Cost of Sales
-23,194,014 GBP2024-01-01 ~ 2024-12-29
-24,269,158 GBP2022-12-26 ~ 2023-12-31
Administrative Expenses
-6,302,171 GBP2024-01-01 ~ 2024-12-29
-6,166,100 GBP2022-12-26 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
71,132 GBP2024-01-01 ~ 2024-12-29
20,557 GBP2022-12-26 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,539,371 GBP2024-01-01 ~ 2024-12-29
2,844,522 GBP2022-12-26 ~ 2023-12-31
Profit/Loss
1,860,069 GBP2024-01-01 ~ 2024-12-29
2,118,176 GBP2022-12-26 ~ 2023-12-31
Intangible Assets
Goodwill
943,923 GBP2024-12-29
1,067,873 GBP2023-12-31
Other
0 GBP2024-12-29
1,156 GBP2023-12-31
Intangible Assets
943,923 GBP2024-12-29
1,069,029 GBP2023-12-31
Property, Plant & Equipment
834,690 GBP2024-12-29
827,834 GBP2023-12-31
Fixed Assets
1,778,613 GBP2024-12-29
1,896,863 GBP2023-12-31
Debtors
2,284,477 GBP2024-12-29
2,226,816 GBP2023-12-31
Cash at bank and in hand
4,143,642 GBP2024-12-29
4,133,929 GBP2023-12-31
Current Assets
6,542,762 GBP2024-12-29
6,481,082 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,628,882 GBP2023-12-31
Net Current Assets/Liabilities
2,818,819 GBP2024-12-29
2,852,200 GBP2023-12-31
Total Assets Less Current Liabilities
4,597,432 GBP2024-12-29
4,749,063 GBP2023-12-31
Net Assets/Liabilities
4,597,432 GBP2024-12-29
4,737,363 GBP2023-12-31
Equity
Called up share capital
41,000 GBP2024-12-29
41,000 GBP2023-12-31
41,000 GBP2022-12-25
Retained earnings (accumulated losses)
4,556,432 GBP2024-12-29
4,696,363 GBP2023-12-31
5,078,187 GBP2022-12-25
Equity
4,597,432 GBP2024-12-29
4,737,363 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,860,069 GBP2024-01-01 ~ 2024-12-29
2,118,176 GBP2022-12-26 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,500,000 GBP2022-12-26 ~ 2023-12-31
Dividends Paid
-2,000,000 GBP2024-01-01 ~ 2024-12-29
Average Number of Employees
8392024-01-01 ~ 2024-12-29
8462022-12-26 ~ 2023-12-31
Wages/Salaries
9,583,682 GBP2024-01-01 ~ 2024-12-29
9,374,044 GBP2022-12-26 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
118,830 GBP2024-01-01 ~ 2024-12-29
117,056 GBP2022-12-26 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
10,330,646 GBP2024-01-01 ~ 2024-12-29
10,074,916 GBP2022-12-26 ~ 2023-12-31
Director Remuneration
44,332 GBP2024-01-01 ~ 2024-12-29
38,566 GBP2022-12-26 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-43,499 GBP2024-01-01 ~ 2024-12-29
-88,257 GBP2022-12-26 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
2,732,639 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
92,555 GBP2023-12-31
Intangible Assets - Gross Cost
2,825,194 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,788,716 GBP2024-12-29
1,664,766 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
92,555 GBP2024-12-29
91,399 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,881,271 GBP2024-12-29
1,756,165 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
123,950 GBP2024-01-01 ~ 2024-12-29
Patents/Trademarks/Licences/Concessions
1,156 GBP2024-01-01 ~ 2024-12-29
Intangible Assets - Increase From Amortisation Charge for Year
125,106 GBP2024-01-01 ~ 2024-12-29
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2024-12-29
1,156 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
3,039,641 GBP2023-12-31
Plant and equipment
419,250 GBP2024-12-29
851,240 GBP2023-12-31
Furniture and fittings
413,476 GBP2024-12-29
1,156,568 GBP2023-12-31
Motor vehicles
54,277 GBP2024-12-29
56,117 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,035,473 GBP2024-12-29
5,103,566 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-522,070 GBP2024-01-01 ~ 2024-12-29
Furniture and fittings
-845,760 GBP2024-01-01 ~ 2024-12-29
Motor vehicles
-1,840 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Other Disposals
-3,584,394 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
2,610,727 GBP2023-12-31
Plant and equipment
244,823 GBP2024-12-29
644,679 GBP2023-12-31
Furniture and fittings
247,905 GBP2024-12-29
997,698 GBP2023-12-31
Motor vehicles
34,523 GBP2024-12-29
22,628 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,200,783 GBP2024-12-29
4,275,732 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
277,529 GBP2024-01-01 ~ 2024-12-29
Plant and equipment
122,214 GBP2024-01-01 ~ 2024-12-29
Furniture and fittings
95,967 GBP2024-01-01 ~ 2024-12-29
Motor vehicles
13,190 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
508,900 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-522,070 GBP2024-01-01 ~ 2024-12-29
Furniture and fittings
-845,760 GBP2024-01-01 ~ 2024-12-29
Motor vehicles
-1,295 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-3,583,849 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment
Plant and equipment
174,427 GBP2024-12-29
206,561 GBP2023-12-31
Furniture and fittings
165,571 GBP2024-12-29
158,870 GBP2023-12-31
Motor vehicles
19,754 GBP2024-12-29
33,489 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
428,914 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
-1,621 GBP2024-12-29
-363 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,141,976 GBP2024-12-29
1,064,473 GBP2023-12-31
Other Debtors
Current
701,343 GBP2024-12-29
894,883 GBP2023-12-31
Prepayments/Accrued Income
Current
413,030 GBP2024-12-29
267,823 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,254,728 GBP2024-12-29
Current, Amounts falling due within one year
2,226,816 GBP2023-12-31
Other Remaining Borrowings
Current
400,000 GBP2024-12-29
400,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
690,835 GBP2024-12-29
743,117 GBP2023-12-31
Corporation Tax Payable
Current
400,607 GBP2024-12-29
468,426 GBP2023-12-31
Other Taxation & Social Security Payable
Current
1,040,565 GBP2024-12-29
995,487 GBP2023-12-31
Other Creditors
Current
727,925 GBP2024-12-29
499,974 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
464,011 GBP2024-12-29
521,878 GBP2023-12-31
Creditors
Current
3,723,943 GBP2024-12-29
3,628,882 GBP2023-12-31
Total Borrowings
Current
400,000 GBP2024-12-29
400,000 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-29
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
41,000 shares2024-12-29
41,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
446,123 GBP2024-12-29
467,430 GBP2023-12-31
Between two and five year
1,090,931 GBP2024-12-29
1,222,844 GBP2023-12-31
More than five year
1,562,376 GBP2024-12-29
1,838,876 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,099,430 GBP2024-12-29
3,529,150 GBP2023-12-31