11070 - Manufacture Of Soft Drinks; Production Of Mineral Waters And Other Bottled Waters
Cost of Sales
-9,063,626 GBP2023-05-01 ~ 2024-04-30
-8,173,312 GBP2022-05-01 ~ 2023-04-30
Administrative Expenses
-3,836,649 GBP2023-05-01 ~ 2024-04-30
-3,735,365 GBP2022-05-01 ~ 2023-04-30
Profit/Loss on Ordinary Activities Before Tax
-49,098 GBP2023-05-01 ~ 2024-04-30
-13,002 GBP2022-05-01 ~ 2023-04-30
Profit/Loss
-44,414 GBP2023-05-01 ~ 2024-04-30
13,544 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
150,000 GBP2023-05-01 ~ 2024-04-30
224,852 GBP2022-05-01 ~ 2023-04-30
Comprehensive Income/Expense
68,086 GBP2023-05-01 ~ 2024-04-30
182,183 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment
4,450,245 GBP2024-04-30
4,468,218 GBP2023-04-30
Fixed Assets - Investments
302,078 GBP2024-04-30
302,078 GBP2023-04-30
Fixed Assets
4,752,323 GBP2024-04-30
4,770,296 GBP2023-04-30
Debtors
2,780,821 GBP2024-04-30
2,690,856 GBP2023-04-30
Cash at bank and in hand
44,471 GBP2024-04-30
145,868 GBP2023-04-30
Current Assets
4,956,106 GBP2024-04-30
5,101,222 GBP2023-04-30
Creditors
Current, Amounts falling due within one year
-5,466,880 GBP2024-04-30
-5,376,294 GBP2023-04-30
Net Current Assets/Liabilities
-510,774 GBP2024-04-30
-275,072 GBP2023-04-30
Total Assets Less Current Liabilities
4,241,549 GBP2024-04-30
4,495,224 GBP2023-04-30
Creditors
Non-current, Amounts falling due after one year
-830,083 GBP2024-04-30
-1,184,660 GBP2023-04-30
Net Assets/Liabilities
3,082,995 GBP2024-04-30
3,014,909 GBP2023-04-30
Equity
Called up share capital
2,000 GBP2024-04-30
2,000 GBP2023-04-30
2,000 GBP2022-04-30
Revaluation reserve
281,139 GBP2024-04-30
168,639 GBP2023-04-30
0 GBP2022-04-30
Retained earnings (accumulated losses)
2,799,856 GBP2024-04-30
2,844,270 GBP2023-04-30
2,830,726 GBP2022-04-30
Equity
3,082,995 GBP2024-04-30
3,014,909 GBP2023-04-30
2,832,726 GBP2022-04-30
Profit/Loss
Retained earnings (accumulated losses)
-44,414 GBP2023-05-01 ~ 2024-04-30
13,544 GBP2022-05-01 ~ 2023-04-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-44,414 GBP2023-05-01 ~ 2024-04-30
13,544 GBP2022-05-01 ~ 2023-04-30
Audit Fees/Expenses
21,450 GBP2023-05-01 ~ 2024-04-30
20,450 GBP2022-05-01 ~ 2023-04-30
Average Number of Employees
692023-05-01 ~ 2024-04-30
752022-05-01 ~ 2023-04-30
Wages/Salaries
1,823,802 GBP2023-05-01 ~ 2024-04-30
1,916,289 GBP2022-05-01 ~ 2023-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
37,229 GBP2023-05-01 ~ 2024-04-30
38,767 GBP2022-05-01 ~ 2023-04-30
Staff Costs/Employee Benefits Expense
2,032,906 GBP2023-05-01 ~ 2024-04-30
2,133,906 GBP2022-05-01 ~ 2023-04-30
Director Remuneration
68,126 GBP2023-05-01 ~ 2024-04-30
81,419 GBP2022-05-01 ~ 2023-04-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-4,684 GBP2023-05-01 ~ 2024-04-30
-7,599 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,400,000 GBP2024-04-30
1,250,000 GBP2023-04-30
Plant and equipment
5,837,676 GBP2024-04-30
5,680,303 GBP2023-04-30
Furniture and fittings
921,701 GBP2024-04-30
921,701 GBP2023-04-30
Computers
142,772 GBP2024-04-30
137,006 GBP2023-04-30
Motor vehicles
219,451 GBP2024-04-30
190,615 GBP2023-04-30
Property, Plant & Equipment - Gross Cost
9,202,346 GBP2024-04-30
8,820,983 GBP2023-04-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-39,490 GBP2023-05-01 ~ 2024-04-30
Furniture and fittings
0 GBP2023-05-01 ~ 2024-04-30
Computers
0 GBP2023-05-01 ~ 2024-04-30
Motor vehicles
0 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Other Disposals
-39,490 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
150,000 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2024-04-30
0 GBP2023-04-30
Plant and equipment
3,786,245 GBP2024-04-30
3,453,812 GBP2023-04-30
Furniture and fittings
706,041 GBP2024-04-30
667,984 GBP2023-04-30
Computers
93,275 GBP2024-04-30
81,264 GBP2023-04-30
Motor vehicles
166,540 GBP2024-04-30
149,705 GBP2023-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,752,101 GBP2024-04-30
4,352,765 GBP2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-05-01 ~ 2024-04-30
Plant and equipment
351,309 GBP2023-05-01 ~ 2024-04-30
Furniture and fittings
38,057 GBP2023-05-01 ~ 2024-04-30
Computers
12,011 GBP2023-05-01 ~ 2024-04-30
Motor vehicles
16,835 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
418,212 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-18,876 GBP2023-05-01 ~ 2024-04-30
Furniture and fittings
0 GBP2023-05-01 ~ 2024-04-30
Computers
0 GBP2023-05-01 ~ 2024-04-30
Motor vehicles
0 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-18,876 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,400,000 GBP2024-04-30
1,250,000 GBP2023-04-30
Plant and equipment
2,051,431 GBP2024-04-30
2,226,491 GBP2023-04-30
Furniture and fittings
215,660 GBP2024-04-30
253,717 GBP2023-04-30
Computers
49,497 GBP2024-04-30
55,742 GBP2023-04-30
Motor vehicles
52,911 GBP2024-04-30
40,910 GBP2023-04-30
Finished Goods/Goods for Resale
922,816 GBP2024-04-30
855,021 GBP2023-04-30
Trade Debtors/Trade Receivables
Current
2,775,822 GBP2024-04-30
2,687,333 GBP2023-04-30
Amount of corporation tax that is recoverable
Current
3,523 GBP2024-04-30
3,523 GBP2023-04-30
Other Debtors
Current
1,476 GBP2024-04-30
0 GBP2023-04-30
Debtors
Current, Amounts falling due within one year
2,780,821 GBP2024-04-30
2,690,856 GBP2023-04-30
Bank Borrowings/Overdrafts
Current
2,498,282 GBP2024-04-30
1,440,054 GBP2023-04-30
Finance Lease Liabilities - Total Present Value
Current
100,222 GBP2024-04-30
161,073 GBP2023-04-30
Other Remaining Borrowings
Current
592,618 GBP2024-04-30
309,214 GBP2023-04-30
Trade Creditors/Trade Payables
Current
1,007,080 GBP2024-04-30
624,614 GBP2023-04-30
Other Taxation & Social Security Payable
Current
411,538 GBP2024-04-30
434,621 GBP2023-04-30
Other Creditors
Current
8,262 GBP2024-04-30
15,062 GBP2023-04-30
Accrued Liabilities/Deferred Income
Current
848,878 GBP2024-04-30
2,391,656 GBP2023-04-30
Creditors
Current
5,466,880 GBP2024-04-30
5,376,294 GBP2023-04-30
Bank Borrowings/Overdrafts
Non-current
416,663 GBP2024-04-30
1,095,959 GBP2023-04-30
Finance Lease Liabilities - Total Present Value
Non-current
60,420 GBP2024-04-30
88,701 GBP2023-04-30
Other Remaining Borrowings
Non-current
353,000 GBP2024-04-30
0 GBP2023-04-30
Creditors
Non-current
830,083 GBP2024-04-30
1,184,660 GBP2023-04-30
Bank Borrowings
2,914,945 GBP2024-04-30
2,536,013 GBP2023-04-30
Total Borrowings
3,860,563 GBP2024-04-30
2,845,227 GBP2023-04-30
Current
3,090,900 GBP2024-04-30
1,749,268 GBP2023-04-30
Non-current
769,663 GBP2024-04-30
1,095,959 GBP2023-04-30
Minimum gross finance lease payments owing
Amounts falling due within one year
100,222 GBP2024-04-30
161,073 GBP2023-04-30
Minimum gross finance lease payments owing
160,642 GBP2024-04-30
249,774 GBP2023-04-30