10890 - Manufacture Of Other Food Products N.e.c.
Cost of Sales
-8,631,661 GBP2023-06-01 ~ 2024-05-31
-8,535,152 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-3,307,576 GBP2023-06-01 ~ 2024-05-31
-2,043,574 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
27,503 GBP2023-06-01 ~ 2024-05-31
5,191 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
2,114,964 GBP2023-06-01 ~ 2024-05-31
2,545,304 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
1,562,606 GBP2023-06-01 ~ 2024-05-31
1,979,138 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
1,006,384 GBP2024-05-31
1,004,702 GBP2023-05-31
Debtors
1,943,575 GBP2024-05-31
2,015,969 GBP2023-05-31
Cash at bank and in hand
1,544,764 GBP2024-05-31
1,688,206 GBP2023-05-31
Current Assets
4,285,265 GBP2024-05-31
4,685,764 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-1,340,759 GBP2024-05-31
Net Current Assets/Liabilities
2,944,506 GBP2024-05-31
3,000,436 GBP2023-05-31
Total Assets Less Current Liabilities
3,950,890 GBP2024-05-31
4,005,138 GBP2023-05-31
Creditors
Non-current, Amounts falling due after one year
-74,936 GBP2024-05-31
-109,293 GBP2023-05-31
Net Assets/Liabilities
3,655,564 GBP2024-05-31
3,685,959 GBP2023-05-31
Equity
Called up share capital
93 GBP2024-05-31
100 GBP2023-05-31
100 GBP2022-05-31
Capital redemption reserve
7 GBP2024-05-31
0 GBP2023-05-31
0 GBP2022-05-31
Retained earnings (accumulated losses)
3,655,464 GBP2024-05-31
3,685,859 GBP2023-05-31
2,854,014 GBP2022-05-31
Equity
3,655,564 GBP2024-05-31
3,685,959 GBP2023-05-31
2,854,114 GBP2022-05-31
Profit/Loss
Retained earnings (accumulated losses)
1,562,606 GBP2023-06-01 ~ 2024-05-31
1,979,138 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-1,147,293 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-990,000 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
7,500 GBP2023-06-01 ~ 2024-05-31
0 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
922023-06-01 ~ 2024-05-31
892022-06-01 ~ 2023-05-31
Wages/Salaries
2,712,376 GBP2023-06-01 ~ 2024-05-31
2,311,026 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
53,775 GBP2023-06-01 ~ 2024-05-31
48,765 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
3,033,907 GBP2023-06-01 ~ 2024-05-31
2,563,967 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
179,676 GBP2023-06-01 ~ 2024-05-31
96,829 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,504 GBP2023-06-01 ~ 2024-05-31
80,177 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,026,911 GBP2024-05-31
1,816,265 GBP2023-05-31
Furniture and fittings
33,112 GBP2024-05-31
13,607 GBP2023-05-31
Computers
29,276 GBP2024-05-31
21,165 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
2,918,057 GBP2024-05-31
2,638,702 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-8,275 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
0 GBP2023-06-01 ~ 2024-05-31
Computers
0 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-8,275 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,137,347 GBP2024-05-31
926,993 GBP2023-05-31
Furniture and fittings
14,335 GBP2024-05-31
12,651 GBP2023-05-31
Computers
21,744 GBP2024-05-31
19,875 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,911,673 GBP2024-05-31
1,634,000 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
63,766 GBP2023-06-01 ~ 2024-05-31
Plant and equipment
214,650 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
1,684 GBP2023-06-01 ~ 2024-05-31
Computers
1,869 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
281,969 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-4,296 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
0 GBP2023-06-01 ~ 2024-05-31
Computers
0 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-4,296 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Plant and equipment
889,564 GBP2024-05-31
889,272 GBP2023-05-31
Furniture and fittings
18,777 GBP2024-05-31
956 GBP2023-05-31
Computers
7,532 GBP2024-05-31
1,290 GBP2023-05-31
Land and buildings, Under hire purchased contracts or finance leases
113,184 GBP2023-05-31
Finished Goods/Goods for Resale
796,926 GBP2024-05-31
981,589 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
1,411,235 GBP2024-05-31
1,539,919 GBP2023-05-31
Other Debtors
Current
390,979 GBP2024-05-31
299,249 GBP2023-05-31
Prepayments/Accrued Income
Current
141,361 GBP2024-05-31
176,801 GBP2023-05-31
Debtors
Current, Amounts falling due within one year
1,943,575 GBP2024-05-31
Amounts falling due within one year, Current
2,015,969 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
34,357 GBP2024-05-31
34,357 GBP2023-05-31
Trade Creditors/Trade Payables
Current
566,722 GBP2024-05-31
773,478 GBP2023-05-31
Corporation Tax Payable
Current
291,854 GBP2024-05-31
485,083 GBP2023-05-31
Other Taxation & Social Security Payable
Current
76,969 GBP2024-05-31
55,405 GBP2023-05-31
Other Creditors
Current
12,845 GBP2024-05-31
3,098 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
358,012 GBP2024-05-31
333,907 GBP2023-05-31
Creditors
Current
1,340,759 GBP2024-05-31
1,685,328 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
74,936 GBP2024-05-31
109,293 GBP2023-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
34,357 GBP2024-05-31
34,357 GBP2023-05-31
Minimum gross finance lease payments owing
109,293 GBP2024-05-31
143,650 GBP2023-05-31
Deferred Tax Liabilities
220,390 GBP2024-05-31
209,886 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
131,691 GBP2024-05-31
206,285 GBP2023-05-31
Between two and five year
186,802 GBP2024-05-31
391,034 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
318,493 GBP2024-05-31
597,319 GBP2023-05-31
Amounts owed by directors
196,160 GBP2024-05-31