10890 - Manufacture Of Other Food Products N.e.c.
Par Value of Share
Class 1 ordinary share
12022-08-01 ~ 2023-07-31
Class 2 ordinary share
12022-08-01 ~ 2023-07-31
Turnover/Revenue
35,732,873 GBP2022-08-01 ~ 2023-07-31
26,438,444 GBP2021-08-01 ~ 2022-07-31
Cost of Sales
30,726,640 GBP2022-08-01 ~ 2023-07-31
22,123,743 GBP2021-08-01 ~ 2022-07-31
Gross Profit/Loss
5,006,233 GBP2022-08-01 ~ 2023-07-31
4,314,701 GBP2021-08-01 ~ 2022-07-31
Distribution Costs
1,030,402 GBP2022-08-01 ~ 2023-07-31
799,797 GBP2021-08-01 ~ 2022-07-31
Administrative Expenses
2,849,411 GBP2022-08-01 ~ 2023-07-31
2,311,419 GBP2021-08-01 ~ 2022-07-31
Operating Profit/Loss
1,126,420 GBP2022-08-01 ~ 2023-07-31
1,214,522 GBP2021-08-01 ~ 2022-07-31
Interest Payable/Similar Charges (Finance Costs)
537,262 GBP2022-08-01 ~ 2023-07-31
186,271 GBP2021-08-01 ~ 2022-07-31
Profit/Loss on Ordinary Activities Before Tax
589,158 GBP2022-08-01 ~ 2023-07-31
1,028,251 GBP2021-08-01 ~ 2022-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
185,095 GBP2022-08-01 ~ 2023-07-31
193,470 GBP2021-08-01 ~ 2022-07-31
Profit/Loss
404,063 GBP2022-08-01 ~ 2023-07-31
834,781 GBP2021-08-01 ~ 2022-07-31
Intangible Assets
11,226 GBP2023-07-31
1,713 GBP2022-07-31
Property, Plant & Equipment
3,179,536 GBP2023-07-31
3,304,034 GBP2022-07-31
Fixed Assets
3,190,762 GBP2023-07-31
3,305,747 GBP2022-07-31
Total Inventories
10,421,700 GBP2023-07-31
9,618,775 GBP2022-07-31
Debtors
8,832,444 GBP2023-07-31
6,633,069 GBP2022-07-31
Cash at bank and in hand
499,148 GBP2023-07-31
265,459 GBP2022-07-31
Current Assets
19,753,292 GBP2023-07-31
16,517,303 GBP2022-07-31
Creditors
Current
14,929,800 GBP2023-07-31
11,978,450 GBP2022-07-31
Net Current Assets/Liabilities
4,823,492 GBP2023-07-31
4,538,853 GBP2022-07-31
Total Assets Less Current Liabilities
8,014,254 GBP2023-07-31
7,844,600 GBP2022-07-31
Net Assets/Liabilities
4,024,492 GBP2023-07-31
3,620,429 GBP2022-07-31
Equity
Called up share capital
425,000 GBP2023-07-31
425,000 GBP2022-07-31
425,000 GBP2021-07-31
Retained earnings (accumulated losses)
3,599,492 GBP2023-07-31
3,195,429 GBP2022-07-31
2,360,648 GBP2021-07-31
Equity
4,024,492 GBP2023-07-31
3,620,429 GBP2022-07-31
2,785,648 GBP2021-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
404,063 GBP2022-08-01 ~ 2023-07-31
834,781 GBP2021-08-01 ~ 2022-07-31
Comprehensive Income/Expense
404,063 GBP2022-08-01 ~ 2023-07-31
834,781 GBP2021-08-01 ~ 2022-07-31
Bank Overdrafts
-261 GBP2023-07-31
-97,645 GBP2022-07-31
Wages/Salaries
2,798,717 GBP2022-08-01 ~ 2023-07-31
1,985,294 GBP2021-08-01 ~ 2022-07-31
Social Security Costs
250,111 GBP2022-08-01 ~ 2023-07-31
178,757 GBP2021-08-01 ~ 2022-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
41,457 GBP2022-08-01 ~ 2023-07-31
32,742 GBP2021-08-01 ~ 2022-07-31
Staff Costs/Employee Benefits Expense
3,090,285 GBP2022-08-01 ~ 2023-07-31
2,196,793 GBP2021-08-01 ~ 2022-07-31
Average Number of Employees
1032022-08-01 ~ 2023-07-31
1032021-08-01 ~ 2022-07-31
Director Remuneration
170,099 GBP2022-08-01 ~ 2023-07-31
126,897 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
452,671 GBP2022-08-01 ~ 2023-07-31
435,038 GBP2021-08-01 ~ 2022-07-31
Audit Fees/Expenses
22,147 GBP2022-08-01 ~ 2023-07-31
16,815 GBP2021-08-01 ~ 2022-07-31
Current Tax for the Period
144,299 GBP2022-08-01 ~ 2023-07-31
105,006 GBP2021-08-01 ~ 2022-07-31
Tax Expense/Credit at Applicable Tax Rate
147,290 GBP2022-08-01 ~ 2023-07-31
195,368 GBP2021-08-01 ~ 2022-07-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
20,570 GBP2023-07-31
10,570 GBP2022-07-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
9,344 GBP2023-07-31
8,857 GBP2022-07-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
487 GBP2022-08-01 ~ 2023-07-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
11,226 GBP2023-07-31
1,713 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
491,627 GBP2023-07-31
491,627 GBP2022-07-31
Plant and equipment
5,312,543 GBP2023-07-31
4,991,534 GBP2022-07-31
Furniture and fittings
163,422 GBP2023-07-31
160,932 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
220,968 GBP2023-07-31
171,806 GBP2022-07-31
Plant and equipment
2,514,231 GBP2023-07-31
2,165,639 GBP2022-07-31
Furniture and fittings
149,918 GBP2023-07-31
144,261 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
49,162 GBP2022-08-01 ~ 2023-07-31
Plant and equipment
348,592 GBP2022-08-01 ~ 2023-07-31
Furniture and fittings
5,657 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
Improvements to leasehold property
270,659 GBP2023-07-31
319,821 GBP2022-07-31
Plant and equipment
2,798,312 GBP2023-07-31
2,825,895 GBP2022-07-31
Furniture and fittings
13,504 GBP2023-07-31
16,671 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
268,553 GBP2023-07-31
262,345 GBP2022-07-31
Computers
67,083 GBP2023-07-31
62,409 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
6,303,228 GBP2023-07-31
5,968,847 GBP2022-07-31
Property, Plant & Equipment - Disposals
Motor vehicles
-11,725 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Disposals
-11,725 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
187,461 GBP2023-07-31
139,958 GBP2022-07-31
Computers
51,114 GBP2023-07-31
43,149 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,123,692 GBP2023-07-31
2,664,813 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
41,295 GBP2022-08-01 ~ 2023-07-31
Computers
7,965 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
452,671 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-11,725 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-11,725 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
Motor vehicles
81,092 GBP2023-07-31
122,387 GBP2022-07-31
Computers
15,969 GBP2023-07-31
19,260 GBP2022-07-31
Merchandise
10,421,700 GBP2023-07-31
9,618,775 GBP2022-07-31
Trade Debtors/Trade Receivables
Current
6,523,876 GBP2023-07-31
4,308,836 GBP2022-07-31
Other Debtors
Current
140,911 GBP2023-07-31
1,979,789 GBP2022-07-31
Prepayments/Accrued Income
Current
311,692 GBP2023-07-31
344,444 GBP2022-07-31
Debtors
Current, Amounts falling due within one year
6,976,479 GBP2023-07-31
6,633,069 GBP2022-07-31
Other Debtors
Non-current
1,855,965 GBP2023-07-31
Bank Borrowings/Overdrafts
Current
4,715,615 GBP2023-07-31
4,310,834 GBP2022-07-31
Other Remaining Borrowings
Current
300,000 GBP2023-07-31
300,000 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Current
294,726 GBP2023-07-31
206,857 GBP2022-07-31
Trade Creditors/Trade Payables
Current
7,793,063 GBP2023-07-31
5,719,582 GBP2022-07-31
Corporation Tax Payable
Current
174,305 GBP2023-07-31
105,006 GBP2022-07-31
Other Taxation & Social Security Payable
Current
106,532 GBP2023-07-31
111,774 GBP2022-07-31
Other Creditors
Current
47 GBP2023-07-31
190,798 GBP2022-07-31
Accrued Liabilities/Deferred Income
Current
387,804 GBP2023-07-31
276,001 GBP2022-07-31
Other Remaining Borrowings
Non-current
2,625,000 GBP2023-07-31
2,925,000 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Non-current
414,027 GBP2023-07-31
488,900 GBP2022-07-31
Bank Borrowings
Current, Amounts falling due within one year
4,715,354 GBP2023-07-31
4,213,189 GBP2022-07-31
Total Borrowings
Current, Amounts falling due within one year
5,015,615 GBP2023-07-31
4,610,834 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
414,027 GBP2023-07-31
488,900 GBP2022-07-31
hire purchase agreements
708,753 GBP2023-07-31
695,757 GBP2022-07-31
Bank Overdrafts
Secured
261 GBP2023-07-31
97,645 GBP2022-07-31
Bank Borrowings
Secured
4,715,354 GBP2023-07-31
4,213,189 GBP2022-07-31
Total Borrowings
Secured
7,640,615 GBP2023-07-31
7,535,834 GBP2022-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
651,067 GBP2023-07-31
610,271 GBP2022-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,000 shares2023-07-31
Class 2 ordinary share
350,000 shares2023-07-31
Profit/Loss
Retained earnings (accumulated losses)
404,063 GBP2022-08-01 ~ 2023-07-31