10890 - Manufacture Of Other Food Products N.e.c.
Cost of Sales
-25,266,566 GBP2024-01-01 ~ 2024-12-31
-27,793,509 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-7,698,095 GBP2024-01-01 ~ 2024-12-31
-5,483,733 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
522,474 GBP2024-01-01 ~ 2024-12-31
218,971 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
10,917,109 GBP2024-01-01 ~ 2024-12-31
9,567,353 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-3,037,457 GBP2024-01-01 ~ 2024-12-31
-2,108,627 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
7,879,652 GBP2024-01-01 ~ 2024-12-31
7,458,726 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
7,879,652 GBP2024-01-01 ~ 2024-12-31
7,458,726 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
288,992 GBP2024-12-31
111,975 GBP2023-12-31
Property, Plant & Equipment
6,839,667 GBP2024-12-31
5,094,277 GBP2023-12-31
Fixed Assets
7,128,659 GBP2024-12-31
5,206,252 GBP2023-12-31
Debtors
9,532,225 GBP2024-12-31
15,439,488 GBP2023-12-31
Cash at bank and in hand
1,280,612 GBP2024-12-31
456,807 GBP2023-12-31
Current Assets
13,838,323 GBP2024-12-31
18,740,083 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,851,797 GBP2024-12-31
-5,613,125 GBP2023-12-31
Net Current Assets/Liabilities
7,986,526 GBP2024-12-31
13,126,958 GBP2023-12-31
Total Assets Less Current Liabilities
15,115,185 GBP2024-12-31
18,333,210 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-112,534 GBP2023-12-31
Net Assets/Liabilities
14,139,368 GBP2024-12-31
17,853,593 GBP2023-12-31
Equity
Called up share capital
155 GBP2024-12-31
155 GBP2023-12-31
155 GBP2022-12-31
Retained earnings (accumulated losses)
14,139,213 GBP2024-12-31
17,853,438 GBP2023-12-31
10,394,712 GBP2022-12-31
Equity
14,139,368 GBP2024-12-31
17,853,593 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
7,879,652 GBP2024-01-01 ~ 2024-12-31
7,458,726 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-11,593,877 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
17,750 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
02024-01-01 ~ 2024-12-31
882023-01-01 ~ 2023-12-31
Wages/Salaries
3,739,858 GBP2024-01-01 ~ 2024-12-31
3,160,296 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
99,354 GBP2024-01-01 ~ 2024-12-31
94,110 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,343,045 GBP2024-01-01 ~ 2024-12-31
3,548,763 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
208,895 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
388,881 GBP2024-12-31
169,910 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
99,889 GBP2024-12-31
57,935 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
41,954 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
288,992 GBP2024-12-31
111,975 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,672,141 GBP2023-12-31
Plant and equipment
6,645,704 GBP2024-12-31
4,586,629 GBP2023-12-31
Furniture and fittings
1,176,396 GBP2024-12-31
229,859 GBP2023-12-31
Computers
59,302 GBP2024-12-31
59,302 GBP2023-12-31
Motor vehicles
153,643 GBP2024-12-31
153,643 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
9,707,186 GBP2024-12-31
7,356,696 GBP2023-12-31
Owned/Freehold, Land and buildings
1,672,141 GBP2024-12-31
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
162,169 GBP2023-12-31
Plant and equipment
2,398,536 GBP2024-12-31
1,892,987 GBP2023-12-31
Furniture and fittings
126,678 GBP2024-12-31
61,384 GBP2023-12-31
Computers
13,772 GBP2024-12-31
13,772 GBP2023-12-31
Motor vehicles
135,708 GBP2024-12-31
132,107 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,867,519 GBP2024-12-31
2,262,419 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
505,549 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
65,294 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
3,601 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
605,100 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
1,479,316 GBP2024-12-31
1,509,972 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-12-31
655,122 GBP2023-12-31
Plant and equipment
4,247,168 GBP2024-12-31
2,693,642 GBP2023-12-31
Furniture and fittings
1,049,718 GBP2024-12-31
168,475 GBP2023-12-31
Computers
45,530 GBP2024-12-31
45,530 GBP2023-12-31
Motor vehicles
17,935 GBP2024-12-31
21,536 GBP2023-12-31
Finished Goods/Goods for Resale
644,884 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,623,025 GBP2024-12-31
6,691,613 GBP2023-12-31
Other Debtors
Current
2,944,703 GBP2024-12-31
2,620,540 GBP2023-12-31
Prepayments/Accrued Income
Current
964,497 GBP2024-12-31
1,102,144 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
9,532,225 GBP2024-12-31
10,414,297 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2024-12-31
8,745 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
19,732 GBP2024-12-31
161,031 GBP2023-12-31
Other Remaining Borrowings
Current
23,786 GBP2024-12-31
13,907 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,640,416 GBP2024-12-31
2,942,453 GBP2023-12-31
Amounts owed to group undertakings
Current
359,689 GBP2024-12-31
0 GBP2023-12-31
Corporation Tax Payable
Current
2,511,649 GBP2024-12-31
2,032,453 GBP2023-12-31
Other Taxation & Social Security Payable
Current
117,589 GBP2024-12-31
87,236 GBP2023-12-31
Other Creditors
Current
-872 GBP2024-12-31
-31 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
179,808 GBP2024-12-31
367,331 GBP2023-12-31
Creditors
Current
5,851,797 GBP2024-12-31
5,613,125 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
96,888 GBP2024-12-31
112,534 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
19,732 GBP2024-12-31
161,031 GBP2023-12-31
Minimum gross finance lease payments owing
116,620 GBP2024-12-31
273,565 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
151 shares2024-12-31
151 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
4 shares2024-12-31
4 shares2023-12-31
Equity
Called up share capital
155 GBP2024-12-31
155 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
621,500 GBP2024-12-31
613,000 GBP2023-12-31
Between two and five year
2,000,000 GBP2024-12-31
2,047,083 GBP2023-12-31
More than five year
7,000,000 GBP2024-12-31
7,500,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,621,500 GBP2024-12-31
10,160,083 GBP2023-12-31