10890 - Manufacture Of Other Food Products N.e.c.
Cost of Sales
-9,523,179 GBP2024-06-01 ~ 2025-05-31
-8,631,661 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
-3,787,225 GBP2024-06-01 ~ 2025-05-31
-3,307,576 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
16,067 GBP2024-06-01 ~ 2025-05-31
27,503 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
2,453,181 GBP2024-06-01 ~ 2025-05-31
2,114,964 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
1,907,240 GBP2024-06-01 ~ 2025-05-31
1,562,606 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
1,949,658 GBP2025-05-31
1,006,384 GBP2024-05-31
Fixed Assets - Investments
40 GBP2025-05-31
0 GBP2024-05-31
Fixed Assets
1,949,698 GBP2025-05-31
1,006,384 GBP2024-05-31
Debtors
2,426,682 GBP2025-05-31
1,943,575 GBP2024-05-31
Cash at bank and in hand
1,379,123 GBP2025-05-31
1,544,764 GBP2024-05-31
Current Assets
5,119,545 GBP2025-05-31
4,285,265 GBP2024-05-31
Net Current Assets/Liabilities
3,611,745 GBP2025-05-31
2,944,506 GBP2024-05-31
Total Assets Less Current Liabilities
5,561,443 GBP2025-05-31
3,950,890 GBP2024-05-31
Creditors
Non-current, Amounts falling due after one year
-74,936 GBP2024-05-31
Net Assets/Liabilities
5,197,804 GBP2025-05-31
3,655,564 GBP2024-05-31
Equity
Called up share capital
90 GBP2025-05-31
93 GBP2024-05-31
100 GBP2023-05-31
Capital redemption reserve
10 GBP2025-05-31
7 GBP2024-05-31
0 GBP2023-05-31
Retained earnings (accumulated losses)
5,197,704 GBP2025-05-31
3,655,464 GBP2024-05-31
3,685,859 GBP2023-05-31
Equity
5,197,804 GBP2025-05-31
3,655,564 GBP2024-05-31
3,685,959 GBP2023-05-31
Profit/Loss
Retained earnings (accumulated losses)
1,907,240 GBP2024-06-01 ~ 2025-05-31
1,562,606 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
Retained earnings (accumulated losses)
-990,000 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
-164,000 GBP2024-06-01 ~ 2025-05-31
Audit Fees/Expenses
10,500 GBP2024-06-01 ~ 2025-05-31
7,500 GBP2023-06-01 ~ 2024-05-31
Average Number of Employees
1062024-06-01 ~ 2025-05-31
922023-06-01 ~ 2024-05-31
Wages/Salaries
3,203,221 GBP2024-06-01 ~ 2025-05-31
2,712,376 GBP2023-06-01 ~ 2024-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
55,219 GBP2024-06-01 ~ 2025-05-31
53,775 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
3,581,434 GBP2024-06-01 ~ 2025-05-31
3,033,907 GBP2023-06-01 ~ 2024-05-31
Director Remuneration
204,327 GBP2024-06-01 ~ 2025-05-31
179,676 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
102,670 GBP2024-06-01 ~ 2025-05-31
10,504 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,531,850 GBP2025-05-31
2,026,911 GBP2024-05-31
Furniture and fittings
65,797 GBP2025-05-31
33,112 GBP2024-05-31
Computers
39,657 GBP2025-05-31
29,276 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
4,168,421 GBP2025-05-31
2,918,057 GBP2024-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-6,500 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
0 GBP2024-06-01 ~ 2025-05-31
Computers
-226 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals
-26,079 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,531,117 GBP2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,381,395 GBP2025-05-31
1,137,347 GBP2024-05-31
Furniture and fittings
20,801 GBP2025-05-31
14,335 GBP2024-05-31
Computers
24,872 GBP2025-05-31
21,744 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,218,763 GBP2025-05-31
1,911,673 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
250,548 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
6,466 GBP2024-06-01 ~ 2025-05-31
Computers
3,136 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
322,902 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-6,500 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
0 GBP2024-06-01 ~ 2025-05-31
Computers
-8 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-15,812 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
791,695 GBP2025-05-31
Property, Plant & Equipment
Land and buildings
739,422 GBP2025-05-31
90,511 GBP2024-05-31
Plant and equipment
1,150,455 GBP2025-05-31
889,564 GBP2024-05-31
Furniture and fittings
44,996 GBP2025-05-31
18,777 GBP2024-05-31
Computers
14,785 GBP2025-05-31
7,532 GBP2024-05-31
Finished Goods/Goods for Resale
877,940 GBP2025-05-31
499,470 GBP2024-05-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
1,970,262 GBP2025-05-31
Amounts falling due within one year, Current
1,411,235 GBP2024-05-31
Other Debtors
Current, Amounts falling due within one year
248,626 GBP2025-05-31
Amounts falling due within one year, Current
390,979 GBP2024-05-31
Debtors
Amounts falling due within one year
2,426,682 GBP2025-05-31
1,943,575 GBP2024-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
34,357 GBP2025-05-31
34,357 GBP2024-05-31
Minimum gross finance lease payments owing
74,936 GBP2025-05-31
109,293 GBP2024-05-31
Deferred Tax Liabilities
323,060 GBP2025-05-31
220,390 GBP2024-05-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40 shares2025-05-31
40 shares2024-05-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
50 shares2025-05-31
50 shares2024-05-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
0 shares2025-05-31
3 shares2024-05-31
Equity
Called up share capital
90 GBP2025-05-31
93 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
89,478 GBP2025-05-31
131,691 GBP2024-05-31
Between two and five year
140,929 GBP2025-05-31
186,802 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
230,407 GBP2025-05-31
318,493 GBP2024-05-31
Advances or credits made to directors during the period
196,160 GBP2024-06-01 ~ 2025-05-31
Advances or credits repaid by directors
-196,160 GBP2024-06-01 ~ 2025-05-31