Recipes and yield

What each unit actually costs to make: ingredients at the lot price, packaging, labour by the minute, then the channel fee. The allergens on every label come from here, not from memory.

Allergen matrix

Coconut Chin Chin 250g: 92% yield on L26249-01, 80 expected, 74 made, 2 runs under recipe this month

Unit cost re-costed from £1.31 to £1.40 for that batch. About £52.38 of product did not exist this month; the recipe or the fryer needs a look.

see the batch →

Recipes costed

full roll-uplive

Avg make margin

65%

at retail, before fees

Thin after fees

under 20% netaction

Labour rate

£12.71/h

loaded rateNLW 2026

Yield · 30 days

99.7%

2 runs under recipegood

Allergens live

16/34

declare allergens14 tracked

Cost and margin by recipe

click a recipe for its lines

Recipe	Materials	Labour	Unit cost	Retail	Make	After fees	Trade	Allergens
Sweet Plantain Chips 60g SNK-PLS60 · makes 120 · 150 min	£0.30	£0.26	£0.56	£1.80	69%	36%Etsy	46%	nonemay: peanuts
Ingredients · one batch of 120 Ripe plantain · 9kg @ £1.70£15.30 Sunflower oil · 2.5L @ £1.90£4.75 Caster sugar · 0.3kg @ £0.85£0.26 Ingredients a batch · £0.17 a unit£20.30 Packaging and labour · per unit Stand-up pouch 60g · 1 @ £0.09£0.09 Label roll (per label) · 1 @ £0.04£0.04 Labour · 150 min a batch @ £12.71/h£0.26 Unit cost£0.56 Sale by channel · after fees Site · fee £0.29£0.95 · 53% Amazon · fee £0.28£0.96 · 54% Etsy · fee £0.59£0.65 · 36% WhatsApp · fee £0.00£1.24 · 69% Market · fee £0.03£1.21 · 67% Trade · £24.99 a case of 24£0.48 · 46% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Green Plantain Chips 60g SNK-PLG60 · makes 120 · 150 min	£0.30	£0.26	£0.56	£1.80	69%	36%Etsy	46%	nonemay: peanuts
Ingredients · one batch of 120 Green plantain · 9.5kg @ £1.60£15.20 Sunflower oil · 2.5L @ £1.90£4.75 Ingredients a batch · £0.17 a unit£19.95 Packaging and labour · per unit Stand-up pouch 60g · 1 @ £0.09£0.09 Label roll (per label) · 1 @ £0.04£0.04 Labour · 150 min a batch @ £12.71/h£0.26 Unit cost£0.56 Sale by channel · after fees Site · fee £0.29£0.95 · 53% Amazon · fee £0.28£0.96 · 54% Etsy · fee £0.59£0.65 · 36% WhatsApp · fee £0.00£1.24 · 69% Market · fee £0.03£1.21 · 67% Trade · £24.99 a case of 24£0.48 · 46% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Chilli Plantain Chips 75g SNK-PLC75 · makes 100 · 160 min	£0.36	£0.34	£0.70	£2.20	68%	40%Etsy	44%	nonemay: peanuts
Ingredients · one batch of 100 Green plantain · 10kg @ £1.60£16.00 Sunflower oil · 2.6L @ £1.90£4.94 Dried chilli · 0.3kg @ £6.50£1.95 Ingredients a batch · £0.23 a unit£22.89 Packaging and labour · per unit Stand-up pouch 60g · 1 @ £0.09£0.09 Label roll (per label) · 1 @ £0.04£0.04 Labour · 160 min a batch @ £12.71/h£0.34 Unit cost£0.70 Sale by channel · after fees Site · fee £0.29£1.21 · 55% Amazon · fee £0.34£1.16 · 53% Etsy · fee £0.63£0.87 · 40% WhatsApp · fee £0.00£1.50 · 68% Market · fee £0.04£1.46 · 66% Trade · £29.99 a case of 24£0.55 · 44% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Sweet Plantain Chips 150g sharing SNK-PLS150 · makes 48 · 150 min	£0.60	£0.66	£1.26	£3.20	61%	38%Etsy	34%	nonemay: peanuts
Ingredients · one batch of 48 Ripe plantain · 9kg @ £1.70£15.30 Sunflower oil · 2.5L @ £1.90£4.75 Caster sugar · 0.3kg @ £0.85£0.26 Ingredients a batch · £0.42 a unit£20.30 Packaging and labour · per unit Stand-up pouch 150g · 1 @ £0.14£0.14 Label roll (per label) · 1 @ £0.04£0.04 Labour · 150 min a batch @ £12.71/h£0.66 Unit cost£1.26 Sale by channel · after fees Site · fee £0.31£1.63 · 51% Amazon · fee £0.49£1.45 · 45% Etsy · fee £0.74£1.20 · 38% WhatsApp · fee £0.00£1.94 · 61% Market · fee £0.05£1.89 · 59% Trade · £22.99 a case of 12£0.66 · 34% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Coconut Chin Chin 250g SNK-CCC250 · makes 80 · 240 min	£0.68	£0.64	£1.31	£3.49	62%	41%Etsy	37%	cereals containing gluteneggsmilkmay: peanuts, sesame
Ingredients · one batch of 80 Plain flour · 12kg @ £0.55cereals containing gluten£6.60 Caster sugar · 3kg @ £0.85£2.55 Desiccated coconut · 2kg @ £3.20£6.40 Free-range eggs · 3dozen @ £2.10eggs£6.30 Butter · 1.5kg @ £6.80milk£10.20 Sunflower oil · 4L @ £1.90£7.60 Ingredients a batch · £0.50 a unit£39.65 Packaging and labour · per unit Stand-up pouch 150g · 1 @ £0.14£0.14 Label roll (per label) · 1 @ £0.04£0.04 Labour · 240 min a batch @ £12.71/h£0.64 Unit cost£1.31 Sale by channel · after fees Site · fee £0.32£1.86 · 53% Amazon · fee £0.53£1.65 · 47% Etsy · fee £0.77£1.41 · 41% WhatsApp · fee £0.00£2.18 · 62% Market · fee £0.06£2.12 · 61% Trade · £24.99 a case of 12£0.77 · 37% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Classic Hard Chin Chin 450g tub SNK-CCH450 · makes 44 · 240 min	£1.05	£1.16	£2.21	£5.49	60%	42%Etsy	47%	cereals containing gluteneggsmilkmay: peanuts, sesame
Ingredients · one batch of 44 Plain flour · 12kg @ £0.55cereals containing gluten£6.60 Caster sugar · 2.5kg @ £0.85£2.13 Free-range eggs · 3dozen @ £2.10eggs£6.30 Butter · 1.2kg @ £6.80milk£8.16 Sunflower oil · 4L @ £1.90£7.60 Ingredients a batch · £0.70 a unit£30.79 Packaging and labour · per unit Tub 450ml · 1 @ £0.31£0.31 Label roll (per label) · 1 @ £0.04£0.04 Labour · 240 min a batch @ £12.71/h£1.16 Unit cost£2.21 Sale by channel · after fees Site · fee £0.36£2.92 · 53% Etsy · fee £0.98£2.30 · 42% WhatsApp · fee £0.00£3.28 · 60% Market · fee £0.09£3.19 · 58% Trade · £24.99 a case of 6£1.96 · 47% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Mini Chin Chin 100g SNK-CCM100 · makes 200 · 240 min	£0.30	£0.25	£0.55	£1.75	69%	35%Etsy	51%	cereals containing gluteneggsmilkmay: peanuts, sesame
Ingredients · one batch of 200 Plain flour · 12kg @ £0.55cereals containing gluten£6.60 Caster sugar · 3kg @ £0.85£2.55 Free-range eggs · 3dozen @ £2.10eggs£6.30 Butter · 1.5kg @ £6.80milk£10.20 Sunflower oil · 4L @ £1.90£7.60 Ingredients a batch · £0.17 a unit£33.25 Packaging and labour · per unit Stand-up pouch 60g · 1 @ £0.09£0.09 Label roll (per label) · 1 @ £0.04£0.04 Labour · 240 min a batch @ £12.71/h£0.25 Unit cost£0.55 Sale by channel · after fees Site · fee £0.29£0.91 · 52% Amazon · fee £0.27£0.93 · 53% Etsy · fee £0.58£0.62 · 35% WhatsApp · fee £0.00£1.20 · 69% Market · fee £0.03£1.17 · 67% Trade · £26.99 a case of 24£0.57 · 51% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Kuli Kuli 120g SNK-KUL120 · makes 60 · 200 min	£0.72	£0.71	£1.43	£3.25	56%	33%Etsy	36%	peanutsmay: sesame
Ingredients · one batch of 60 Roasted groundnuts · 8kg @ £3.80peanuts£30.40 Ginger powder · 0.2kg @ £7.00£1.40 Dried chilli · 0.15kg @ £6.50£0.98 Sunflower oil · 1.5L @ £1.90£2.85 Ingredients a batch · £0.59 a unit£35.63 Packaging and labour · per unit Stand-up pouch 60g · 1 @ £0.09£0.09 Label roll (per label) · 1 @ £0.04£0.04 Labour · 200 min a batch @ £12.71/h£0.71 Unit cost£1.43 Sale by channel · after fees Site · fee £0.32£1.51 · 46% Amazon · fee £0.50£1.32 · 41% Etsy · fee £0.74£1.08 · 33% WhatsApp · fee £0.00£1.82 · 56% Market · fee £0.05£1.77 · 54% Trade · £26.99 a case of 12£0.82 · 36% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Suya Spice (Yaji) 100g jar SPC-SUY100 · makes 120 · 90 min	£0.79	£0.16	£0.94	£4.25	78%	58%Etsy	66%	peanutsmay: sesame
Ingredients · one batch of 120 Roasted groundnuts · 6kg @ £3.80peanuts£22.80 Dried chilli · 2.5kg @ £6.50£16.25 Ginger powder · 1.5kg @ £7.00£10.50 Onion powder · 1.5kg @ £4.20£6.30 Ingredients a batch · £0.47 a unit£55.85 Packaging and labour · per unit Glass jar 100g + lid · 1 @ £0.28£0.28 Label roll (per label) · 1 @ £0.04£0.04 Labour · 90 min a batch @ £12.71/h£0.16 Unit cost£0.94 Sale by channel · after fees Site · fee £0.34£2.98 · 70% Amazon · fee £0.65£2.66 · 63% Etsy · fee £0.85£2.46 · 58% WhatsApp · fee £0.00£3.31 · 78% Market · fee £0.07£3.24 · 76% Trade · £32.99 a case of 12£1.81 · 66% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Pepper Soup Spice 50g SPC-PSS50 · makes 120 · 80 min	£0.50	£0.14	£0.64	£3.50	82%	60%Etsy	72%	nonemay: peanuts, sesame
Ingredients · one batch of 120 Dried chilli · 1.5kg @ £6.50£9.75 Ginger powder · 1.2kg @ £7.00£8.40 Onion powder · 0.8kg @ £4.20£3.36 Ingredients a batch · £0.18 a unit£21.51 Packaging and labour · per unit Glass jar 100g + lid · 1 @ £0.28£0.28 Label roll (per label) · 1 @ £0.04£0.04 Labour · 80 min a batch @ £12.71/h£0.14 Unit cost£0.64 Sale by channel · after fees Site · fee £0.32£2.54 · 73% Amazon · fee £0.54£2.32 · 66% Etsy · fee £0.77£2.09 · 60% WhatsApp · fee £0.00£2.86 · 82% Market · fee £0.06£2.80 · 80% Trade · £26.99 a case of 12£1.61 · 72% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Jollof Rice Seasoning 60g SPC-JOL60 · makes 160 · 70 min	£0.30	£0.09	£0.39	£2.25	83%	54%Etsy	73%	nonemay: peanuts, sesame
Ingredients · one batch of 160 Dried chilli · 1.8kg @ £6.50£11.70 Onion powder · 2.4kg @ £4.20£10.08 Ginger powder · 0.8kg @ £7.00£5.60 Ingredients a batch · £0.17 a unit£27.38 Packaging and labour · per unit Stand-up pouch 60g · 1 @ £0.09£0.09 Label roll (per label) · 1 @ £0.04£0.04 Labour · 70 min a batch @ £12.71/h£0.09 Unit cost£0.39 Sale by channel · after fees Site · fee £0.30£1.57 · 70% Amazon · fee £0.34£1.52 · 67% Etsy · fee £0.64£1.22 · 54% WhatsApp · fee £0.00£1.86 · 83% Market · fee £0.04£1.82 · 81% Trade · £34.99 a case of 24£1.07 · 73% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
All-Purpose Seasoning 90g SPC-APS90 · makes 110 · 60 min	£0.72	£0.12	£0.83	£3.25	74%	52%Etsy	60%	sesamemay: peanuts
Ingredients · one batch of 110 All-purpose seasoning base · 6kg @ £4.80sesame£28.80 Onion powder · 2kg @ £4.20£8.40 Dried chilli · 1kg @ £6.50£6.50 Ingredients a batch · £0.40 a unit£43.70 Packaging and labour · per unit Glass jar 100g + lid · 1 @ £0.28£0.28 Label roll (per label) · 1 @ £0.04£0.04 Labour · 60 min a batch @ £12.71/h£0.12 Unit cost£0.83 Sale by channel · after fees Site · fee £0.32£2.11 · 65% Amazon · fee £0.50£1.92 · 59% Etsy · fee £0.74£1.68 · 52% WhatsApp · fee £0.00£2.42 · 74% Market · fee £0.05£2.37 · 73% Trade · £24.99 a case of 12£1.25 · 60% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Jerk Seasoning 90g dry rub SPC-JRK90 · makes 110 · 60 min	£0.62	£0.12	£0.74	£3.25	77%	54%Etsy	64%	nonemay: peanuts, sesame
Ingredients · one batch of 110 Dried chilli · 2.5kg @ £6.50£16.25 Onion powder · 2kg @ £4.20£8.40 Ginger powder · 1kg @ £7.00£7.00 Caster sugar · 2kg @ £0.85£1.70 Ingredients a batch · £0.30 a unit£33.35 Packaging and labour · per unit Glass jar 100g + lid · 1 @ £0.28£0.28 Label roll (per label) · 1 @ £0.04£0.04 Labour · 60 min a batch @ £12.71/h£0.12 Unit cost£0.74 Sale by channel · after fees Site · fee £0.32£2.20 · 68% Amazon · fee £0.50£2.01 · 62% Etsy · fee £0.74£1.77 · 54% WhatsApp · fee £0.00£2.51 · 77% Market · fee £0.05£2.46 · 76% Trade · £24.99 a case of 12£1.34 · 64% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Shito 250ml jar SAU-SHI250 · makes 60 · 180 min	£1.80	£0.64	£2.43	£6.50	63%	57%Site	48%	crustaceansfishmay: peanuts
Ingredients · one batch of 60 Sunflower oil · 8L @ £1.90£15.20 Dried fish · 1.2kg @ £14.00fish£16.80 Dried crayfish · 1.5kg @ £22.00crustaceans£33.00 Onion · 4kg @ £0.90£3.60 Tomato · 3kg @ £1.40£4.20 Dried chilli · 1.2kg @ £6.50£7.80 Ginger powder · 0.3kg @ £7.00£2.10 Ingredients a batch · £1.38 a unit£82.70 Packaging and labour · per unit Glass jar 250ml + lid · 1 @ £0.38£0.38 Label roll (per label) · 1 @ £0.04£0.04 Labour · 180 min a batch @ £12.71/h£0.64 Unit cost£2.43 Sale by channel · after fees Site · fee £0.38£3.69 · 57% WhatsApp · fee £0.00£4.07 · 63% Market · fee £0.11£3.96 · 61% Trade · £27.99 a case of 6£2.24 · 48% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Scotch Bonnet Pepper Sauce 150ml SAU-SBP150 · makes 90 · 150 min	£0.69	£0.35	£1.05	£3.95	73%	53%Etsy	59%	none
Ingredients · one batch of 90 Scotch bonnet · 5kg @ £6.00£30.00 Onion · 2kg @ £0.90£1.80 Caster sugar · 0.6kg @ £0.85£0.51 Ginger powder · 0.2kg @ £7.00£1.40 Ingredients a batch · £0.37 a unit£33.71 Packaging and labour · per unit Glass jar 100g + lid · 1 @ £0.28£0.28 Label roll (per label) · 1 @ £0.04£0.04 Labour · 150 min a batch @ £12.71/h£0.35 Unit cost£1.05 Sale by channel · after fees Site · fee £0.33£2.57 · 65% Amazon · fee £0.60£2.30 · 58% Etsy · fee £0.81£2.09 · 53% WhatsApp · fee £0.00£2.90 · 73% Market · fee £0.07£2.83 · 72% Trade · £30.99 a case of 12£1.53 · 59% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Jerk Marinade 250ml SAU-JRK250 · makes 60 · 120 min	£0.85	£0.42	£1.27	£5.29	76%	58%Etsy	65%	cereals containing glutensoybeans
Ingredients · one batch of 60 Scotch bonnet · 2.5kg @ £6.00£15.00 Onion · 4kg @ £0.90£3.60 Caster sugar · 1.5kg @ £0.85£1.28 Ginger powder · 0.3kg @ £7.00£2.10 Sunflower oil · 2L @ £1.90£3.80 Ingredients a batch · £0.43 a unit£25.78 Packaging and labour · per unit Glass jar 250ml + lid · 1 @ £0.38£0.38 Label roll (per label) · 1 @ £0.04£0.04 Labour · 120 min a batch @ £12.71/h£0.42 Unit cost£1.27 Sale by channel · after fees Site · fee £0.36£3.66 · 69% Amazon · fee £0.81£3.21 · 61% Etsy · fee £0.96£3.06 · 58% WhatsApp · fee £0.00£4.02 · 76% Market · fee £0.09£3.93 · 74% Trade · £21.99 a case of 6£2.39 · 65% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Ayamase Sauce Base 300g SAU-AYA300 · makes 50 · 200 min	£1.34	£0.85	£2.19	£5.95	63%	57%Site	47%	crustaceansmay: fish
Ingredients · one batch of 50 Scotch bonnet · 3kg @ £6.00£18.00 Onion · 3kg @ £0.90£2.70 Red palm oil (bulk) · 4L @ £2.80£11.20 Iru (bulk) · 0.6kg @ £9.00£5.40 Dried crayfish · 0.4kg @ £22.00crustaceans£8.80 Ingredients a batch · £0.92 a unit£46.10 Packaging and labour · per unit Glass jar 250ml + lid · 1 @ £0.38£0.38 Label roll (per label) · 1 @ £0.04£0.04 Labour · 200 min a batch @ £12.71/h£0.85 Unit cost£2.19 Sale by channel · after fees Site · fee £0.37£3.39 · 57% WhatsApp · fee £0.00£3.76 · 63% Market · fee £0.10£3.66 · 62% Trade · £24.99 a case of 6£1.98 · 47% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Groundnut Stew Base 300g SAU-GNS300 · makes 50 · 180 min	£1.03	£0.76	£1.79	£5.95	70%	64%Site	57%	peanuts
Ingredients · one batch of 50 Roasted groundnuts · 5kg @ £3.80peanuts£19.00 Tomato · 4kg @ £1.40£5.60 Onion · 2kg @ £0.90£1.80 Dried chilli · 0.3kg @ £6.50£1.95 Sunflower oil · 1L @ £1.90£1.90 Ingredients a batch · £0.61 a unit£30.25 Packaging and labour · per unit Glass jar 250ml + lid · 1 @ £0.38£0.38 Label roll (per label) · 1 @ £0.04£0.04 Labour · 180 min a batch @ £12.71/h£0.76 Unit cost£1.79 Sale by channel · after fees Site · fee £0.37£3.79 · 64% WhatsApp · fee £0.00£4.16 · 70% Market · fee £0.10£4.06 · 68% Trade · £24.99 a case of 6£2.38 · 57% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Puff Puff Mix 500g MIX-PUF500 · makes 60 · 60 min	£0.57	£0.21	£0.78	£3.75	79%	58%Etsy	69%	cereals containing glutenmay: peanuts, sesame
Ingredients · one batch of 60 Plain flour · 24kg @ £0.55cereals containing gluten£13.20 Caster sugar · 5kg @ £0.85£4.25 Dried yeast · 0.6kg @ £9.50£5.70 Ingredients a batch · £0.39 a unit£23.15 Packaging and labour · per unit Stand-up pouch 150g · 1 @ £0.14£0.14 Label roll (per label) · 1 @ £0.04£0.04 Labour · 60 min a batch @ £12.71/h£0.21 Unit cost£0.78 Sale by channel · after fees Site · fee £0.33£2.64 · 71% Amazon · fee £0.57£2.40 · 64% Etsy · fee £0.79£2.18 · 58% WhatsApp · fee £0.00£2.97 · 79% Market · fee £0.06£2.91 · 78% Trade · £29.99 a case of 12£1.72 · 69% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Moin Moin Mix 400g MIX-MOI400 · makes 50 · 90 min	£1.38	£0.38	£1.76	£4.25	59%	39%Etsy	38%	crustaceansmay: peanuts
Ingredients · one batch of 50 Black-eyed beans · 18kg @ £2.40£43.20 Onion powder · 0.8kg @ £4.20£3.36 Dried chilli · 0.4kg @ £6.50£2.60 Dried crayfish · 0.5kg @ £22.00crustaceans£11.00 Ingredients a batch · £1.20 a unit£60.16 Packaging and labour · per unit Stand-up pouch 150g · 1 @ £0.14£0.14 Label roll (per label) · 1 @ £0.04£0.04 Labour · 90 min a batch @ £12.71/h£0.38 Unit cost£1.76 Sale by channel · after fees Site · fee £0.34£2.16 · 51% Amazon · fee £0.65£1.84 · 43% Etsy · fee £0.85£1.64 · 39% WhatsApp · fee £0.00£2.49 · 59% Market · fee £0.07£2.42 · 57% Trade · £33.99 a case of 12£1.07 · 38% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Akara Mix 400g MIX-AKA400 · makes 50 · 90 min	£1.19	£0.38	£1.57	£3.95	60%	40%Etsy	39%	nonemay: peanuts, crustaceans
Ingredients · one batch of 50 Black-eyed beans · 18kg @ £2.40£43.20 Onion powder · 1kg @ £4.20£4.20 Dried chilli · 0.5kg @ £6.50£3.25 Ingredients a batch · £1.01 a unit£50.65 Packaging and labour · per unit Stand-up pouch 150g · 1 @ £0.14£0.14 Label roll (per label) · 1 @ £0.04£0.04 Labour · 90 min a batch @ £12.71/h£0.38 Unit cost£1.57 Sale by channel · after fees Site · fee £0.33£2.05 · 52% Amazon · fee £0.60£1.78 · 45% Etsy · fee £0.81£1.57 · 40% WhatsApp · fee £0.00£2.38 · 60% Market · fee £0.07£2.31 · 59% Trade · £30.99 a case of 12£1.01 · 39% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Zobo Concentrate 500ml DRK-ZOB500 · makes 60 · 120 min	£0.91	£0.42	£1.33	£4.95	73%	55%Etsy	60%	none
Ingredients · one batch of 60 Dried hibiscus (zobo) · 3kg @ £5.50£16.50 Caster sugar · 9kg @ £0.85£7.65 Ginger powder · 0.4kg @ £7.00£2.80 Ingredients a batch · £0.45 a unit£26.95 Packaging and labour · per unit PET bottle 500ml · 1 @ £0.42£0.42 Label roll (per label) · 1 @ £0.04£0.04 Labour · 120 min a batch @ £12.71/h£0.42 Unit cost£1.33 Sale by channel · after fees Site · fee £0.35£3.27 · 66% Etsy · fee £0.92£2.70 · 55% WhatsApp · fee £0.00£3.62 · 73% Market · fee £0.08£3.54 · 71% Trade · £19.99 a case of 6£2.00 · 60% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Chapman Syrup 500ml DRK-CHP500 · makes 60 · 100 min	£0.65	£0.35	£1.00	£4.95	80%	61%Etsy	70%	none
Ingredients · one batch of 60 Caster sugar · 10kg @ £0.85£8.50 Dried hibiscus (zobo) · 0.5kg @ £5.50£2.75 Ingredients a batch · £0.19 a unit£11.25 Packaging and labour · per unit PET bottle 500ml · 1 @ £0.42£0.42 Label roll (per label) · 1 @ £0.04£0.04 Labour · 100 min a batch @ £12.71/h£0.35 Unit cost£1.00 Sale by channel · after fees Site · fee £0.35£3.60 · 73% Etsy · fee £0.92£3.03 · 61% WhatsApp · fee £0.00£3.95 · 80% Market · fee £0.08£3.87 · 78% Trade · £19.99 a case of 6£2.33 · 70% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Ginger Beer Concentrate 500ml DRK-GNB500 · makes 60 · 100 min	£0.73	£0.35	£1.08	£4.75	77%	58%Etsy	66%	none
Ingredients · one batch of 60 Caster sugar · 9kg @ £0.85£7.65 Ginger powder · 1.2kg @ £7.00£8.40 Ingredients a batch · £0.27 a unit£16.05 Packaging and labour · per unit PET bottle 500ml · 1 @ £0.42£0.42 Label roll (per label) · 1 @ £0.04£0.04 Labour · 100 min a batch @ £12.71/h£0.35 Unit cost£1.08 Sale by channel · after fees Site · fee £0.35£3.33 · 70% Etsy · fee £0.90£2.77 · 58% WhatsApp · fee £0.00£3.67 · 77% Market · fee £0.08£3.59 · 76% Trade · £18.99 a case of 6£2.08 · 66% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Ground Egusi 500g STP-EGU500 · makes 40 · 45 min	£3.28	£0.24	£3.52	£6.49	46%	29%Etsy	22%	nonemay: peanuts
Ingredients · one batch of 40 Egusi (bulk) · 20kg @ £6.20£124.00 Ingredients a batch · £3.10 a unit£124.00 Packaging and labour · per unit Stand-up pouch 150g · 1 @ £0.14£0.14 Label roll (per label) · 1 @ £0.04£0.04 Labour · 45 min a batch @ £12.71/h£0.24 Unit cost£3.52 Sale by channel · after fees Site · fee £0.38£2.59 · 40% Amazon · fee £0.99£1.98 · 30% Etsy · fee £1.08£1.89 · 29% WhatsApp · fee £0.00£2.97 · 46% Market · fee £0.11£2.86 · 44% Trade · £44.99 a case of 10£0.98 · 22% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Garri Ijebu 1.5kg STP-GAR1500 · makes 40 · 45 min	£2.13	£0.24	£2.37	£5.99	60%	43%Etsy	46%	none
Ingredients · one batch of 40 Garri ijebu (bulk) · 60kg @ £1.30£78.00 Ingredients a batch · £1.95 a unit£78.00 Packaging and labour · per unit Stand-up pouch 150g · 1 @ £0.14£0.14 Label roll (per label) · 1 @ £0.04£0.04 Labour · 45 min a batch @ £12.71/h£0.24 Unit cost£2.37 Sale by channel · after fees Site · fee £0.37£3.25 · 54% Amazon · fee £0.92£2.70 · 45% Etsy · fee £1.03£2.59 · 43% WhatsApp · fee £0.00£3.62 · 60% Market · fee £0.10£3.52 · 59% Trade · £34.99 a case of 8£2.00 · 46% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Pounded Yam Flour 1.8kg STP-PYF1800 · makes 30 · 40 min	£5.76	£0.28	£6.04	£16.99	64%	49%Amazon	52%	none
Ingredients · one batch of 30 Pounded yam flour (bulk) · 54kg @ £3.10£167.40 Ingredients a batch · £5.58 a unit£167.40 Packaging and labour · per unit Stand-up pouch 150g · 1 @ £0.14£0.14 Label roll (per label) · 1 @ £0.04£0.04 Labour · 40 min a batch @ £12.71/h£0.28 Unit cost£6.04 Sale by channel · after fees Site · fee £0.59£10.36 · 61% Amazon · fee £2.60£8.35 · 49% Etsy · fee £2.18£8.77 · 52% WhatsApp · fee £0.00£10.95 · 64% Market · fee £0.29£10.66 · 63% Trade · £74.99 a case of 6£6.46 · 52% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Red Palm Oil 1L STP-PLM1000 · makes 40 · 40 min	£3.68	£0.21	£3.89	£7.49	48%	32%Etsy	26%	none
Ingredients · one batch of 40 Red palm oil (bulk) · 40L @ £2.80£112.00 Ingredients a batch · £2.80 a unit£112.00 Packaging and labour · per unit PET bottle 500ml · 2 @ £0.42£0.84 Label roll (per label) · 1 @ £0.04£0.04 Labour · 40 min a batch @ £12.71/h£0.21 Unit cost£3.89 Sale by channel · after fees Site · fee £0.40£3.20 · 43% Amazon · fee £1.15£2.45 · 33% Etsy · fee £1.19£2.41 · 32% WhatsApp · fee £0.00£3.60 · 48% Market · fee £0.13£3.47 · 46% Trade · £62.99 a case of 12£1.36 · 26% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Ground Crayfish 100g STP-CRY100 · makes 50 · 60 min	£2.52	£0.25	£2.77	£4.95	44%	25%Etsy	17%	crustaceansmay: fish
Ingredients · one batch of 50 Dried crayfish · 5kg @ £22.00crustaceans£110.00 Ingredients a batch · £2.20 a unit£110.00 Packaging and labour · per unit Glass jar 100g + lid · 1 @ £0.28£0.28 Label roll (per label) · 1 @ £0.04£0.04 Labour · 60 min a batch @ £12.71/h£0.25 Unit cost£2.77 Sale by channel · after fees Site · fee £0.35£1.83 · 37% Amazon · fee £0.76£1.42 · 29% Etsy · fee £0.92£1.26 · 25% WhatsApp · fee £0.00£2.18 · 44% Market · fee £0.08£2.10 · 42% Trade · £39.99 a case of 12£0.56 · 17% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Iru 200g STP-IRU200 · makes 25 · 40 min	£2.22	£0.34	£2.56	£2.99	14%	-9%Etsy	-23%	none
Ingredients · one batch of 25 Iru (bulk) · 5kg @ £9.00£45.00 Ingredients a batch · £1.80 a unit£45.00 Packaging and labour · per unit Glass jar 250ml + lid · 1 @ £0.38£0.38 Label roll (per label) · 1 @ £0.04£0.04 Labour · 40 min a batch @ £12.71/h£0.34 Unit cost£2.56 Sale by channel · after fees Site · fee £0.31£0.12 · 4% Etsy · fee £0.71-£0.28 · -9% WhatsApp · fee £0.00£0.43 · 14% Market · fee £0.05£0.38 · 13% Trade · £24.99 a case of 12-£0.48 · -23% Thin on Etsy: fees eat it. A 3-pack or a price move fixes it; auto-pilot already suggests the minimum. When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Puff Puff box of 12 CHL-PUF12 · makes 40 · 210 min	£1.27	£1.11	£2.38	£9.50	75%	70%Site	66%	cereals containing gluteneggsmay: milk
Ingredients · one batch of 40 Plain flour · 12kg @ £0.55cereals containing gluten£6.60 Caster sugar · 2.5kg @ £0.85£2.13 Dried yeast · 0.3kg @ £9.50£2.85 Sunflower oil · 6L @ £1.90£11.40 Free-range eggs · 2dozen @ £2.10eggs£4.20 Ingredients a batch · £0.68 a unit£27.18 Packaging and labour · per unit Kraft box (chilled lines) · 1 @ £0.55£0.55 Label roll (per label) · 1 @ £0.04£0.04 Labour · 210 min a batch @ £12.71/h£1.11 Unit cost£2.38 Sale by channel · after fees Site · fee £0.44£6.68 · 70% WhatsApp · fee £0.00£7.12 · 75% Market · fee £0.16£6.96 · 73% Trade · £27.99 a case of 4£4.62 · 66% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Meat Pies box of 6 CHL-MPI6 · makes 30 · 300 min	£3.10	£2.12	£5.22	£13.50	61%	57%Site	48%	cereals containing gluteneggsmilk
Ingredients · one batch of 30 Plain flour · 10kg @ £0.55cereals containing gluten£5.50 Butter · 3kg @ £6.80milk£20.40 Beef mince · 7kg @ £6.50£45.50 Onion · 2kg @ £0.90£1.80 Free-range eggs · 1dozen @ £2.10eggs£2.10 Ingredients a batch · £2.51 a unit£75.30 Packaging and labour · per unit Kraft box (chilled lines) · 1 @ £0.55£0.55 Label roll (per label) · 1 @ £0.04£0.04 Labour · 300 min a batch @ £12.71/h£2.12 Unit cost£5.22 Sale by channel · after fees Site · fee £0.52£7.76 · 57% WhatsApp · fee £0.00£8.28 · 61% Market · fee £0.23£8.05 · 60% Trade · £39.99 a case of 4£4.78 · 48% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Moin Moin 2 pack CHL-MOI2 · makes 40 · 240 min	£1.57	£1.27	£2.84	£5.50	48%	42%Site	29%	crustaceanseggsmay: fish
Ingredients · one batch of 40 Black-eyed beans · 8kg @ £2.40£19.20 Onion · 2kg @ £0.90£1.80 Scotch bonnet · 0.4kg @ £6.00£2.40 Free-range eggs · 3dozen @ £2.10eggs£6.30 Dried crayfish · 0.3kg @ £22.00crustaceans£6.60 Red palm oil (bulk) · 1L @ £2.80£2.80 Ingredients a batch · £0.98 a unit£39.10 Packaging and labour · per unit Kraft box (chilled lines) · 1 @ £0.55£0.55 Label roll (per label) · 1 @ £0.04£0.04 Labour · 240 min a batch @ £12.71/h£1.27 Unit cost£2.84 Sale by channel · after fees Site · fee £0.36£2.30 · 42% WhatsApp · fee £0.00£2.66 · 48% Market · fee £0.09£2.57 · 47% Trade · £15.99 a case of 4£1.16 · 29% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.
Jollof Rice 400g ready meal CHL-JOL400 · makes 40 · 200 min	£1.02	£1.06	£2.08	£6.95	70%	64%Site	58%	nonemay: crustaceans
Ingredients · one batch of 40 Tomato · 6kg @ £1.40£8.40 Onion · 3kg @ £0.90£2.70 Scotch bonnet · 0.3kg @ £6.00£1.80 Sunflower oil · 1.5L @ £1.90£2.85 Dried chilli · 0.2kg @ £6.50£1.30 Ingredients a batch · £0.43 a unit£17.05 Packaging and labour · per unit Kraft box (chilled lines) · 1 @ £0.55£0.55 Label roll (per label) · 1 @ £0.04£0.04 Labour · 200 min a batch @ £12.71/h£1.06 Unit cost£2.08 Sale by channel · after fees Site · fee £0.39£4.48 · 64% WhatsApp · fee £0.00£4.87 · 70% Market · fee £0.12£4.75 · 68% Trade · £19.99 a case of 4£2.92 · 58% When a run lands, these lines backflush out of the lots. Nothing deducted by hand.

Ingredient prices update from the last lot received. Labour is loaded at £12.71 an hour. Fees per channel from the channel settings.

Yield truth · runs under the recipe, 30 days

The recipe says one number, the scales say another. The difference is priced and shown, never averaged away.

£52.38 of product missing

Batch	Recipe	Expected	Made	Yield	Unit cost	Made by
L26249-01 Yesterday	Coconut Chin Chin 250g	80	74	92%	£1.31 → £1.40	BN
L26235-02 23 Aug	Coconut Chin Chin 250g	160	148	93%	£1.31 → £0.79	BN

How a recipe becomes a label

Ingredients and lot prices

Each line points at an ingredient with a spec version, allergens and the price of the last lot in.

Yield and labour

A batch makes N units in M minutes. Cost per unit falls out, and re-costs on the real yield.

Allergens roll up

Any ingredient that declares an allergen marks the recipe. The label emphasises the 14 automatically.

Label version pinned

Change a spec and the live label is blocked until a new version is approved. Nothing prints wrong.

Runs backflush

When a run lands, the lots deduct, the batch mints, the date stamps, the channels update.

Recipes and yield

Book a Free Operations Leak Audit