Cost of Sales
-5,321,217 GBP2024-01-01 ~ 2024-12-29
-5,292,450 GBP2022-12-26 ~ 2023-12-31
Administrative Expenses
-27,376,578 GBP2024-01-01 ~ 2024-12-29
-25,818,271 GBP2022-12-26 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,262 GBP2024-01-01 ~ 2024-12-29
41,027 GBP2022-12-26 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,800,309 GBP2024-01-01 ~ 2024-12-29
4,300,436 GBP2022-12-26 ~ 2023-12-31
Profit/Loss
3,621,004 GBP2024-01-01 ~ 2024-12-29
3,306,425 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment
54,332,315 GBP2024-12-29
53,458,615 GBP2023-12-31
Investment Property
7,187,612 GBP2024-12-29
0 GBP2023-12-31
Fixed Assets
61,519,927 GBP2024-12-29
53,458,615 GBP2023-12-31
Debtors
1,245,330 GBP2024-12-29
443,226 GBP2023-12-31
Current assets - Investments
0 GBP2024-12-29
500,000 GBP2023-12-31
Cash at bank and in hand
675,802 GBP2024-12-29
2,325,176 GBP2023-12-31
Current Assets
2,208,573 GBP2024-12-29
3,562,323 GBP2023-12-31
Net Current Assets/Liabilities
-3,393,973 GBP2024-12-29
-1,902,799 GBP2023-12-31
Total Assets Less Current Liabilities
58,125,954 GBP2024-12-29
51,555,816 GBP2023-12-31
Creditors
Non-current
-4,080,177 GBP2024-12-29
0 GBP2023-12-31
Net Assets/Liabilities
51,500,746 GBP2024-12-29
49,359,335 GBP2023-12-31
Equity
Called up share capital
209,074 GBP2024-12-29
210,545 GBP2023-12-31
221,708 GBP2022-12-25
Share premium
482,594 GBP2024-12-29
399,744 GBP2023-12-31
312,044 GBP2022-12-25
Capital redemption reserve
62,754 GBP2024-12-29
59,633 GBP2023-12-31
46,670 GBP2022-12-25
Retained earnings (accumulated losses)
50,746,324 GBP2024-12-29
48,689,413 GBP2023-12-31
48,755,127 GBP2022-12-25
Equity
51,500,746 GBP2024-12-29
49,359,335 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,621,004 GBP2024-01-01 ~ 2024-12-29
3,306,425 GBP2022-12-26 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
1,650 GBP2024-01-01 ~ 2024-12-29
1,800 GBP2022-12-26 ~ 2023-12-31
Issue of Equity Instruments
84,500 GBP2024-01-01 ~ 2024-12-29
89,500 GBP2022-12-26 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-870,280 GBP2022-12-26 ~ 2023-12-31
Dividends Paid
-961,740 GBP2024-01-01 ~ 2024-12-29
Average Number of Employees
5552024-01-01 ~ 2024-12-29
5452022-12-26 ~ 2023-12-31
Wages/Salaries
12,790,370 GBP2024-01-01 ~ 2024-12-29
11,899,877 GBP2022-12-26 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
649,033 GBP2024-01-01 ~ 2024-12-29
587,985 GBP2022-12-26 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
14,505,364 GBP2024-01-01 ~ 2024-12-29
13,422,883 GBP2022-12-26 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
396,214 GBP2024-01-01 ~ 2024-12-29
651,792 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
39,105,454 GBP2023-12-31
Plant and equipment
47,752,005 GBP2024-12-29
45,076,313 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
86,857,459 GBP2024-12-29
84,181,767 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,826,149 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Other Disposals
-1,826,149 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
39,105,454 GBP2024-12-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
929,277 GBP2023-12-31
Plant and equipment
31,570,867 GBP2024-12-29
29,793,875 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
32,525,144 GBP2024-12-29
30,723,152 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
3,513,897 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
3,538,897 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,736,905 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,736,905 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment
Owned/Freehold, Land and buildings
38,151,177 GBP2024-12-29
38,176,177 GBP2023-12-31
Plant and equipment
16,181,138 GBP2024-12-29
15,282,438 GBP2023-12-31
Investment Property - Fair Value Model
7,187,612 GBP2024-12-29
0 GBP2023-12-31
Finished Goods/Goods for Resale
287,441 GBP2024-12-29
293,921 GBP2023-12-31
Other Debtors
Current
420,101 GBP2024-12-29
0 GBP2023-12-31
Prepayments/Accrued Income
Current
825,229 GBP2024-12-29
443,226 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,245,330 GBP2024-12-29
Amounts falling due within one year, Current
443,226 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
319,823 GBP2024-12-29
0 GBP2023-12-31
Trade Creditors/Trade Payables
Current
759,486 GBP2024-12-29
1,033,180 GBP2023-12-31
Corporation Tax Payable
Current
407,316 GBP2024-12-29
346,828 GBP2023-12-31
Other Taxation & Social Security Payable
Current
857,754 GBP2024-12-29
867,667 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
3,258,167 GBP2024-12-29
3,217,447 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
4,080,177 GBP2024-12-29
0 GBP2023-12-31
Bank Borrowings
4,400,000 GBP2024-12-29
0 GBP2023-12-31
Total Borrowings
Current
319,823 GBP2024-12-29
0 GBP2023-12-31
Non-current
4,080,177 GBP2024-12-29
0 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
957,872 GBP2024-12-29
756,070 GBP2023-12-31
Between two and five year
2,015,162 GBP2024-12-29
2,223,418 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,973,034 GBP2024-12-29
2,979,488 GBP2023-12-31