11070 - Manufacture Of Soft Drinks; Production Of Mineral Waters And Other Bottled Waters
(expand)Other Interest Receivable/Similar Income (Finance Income)
116,004 GBP2024-01-01 ~ 2024-12-31
40,781 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,969,473 GBP2024-01-01 ~ 2024-12-31
2,405,532 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,301,780 GBP2024-01-01 ~ 2024-12-31
1,862,638 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
250,060 GBP2024-12-31
312,550 GBP2023-12-31
Other
762,023 GBP2024-12-31
779,108 GBP2023-12-31
Intangible Assets
1,012,083 GBP2024-12-31
1,091,658 GBP2023-12-31
Property, Plant & Equipment
3,264,466 GBP2024-12-31
4,056,196 GBP2023-12-31
Fixed Assets
4,276,549 GBP2024-12-31
5,147,854 GBP2023-12-31
Debtors
6,704,442 GBP2024-12-31
3,607,241 GBP2023-12-31
Cash at bank and in hand
2,220,484 GBP2024-12-31
2,382,002 GBP2023-12-31
Current Assets
12,741,289 GBP2024-12-31
9,211,385 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,757,266 GBP2023-12-31
Net Current Assets/Liabilities
6,750,677 GBP2024-12-31
3,454,119 GBP2023-12-31
Total Assets Less Current Liabilities
11,027,226 GBP2024-12-31
8,601,973 GBP2023-12-31
Net Assets/Liabilities
9,505,640 GBP2024-12-31
6,174,907 GBP2023-12-31
Equity
Called up share capital
579,053 GBP2024-12-31
550,100 GBP2023-12-31
550,100 GBP2022-12-31
Retained earnings (accumulated losses)
8,926,587 GBP2024-12-31
5,624,807 GBP2023-12-31
3,762,169 GBP2022-12-31
Equity
9,505,640 GBP2024-12-31
6,174,907 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,301,780 GBP2024-01-01 ~ 2024-12-31
1,862,638 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
28,953 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
28,953 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
16,500 GBP2024-01-01 ~ 2024-12-31
15,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
942024-01-01 ~ 2024-12-31
892023-01-01 ~ 2023-12-31
Wages/Salaries
4,130,275 GBP2024-01-01 ~ 2024-12-31
3,337,952 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
273,839 GBP2024-01-01 ~ 2024-12-31
93,305 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,813,792 GBP2024-01-01 ~ 2024-12-31
3,761,071 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
405,266 GBP2024-01-01 ~ 2024-12-31
240,299 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-74,674 GBP2024-01-01 ~ 2024-12-31
17,515 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,250,000 GBP2023-12-31
Intangible Assets - Gross Cost
2,103,038 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
999,940 GBP2024-12-31
937,450 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,090,955 GBP2024-12-31
1,011,380 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
62,490 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
79,575 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
11,669,172 GBP2024-12-31
14,262,235 GBP2023-12-31
Furniture and fittings
220,747 GBP2024-12-31
227,769 GBP2023-12-31
Computers
416,718 GBP2024-12-31
409,511 GBP2023-12-31
Motor vehicles
23,982 GBP2024-12-31
27,045 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
12,330,619 GBP2024-12-31
14,926,560 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-2,906,312 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-7,022 GBP2024-01-01 ~ 2024-12-31
Computers
-1,359 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-27,045 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-2,941,738 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,573,346 GBP2024-12-31
10,395,637 GBP2023-12-31
Furniture and fittings
139,038 GBP2024-12-31
126,234 GBP2023-12-31
Computers
353,769 GBP2024-12-31
331,437 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
17,056 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,066,153 GBP2024-12-31
10,870,364 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
754,302 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
15,580 GBP2024-01-01 ~ 2024-12-31
Computers
23,680 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
1,271 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
794,833 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-2,569,145 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-2,776 GBP2024-01-01 ~ 2024-12-31
Computers
-1,348 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-18,327 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-2,591,596 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
3,095,826 GBP2024-12-31
3,866,598 GBP2023-12-31
Furniture and fittings
81,709 GBP2024-12-31
101,535 GBP2023-12-31
Computers
62,949 GBP2024-12-31
78,074 GBP2023-12-31
Motor vehicles
23,982 GBP2024-12-31
9,989 GBP2023-12-31
Finished Goods/Goods for Resale
1,291,549 GBP2024-12-31
926,098 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,197,151 GBP2024-12-31
3,344,715 GBP2023-12-31
Called-up share capital (not paid)
Current
0 GBP2024-12-31
100 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,349,914 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
42,362 GBP2024-12-31
148,145 GBP2023-12-31
Prepayments/Accrued Income
Current
115,015 GBP2024-12-31
114,281 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
6,704,442 GBP2024-12-31
Current, Amounts falling due within one year
3,607,241 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
15,558 GBP2024-12-31
73,622 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2024-12-31
60,148 GBP2023-12-31
Other Remaining Borrowings
Current
179,914 GBP2024-12-31
0 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,119,789 GBP2024-12-31
3,092,125 GBP2023-12-31
Corporation Tax Payable
Current
224,633 GBP2024-12-31
555,871 GBP2023-12-31
Other Taxation & Social Security Payable
Current
932,229 GBP2024-12-31
454,048 GBP2023-12-31
Other Creditors
Current
101,613 GBP2024-12-31
439,429 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,416,876 GBP2024-12-31
1,082,023 GBP2023-12-31
Creditors
Current
5,990,612 GBP2024-12-31
5,757,266 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-12-31
423,326 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2024-12-31
17,401 GBP2023-12-31
Other Remaining Borrowings
Non-current
791,059 GBP2024-12-31
1,181,139 GBP2023-12-31
Creditors
Non-current
791,059 GBP2024-12-31
1,621,866 GBP2023-12-31
Bank Borrowings
0 GBP2024-12-31
496,948 GBP2023-12-31
Bank Overdrafts
15,558 GBP2024-12-31
-15,558 GBP2024-12-31
0 GBP2023-12-31
Total Borrowings
986,531 GBP2024-12-31
1,678,087 GBP2023-12-31
Current
195,472 GBP2024-12-31
73,622 GBP2023-12-31
Non-current
791,059 GBP2024-12-31
1,604,465 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2024-12-31
60,148 GBP2023-12-31
Minimum gross finance lease payments owing
0 GBP2024-12-31
77,549 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
550,100 shares2024-12-31
550,100 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
28,953 shares2024-12-31
0 shares2023-12-31
Equity
Called up share capital
579,053 GBP2024-12-31
550,100 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
604,133 GBP2024-12-31
Between two and five year
835,113 GBP2024-12-31
More than five year
3,294,400 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,733,646 GBP2024-12-31