
401,777 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
7,134,939 GBP2023-02-01 ~ 2024-01-31
5,484,889 GBP2022-02-01 ~ 2023-01-31
Director Remuneration
12,070 GBP2023-02-01 ~ 2024-01-31
12,070 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-20,947 GBP2023-02-01 ~ 2024-01-31
37,047 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
794,820 GBP2023-02-01 ~ 2024-01-31
442,224 GBP2022-02-01 ~ 2023-01-31
Dividends Paid on Shares
177,916 GBP2023-02-01 ~ 2024-01-31
141,000 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Buildings
3,967,695 GBP2024-01-31
3,967,695 GBP2023-01-31
Plant and equipment
3,187,681 GBP2024-01-31
2,930,881 GBP2023-01-31
Motor vehicles
376,674 GBP2024-01-31
376,674 GBP2023-01-31
Furniture and fittings
131,251 GBP2024-01-31
131,251 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
7,663,301 GBP2024-01-31
7,406,501 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,895,317 GBP2023-01-31
Motor vehicles
190,072 GBP2023-01-31
Furniture and fittings
105,437 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,864,843 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
354,946 GBP2023-02-01 ~ 2024-01-31
Under hire purchased contracts or finance leases, Plant and equipment
114,842 GBP2023-02-01 ~ 2024-01-31
Under hire purchased contracts or finance leases
114,842 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,198,407 GBP2024-01-31
Motor vehicles
279,641 GBP2024-01-31
Furniture and fittings
112,957 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,334,631 GBP2024-01-31
Property, Plant & Equipment
Buildings
3,224,069 GBP2024-01-31
3,293,678 GBP2023-01-31
Plant and equipment
989,274 GBP2024-01-31
1,035,564 GBP2023-01-31
Motor vehicles
97,033 GBP2024-01-31
186,602 GBP2023-01-31
Furniture and fittings
18,294 GBP2024-01-31
25,814 GBP2023-01-31
Plant and equipment, Under hire purchased contracts or finance leases
160,266 GBP2024-01-31
234,553 GBP2023-01-31
Under hire purchased contracts or finance leases
346,397 GBP2024-01-31
425,184 GBP2023-01-31
Raw materials and consumables
1,270,157 GBP2024-01-31
1,477,585 GBP2023-01-31
Finished Goods/Goods for Resale
818,155 GBP2024-01-31
631,154 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
4,466,760 GBP2024-01-31
3,644,171 GBP2023-01-31
Other Debtors
Current
990,894 GBP2024-01-31
955,746 GBP2023-01-31
Prepayments/Accrued Income
Current
58,343 GBP2024-01-31
34,649 GBP2023-01-31
Bank Borrowings
Current
125,562 GBP2024-01-31
182,500 GBP2023-01-31
Trade Creditors/Trade Payables
Current
2,263,905 GBP2024-01-31
2,816,115 GBP2023-01-31
Corporation Tax Payable
Current
442,756 GBP2024-01-31
445,944 GBP2023-01-31
Taxation/Social Security Payable
Current
50,031 GBP2024-01-31
72,712 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Current
51,009 GBP2024-01-31
58,075 GBP2023-01-31
Other Creditors
Current
366,201 GBP2024-01-31
271,586 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
419,598 GBP2024-01-31
419,545 GBP2023-01-31
Creditors
Current
3,719,062 GBP2024-01-31
4,266,477 GBP2023-01-31
Bank Borrowings
Non-current
129,220 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Non-current
43,661 GBP2024-01-31
81,402 GBP2023-01-31
Creditors
Non-current
43,661 GBP2024-01-31
210,622 GBP2023-01-31
Bank Borrowings
Non-current, Between one and two years
129,220 GBP2023-01-31
Total Borrowings
125,562 GBP2024-01-31
311,720 GBP2023-01-31
Net Deferred Tax Liability/Asset
679,508 GBP2024-01-31
558,216 GBP2023-01-31
521,169 GBP2022-02-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
121,292 GBP2023-02-01 ~ 2024-01-31
37,047 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
679,508 GBP2024-01-31
558,216 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-01-31
100 shares2023-01-31
Par Value of Share
Class 1 ordinary share
1.002023-02-01 ~ 2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
16,813 GBP2024-01-31
16,813 GBP2023-01-31
Between one and five year
23,841 GBP2024-01-31
40,654 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
40,654 GBP2024-01-31
57,467 GBP2023-01-31