10890 - Manufacture Of Other Food Products N.e.c.
Average Number of Employees
582023-01-01 ~ 2023-12-31
522022-01-01 ~ 2022-12-31
Turnover/Revenue
20,239,803 GBP2023-01-01 ~ 2023-12-31
13,717,270 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-14,263,124 GBP2023-01-01 ~ 2023-12-31
-9,995,375 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,976,679 GBP2023-01-01 ~ 2023-12-31
3,721,895 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,115,437 GBP2023-01-01 ~ 2023-12-31
-2,650,918 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,723,497 GBP2023-01-01 ~ 2023-12-31
929,002 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,055 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-993 GBP2023-01-01 ~ 2023-12-31
-1,050 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,725,559 GBP2023-01-01 ~ 2023-12-31
927,952 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
1,167,403 GBP2023-12-31
647,749 GBP2022-12-31
-208,173 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,452,882 GBP2023-01-01 ~ 2023-12-31
855,922 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-933,228 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
405,156 GBP2023-12-31
105,278 GBP2022-12-31
Property, Plant & Equipment
180,503 GBP2023-12-31
115,516 GBP2022-12-31
Fixed Assets
585,659 GBP2023-12-31
220,794 GBP2022-12-31
Total Inventories
1,441,076 GBP2023-12-31
825,509 GBP2022-12-31
Debtors
Current
4,097,113 GBP2023-12-31
3,168,894 GBP2022-12-31
Cash at bank and in hand
758,052 GBP2023-12-31
550,386 GBP2022-12-31
Current Assets
6,296,241 GBP2023-12-31
4,544,789 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,760,298 GBP2023-12-31
-2,166,389 GBP2022-12-31
Net Current Assets/Liabilities
2,535,943 GBP2023-12-31
2,378,400 GBP2022-12-31
Total Assets Less Current Liabilities
3,121,602 GBP2023-12-31
2,599,194 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-14,912 GBP2023-12-31
-24,567 GBP2022-12-31
Net Assets/Liabilities
3,067,413 GBP2023-12-31
2,547,759 GBP2022-12-31
Equity
Called up share capital
20 GBP2023-12-31
20 GBP2022-12-31
Share premium
1,899,990 GBP2023-12-31
1,899,990 GBP2022-12-31
Equity
3,067,413 GBP2023-12-31
2,547,759 GBP2022-12-31
Audit Fees/Expenses
20,000 GBP2023-01-01 ~ 2023-12-31
20,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,754,376 GBP2023-01-01 ~ 2023-12-31
1,171,643 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
180,039 GBP2023-01-01 ~ 2023-12-31
158,717 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,000,925 GBP2023-01-01 ~ 2023-12-31
1,370,985 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
11,942 GBP2023-01-01 ~ 2023-12-31
8,413 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
12,409 GBP2023-01-01 ~ 2023-12-31
-44,190 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
405,506 GBP2023-01-01 ~ 2023-12-31
176,311 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
434,716 GBP2023-12-31
82,572 GBP2022-12-31
Computer software
42,713 GBP2023-12-31
51,153 GBP2022-12-31
Intangible Assets - Gross Cost
477,429 GBP2023-12-31
133,725 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
49,018 GBP2023-12-31
9,719 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
72,273 GBP2023-12-31
28,447 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
53,564 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
385,698 GBP2023-12-31
72,853 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
121,260 GBP2023-12-31
64,220 GBP2022-12-31
Furniture and fittings
34,696 GBP2023-12-31
18,375 GBP2022-12-31
Computers
112,489 GBP2023-12-31
74,697 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
277,900 GBP2023-12-31
166,747 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-139 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-139 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
20,471 GBP2022-12-31
Furniture and fittings
2,205 GBP2022-12-31
Computers
27,973 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
51,231 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
23,215 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
4,539 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
17,524 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
46,219 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-53 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-53 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & 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 & Impairment
97,397 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
77,574 GBP2023-12-31
43,749 GBP2022-12-31
Furniture and fittings
28,005 GBP2023-12-31
16,170 GBP2022-12-31
Computers
66,992 GBP2023-12-31
46,724 GBP2022-12-31
Land and buildings
7,932 GBP2023-12-31
8,873 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,314,336 GBP2023-12-31
2,008,394 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,128,436 GBP2023-12-31
869,840 GBP2022-12-31
Other Debtors
Current
343,179 GBP2023-12-31
174,533 GBP2022-12-31
Prepayments/Accrued Income
Current
311,162 GBP2023-12-31
116,127 GBP2022-12-31
Bank Borrowings
Current
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,988,438 GBP2023-12-31
1,343,085 GBP2022-12-31
Amounts owed to group undertakings
Current
92,502 GBP2022-12-31
Corporation Tax Payable
Current
190,038 GBP2023-12-31
Taxation/Social Security Payable
Current
142,988 GBP2023-12-31
77,307 GBP2022-12-31
Other Creditors
Current
141,421 GBP2023-12-31
283,706 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,287,413 GBP2023-12-31
359,789 GBP2022-12-31
Creditors
Current
3,760,298 GBP2023-12-31
2,166,389 GBP2022-12-31
Bank Borrowings
Non-current
14,912 GBP2023-12-31
24,567 GBP2022-12-31
Current, Amounts falling due within one year
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Non-current, Between two and five year
14,912 GBP2023-12-31
24,567 GBP2022-12-31
Total Borrowings
24,912 GBP2023-12-31
34,567 GBP2022-12-31
Net Deferred Tax Liability/Asset
39,277 GBP2023-12-31
26,868 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
12,409 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
39,277 GBP2023-12-31
26,868 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.012023-01-01 ~ 2023-12-31