10890 - Manufacture Of Other Food Products N.e.c.
Average Number of Employees
382024-01-01 ~ 2024-12-31
582023-01-01 ~ 2023-12-31
Turnover/Revenue
23,589,985 GBP2024-01-01 ~ 2024-12-31
20,239,803 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-15,455,912 GBP2024-01-01 ~ 2024-12-31
-14,263,124 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
8,134,073 GBP2024-01-01 ~ 2024-12-31
5,976,679 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,734,143 GBP2024-01-01 ~ 2024-12-31
-4,115,437 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,545,339 GBP2024-01-01 ~ 2024-12-31
1,723,497 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
5 GBP2024-01-01 ~ 2024-12-31
3,055 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,529,599 GBP2024-01-01 ~ 2024-12-31
1,725,559 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
2,262,978 GBP2024-12-31
1,167,403 GBP2023-12-31
647,749 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,558,487 GBP2024-01-01 ~ 2024-12-31
1,452,882 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-462,912 GBP2024-01-01 ~ 2024-12-31
-933,228 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
401,856 GBP2024-12-31
405,156 GBP2023-12-31
Property, Plant & Equipment
202,999 GBP2024-12-31
180,503 GBP2023-12-31
Fixed Assets
604,855 GBP2024-12-31
585,659 GBP2023-12-31
Total Inventories
1,709,453 GBP2024-12-31
1,441,076 GBP2023-12-31
Debtors
Current
6,128,954 GBP2024-12-31
4,097,113 GBP2023-12-31
Cash at bank and in hand
470,434 GBP2024-12-31
758,052 GBP2023-12-31
Current Assets
8,308,841 GBP2024-12-31
6,296,241 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,722,199 GBP2024-12-31
-3,760,298 GBP2023-12-31
Net Current Assets/Liabilities
3,586,642 GBP2024-12-31
2,535,943 GBP2023-12-31
Total Assets Less Current Liabilities
4,191,497 GBP2024-12-31
3,121,602 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-14,912 GBP2023-12-31
Net Assets/Liabilities
4,162,988 GBP2024-12-31
3,067,413 GBP2023-12-31
Equity
Called up share capital
20 GBP2024-12-31
20 GBP2023-12-31
Share premium
1,899,990 GBP2024-12-31
1,899,990 GBP2023-12-31
Equity
4,162,988 GBP2024-12-31
3,067,413 GBP2023-12-31
Audit Fees/Expenses
30,110 GBP2024-01-01 ~ 2024-12-31
20,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,722,535 GBP2024-01-01 ~ 2024-12-31
1,754,376 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
206,312 GBP2024-01-01 ~ 2024-12-31
180,039 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,993,627 GBP2024-01-01 ~ 2024-12-31
2,000,925 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
75,589 GBP2024-01-01 ~ 2024-12-31
11,942 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-10,768 GBP2024-01-01 ~ 2024-12-31
12,409 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
382,400 GBP2024-01-01 ~ 2024-12-31
405,506 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
575,170 GBP2024-12-31
434,716 GBP2023-12-31
Computer software
42,713 GBP2024-12-31
42,713 GBP2023-12-31
Intangible Assets - Gross Cost
617,883 GBP2024-12-31
477,429 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
182,576 GBP2024-12-31
49,018 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
216,027 GBP2024-12-31
72,273 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
170,420 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
392,594 GBP2024-12-31
385,698 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
121,728 GBP2024-12-31
121,260 GBP2023-12-31
Furniture and fittings
29,553 GBP2024-12-31
34,696 GBP2023-12-31
Computers
79,420 GBP2024-12-31
112,489 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
318,961 GBP2024-12-31
277,900 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-21,244 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-6,386 GBP2024-01-01 ~ 2024-12-31
Computers
-42,026 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-69,656 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Other
78,805 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
43,686 GBP2023-12-31
Furniture and fittings
6,691 GBP2023-12-31
Computers
45,497 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
97,397 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
34,876 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
16,897 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
58,840 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-18,703 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-2,913 GBP2024-01-01 ~ 2024-12-31
Computers
-18,659 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-40,275 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
59,859 GBP2024-12-31
Furniture and fittings
9,972 GBP2024-12-31
Computers
43,735 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
115,962 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
61,869 GBP2024-12-31
77,574 GBP2023-12-31
Furniture and fittings
19,581 GBP2024-12-31
28,005 GBP2023-12-31
Computers
35,685 GBP2024-12-31
66,992 GBP2023-12-31
Other
78,805 GBP2024-12-31
Land and buildings
7,059 GBP2024-12-31
7,932 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,638,604 GBP2024-12-31
2,314,336 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,813,489 GBP2024-12-31
1,128,436 GBP2023-12-31
Other Debtors
Current
372,842 GBP2024-12-31
343,179 GBP2023-12-31
Prepayments/Accrued Income
Current
304,019 GBP2024-12-31
311,162 GBP2023-12-31
Bank Borrowings
Current
10,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,556,458 GBP2024-12-31
1,988,438 GBP2023-12-31
Amounts owed to group undertakings
Current
1,979,421 GBP2024-12-31
Corporation Tax Payable
Current
190,038 GBP2023-12-31
Taxation/Social Security Payable
Current
53,880 GBP2024-12-31
142,988 GBP2023-12-31
Other Creditors
Current
20,640 GBP2024-12-31
141,421 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,111,800 GBP2024-12-31
1,287,413 GBP2023-12-31
Creditors
Current
4,722,199 GBP2024-12-31
3,760,298 GBP2023-12-31
Bank Borrowings
Non-current
14,912 GBP2023-12-31
Current, Amounts falling due within one year
10,000 GBP2023-12-31
Between two and five year, Non-current
14,912 GBP2023-12-31
Total Borrowings
24,912 GBP2023-12-31
Net Deferred Tax Liability/Asset
-28,509 GBP2024-12-31
-39,277 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
10,768 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
28,509 GBP2024-12-31
39,277 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2024-12-31
Par Value of Share
Class 1 ordinary share
0.012024-01-01 ~ 2024-12-31