11070 - Manufacture Of Soft Drinks; Production Of Mineral Waters And Other Bottled Waters
Cost of Sales
-32,231,418 GBP2023-01-01 ~ 2023-12-31
-31,620,051 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-1,086,024 GBP2023-01-01 ~ 2023-12-31
-858,137 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,325,515 GBP2023-01-01 ~ 2023-12-31
-2,399,218 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
40,781 GBP2023-01-01 ~ 2023-12-31
1,378 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,405,532 GBP2023-01-01 ~ 2023-12-31
778,614 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,862,638 GBP2023-01-01 ~ 2023-12-31
633,425 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
312,550 GBP2023-12-31
375,040 GBP2022-12-31
Other
779,108 GBP2023-12-31
796,193 GBP2022-12-31
Intangible Assets
1,091,658 GBP2023-12-31
1,171,233 GBP2022-12-31
Property, Plant & Equipment
4,056,196 GBP2023-12-31
5,335,089 GBP2022-12-31
Fixed Assets
5,147,854 GBP2023-12-31
6,506,322 GBP2022-12-31
Debtors
3,607,241 GBP2023-12-31
4,036,022 GBP2022-12-31
Cash at bank and in hand
2,382,002 GBP2023-12-31
395,142 GBP2022-12-31
Current Assets
9,211,385 GBP2023-12-31
7,338,860 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,757,266 GBP2023-12-31
-6,916,596 GBP2022-12-31
Net Current Assets/Liabilities
3,454,119 GBP2023-12-31
422,264 GBP2022-12-31
Total Assets Less Current Liabilities
8,601,973 GBP2023-12-31
6,928,586 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,621,866 GBP2023-12-31
-1,828,631 GBP2022-12-31
Net Assets/Liabilities
6,174,907 GBP2023-12-31
4,312,269 GBP2022-12-31
Equity
Called up share capital
550,100 GBP2023-12-31
550,100 GBP2022-12-31
550,100 GBP2021-12-31
Retained earnings (accumulated losses)
5,624,807 GBP2023-12-31
3,762,169 GBP2022-12-31
3,128,744 GBP2021-12-31
Equity
6,174,907 GBP2023-12-31
4,312,269 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,862,638 GBP2023-01-01 ~ 2023-12-31
633,425 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
15,000 GBP2023-01-01 ~ 2023-12-31
15,600 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
892023-01-01 ~ 2023-12-31
892022-01-01 ~ 2022-12-31
Wages/Salaries
3,337,952 GBP2023-01-01 ~ 2023-12-31
2,966,765 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
93,305 GBP2023-01-01 ~ 2023-12-31
83,155 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,761,071 GBP2023-01-01 ~ 2023-12-31
3,371,165 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
240,299 GBP2023-01-01 ~ 2023-12-31
195,590 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
17,515 GBP2023-01-01 ~ 2023-12-31
123,757 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
1,250,000 GBP2022-12-31
Intangible Assets - Gross Cost
2,103,038 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
937,450 GBP2023-12-31
874,960 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,011,380 GBP2023-12-31
931,805 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
62,490 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
79,575 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
14,262,235 GBP2023-12-31
15,813,016 GBP2022-12-31
Furniture and fittings
227,769 GBP2023-12-31
186,890 GBP2022-12-31
Computers
409,511 GBP2023-12-31
397,493 GBP2022-12-31
Motor vehicles
27,045 GBP2023-12-31
27,045 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
14,926,560 GBP2023-12-31
16,424,444 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-2,302,866 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-283 GBP2023-01-01 ~ 2023-12-31
Computers
-16,110 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-2,319,259 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
10,395,637 GBP2023-12-31
10,646,837 GBP2022-12-31
Furniture and fittings
126,234 GBP2023-12-31
113,121 GBP2022-12-31
Computers
331,437 GBP2023-12-31
314,521 GBP2022-12-31
Motor vehicles
17,056 GBP2023-12-31
14,876 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,870,364 GBP2023-12-31
11,089,355 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
888,981 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
13,224 GBP2023-01-01 ~ 2023-12-31
Computers
33,026 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
2,180 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
937,411 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,145,181 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-111 GBP2023-01-01 ~ 2023-12-31
Computers
-16,110 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,161,402 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
3,866,598 GBP2023-12-31
5,166,179 GBP2022-12-31
Furniture and fittings
101,535 GBP2023-12-31
73,769 GBP2022-12-31
Computers
78,074 GBP2023-12-31
82,972 GBP2022-12-31
Motor vehicles
9,989 GBP2023-12-31
12,169 GBP2022-12-31
Finished Goods/Goods for Resale
926,098 GBP2023-12-31
1,460,432 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,344,715 GBP2023-12-31
3,599,954 GBP2022-12-31
Called-up share capital (not paid)
Current
100 GBP2023-12-31
100 GBP2022-12-31
Other Debtors
Current
148,145 GBP2023-12-31
313,436 GBP2022-12-31
Prepayments/Accrued Income
Current
114,281 GBP2023-12-31
122,532 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,607,241 GBP2023-12-31
4,036,022 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
73,622 GBP2023-12-31
2,020,998 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
60,148 GBP2023-12-31
252,432 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,092,125 GBP2023-12-31
2,726,020 GBP2022-12-31
Corporation Tax Payable
Current
555,871 GBP2023-12-31
150,468 GBP2022-12-31
Other Taxation & Social Security Payable
Current
454,048 GBP2023-12-31
664,728 GBP2022-12-31
Other Creditors
Current
439,429 GBP2023-12-31
615,272 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,082,023 GBP2023-12-31
486,678 GBP2022-12-31
Creditors
Current
5,757,266 GBP2023-12-31
6,916,596 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
423,326 GBP2023-12-31
479,812 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
17,401 GBP2023-12-31
165,933 GBP2022-12-31
Other Remaining Borrowings
Non-current
1,181,139 GBP2023-12-31
1,182,886 GBP2022-12-31
Creditors
Non-current
1,621,866 GBP2023-12-31
1,828,631 GBP2022-12-31
Bank Borrowings
496,948 GBP2023-12-31
2,500,810 GBP2022-12-31
Total Borrowings
1,678,087 GBP2023-12-31
3,683,696 GBP2022-12-31
Current
73,622 GBP2023-12-31
2,020,998 GBP2022-12-31
Non-current
1,604,465 GBP2023-12-31
1,662,698 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
60,148 GBP2023-12-31
252,432 GBP2022-12-31
Minimum gross finance lease payments owing
77,549 GBP2023-12-31
418,365 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
675,139 GBP2023-12-31
189,170 GBP2022-12-31
Between two and five year
1,371,930 GBP2023-12-31
493,311 GBP2022-12-31
More than five year
3,379,600 GBP2023-12-31
3,471,900 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,426,669 GBP2023-12-31
4,154,381 GBP2022-12-31