J.B. FROZEN FOODS LIMITED - 1998-12-16
Cost of Sales
-14,749,981 GBP2022-06-01 ~ 2023-05-31
-12,511,729 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-5,246,273 GBP2022-06-01 ~ 2023-05-31
-4,609,197 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
91,123 GBP2022-06-01 ~ 2023-05-31
155,759 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
158,030 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
203,287 GBP2022-06-01 ~ 2023-05-31
135,234 GBP2021-06-01 ~ 2022-05-31
Intangible Assets
Goodwill
35,000 GBP2023-05-31
60,000 GBP2022-05-31
Property, Plant & Equipment
4,193,433 GBP2023-05-31
3,832,223 GBP2022-05-31
Fixed Assets - Investments
0 GBP2023-05-31
900 GBP2022-05-31
Fixed Assets
4,228,433 GBP2023-05-31
3,893,123 GBP2022-05-31
Debtors
3,033,668 GBP2023-05-31
1,930,967 GBP2022-05-31
Cash at bank and in hand
788 GBP2023-05-31
799 GBP2022-05-31
Current Assets
4,542,592 GBP2023-05-31
3,450,876 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-4,413,190 GBP2023-05-31
-3,222,609 GBP2022-05-31
Net Current Assets/Liabilities
129,402 GBP2023-05-31
228,267 GBP2022-05-31
Total Assets Less Current Liabilities
4,357,835 GBP2023-05-31
4,121,390 GBP2022-05-31
Creditors
Non-current, Amounts falling due after one year
-2,806,338 GBP2023-05-31
-2,784,963 GBP2022-05-31
Net Assets/Liabilities
1,205,079 GBP2023-05-31
1,001,792 GBP2022-05-31
Equity
Called up share capital
20,000 GBP2023-05-31
20,000 GBP2022-05-31
20,000 GBP2021-05-31
Revaluation reserve
442,483 GBP2023-05-31
303,922 GBP2022-05-31
267,937 GBP2021-05-31
Retained earnings (accumulated losses)
742,596 GBP2023-05-31
677,870 GBP2022-05-31
578,621 GBP2021-05-31
Equity
1,205,079 GBP2023-05-31
1,001,792 GBP2022-05-31
Average Number of Employees
852022-06-01 ~ 2023-05-31
822021-06-01 ~ 2022-05-31
Wages/Salaries
2,583,497 GBP2022-06-01 ~ 2023-05-31
2,307,865 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
41,092 GBP2022-06-01 ~ 2023-05-31
39,206 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
2,874,538 GBP2022-06-01 ~ 2023-05-31
2,565,082 GBP2021-06-01 ~ 2022-05-31
Audit Fees/Expenses
16,450 GBP2022-06-01 ~ 2023-05-31
17,620 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
266,506 GBP2022-06-01 ~ 2023-05-31
242,030 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
75,344 GBP2022-06-01 ~ 2023-05-31
2,402 GBP2021-06-01 ~ 2022-05-31
Intangible Assets - Gross Cost
Goodwill
250,000 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
215,000 GBP2023-05-31
190,000 GBP2022-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
25,000 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,275,000 GBP2023-05-31
3,200,000 GBP2022-05-31
Plant and equipment
810,436 GBP2023-05-31
774,085 GBP2022-05-31
Furniture and fittings
146,923 GBP2023-05-31
88,965 GBP2022-05-31
Computers
205,394 GBP2023-05-31
215,202 GBP2022-05-31
Motor vehicles
382,922 GBP2023-05-31
90,663 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
4,820,675 GBP2023-05-31
4,368,915 GBP2022-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-45,987 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
0 GBP2022-06-01 ~ 2023-05-31
Computers
-11,788 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
0 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals
-57,775 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
75,000 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-05-31
0 GBP2022-05-31
Plant and equipment
358,502 GBP2023-05-31
317,544 GBP2022-05-31
Furniture and fittings
48,523 GBP2023-05-31
38,321 GBP2022-05-31
Computers
134,578 GBP2023-05-31
126,983 GBP2022-05-31
Motor vehicles
85,639 GBP2023-05-31
53,844 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
627,242 GBP2023-05-31
536,692 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2022-06-01 ~ 2023-05-31
Plant and equipment
76,359 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
10,202 GBP2022-06-01 ~ 2023-05-31
Computers
13,480 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
31,795 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
131,836 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-35,401 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
0 GBP2022-06-01 ~ 2023-05-31
Computers
-5,885 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
0 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-41,286 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
3,275,000 GBP2023-05-31
3,200,000 GBP2022-05-31
Plant and equipment
451,934 GBP2023-05-31
456,541 GBP2022-05-31
Furniture and fittings
98,400 GBP2023-05-31
50,644 GBP2022-05-31
Computers
70,816 GBP2023-05-31
88,219 GBP2022-05-31
Motor vehicles
297,283 GBP2023-05-31
36,819 GBP2022-05-31
Finished Goods/Goods for Resale
1,508,136 GBP2023-05-31
1,519,110 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
2,235,848 GBP2023-05-31
1,494,652 GBP2022-05-31
Other Debtors
Current
313,204 GBP2023-05-31
308,178 GBP2022-05-31
Prepayments/Accrued Income
Current
359,418 GBP2023-05-31
51,886 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
2,908,470 GBP2023-05-31
1,854,716 GBP2022-05-31
Bank Borrowings/Overdrafts
Current
729,258 GBP2023-05-31
642,500 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Current
75,340 GBP2023-05-31
30,255 GBP2022-05-31
Trade Creditors/Trade Payables
Current
3,071,345 GBP2023-05-31
2,151,372 GBP2022-05-31
Corporation Tax Payable
Current
508 GBP2023-05-31
448 GBP2022-05-31
Other Taxation & Social Security Payable
Current
141,359 GBP2023-05-31
70,648 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
395,380 GBP2023-05-31
327,386 GBP2022-05-31
Creditors
Current
4,413,190 GBP2023-05-31
3,222,609 GBP2022-05-31
Bank Borrowings
2,819,176 GBP2023-05-31
3,120,913 GBP2022-05-31
Total Borrowings
3,373,472 GBP2023-05-31
3,422,802 GBP2022-05-31
Current
729,258 GBP2023-05-31
642,500 GBP2022-05-31
Non-current
2,644,214 GBP2023-05-31
2,780,302 GBP2022-05-31
Bank Borrowings/Overdrafts
Non-current
2,644,214 GBP2023-05-31
2,780,302 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Non-current
162,124 GBP2023-05-31
4,661 GBP2022-05-31
Creditors
Non-current
2,806,338 GBP2023-05-31
2,784,963 GBP2022-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
86,807 GBP2023-05-31
32,426 GBP2022-05-31
Minimum gross finance lease payments owing
273,241 GBP2023-05-31
37,840 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
237,464 GBP2023-05-31
34,916 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
238,021 GBP2023-05-31
267,992 GBP2022-05-31
Between two and five year
255,324 GBP2023-05-31
402,273 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
493,345 GBP2023-05-31
670,265 GBP2022-05-31
Profit/Loss
64,726 GBP2022-06-01 ~ 2023-05-31