Average Number of Employees
4352024-01-01 ~ 2024-12-29
4842022-12-26 ~ 2023-12-31
Turnover/Revenue
18,648,908 GBP2024-01-01 ~ 2024-12-29
19,881,817 GBP2022-12-26 ~ 2023-12-31
Cost of Sales
-12,863,336 GBP2024-01-01 ~ 2024-12-29
-13,946,836 GBP2022-12-26 ~ 2023-12-31
Gross Profit/Loss
5,785,572 GBP2024-01-01 ~ 2024-12-29
5,934,981 GBP2022-12-26 ~ 2023-12-31
Administrative Expenses
-4,021,171 GBP2024-01-01 ~ 2024-12-29
-4,174,464 GBP2022-12-26 ~ 2023-12-31
Operating Profit/Loss
1,814,401 GBP2024-01-01 ~ 2024-12-29
1,810,517 GBP2022-12-26 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
14,094 GBP2024-01-01 ~ 2024-12-29
Profit/Loss on Ordinary Activities Before Tax
1,824,369 GBP2024-01-01 ~ 2024-12-29
1,804,562 GBP2022-12-26 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
7,266,316 GBP2024-12-29
7,378,409 GBP2023-12-31
7,202,473 GBP2022-12-26
Profit/Loss
Retained earnings (accumulated losses)
1,387,907 GBP2024-01-01 ~ 2024-12-29
1,375,936 GBP2022-12-26 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2024-01-01 ~ 2024-12-29
-1,200,000 GBP2022-12-26 ~ 2023-12-31
Intangible Assets
188,485 GBP2024-12-29
261,926 GBP2023-12-31
Property, Plant & Equipment
1,446,952 GBP2024-12-29
1,639,917 GBP2023-12-31
Fixed Assets
1,635,437 GBP2024-12-29
1,901,843 GBP2023-12-31
Total Inventories
94,567 GBP2024-12-29
105,379 GBP2023-12-31
Debtors
Current
6,971,903 GBP2024-12-29
6,872,137 GBP2023-12-31
Cash at bank and in hand
17,686 GBP2024-12-29
16,429 GBP2023-12-31
Current Assets
7,084,156 GBP2024-12-29
6,993,945 GBP2023-12-31
Net Current Assets/Liabilities
6,118,705 GBP2024-12-29
6,067,222 GBP2023-12-31
Total Assets Less Current Liabilities
7,754,142 GBP2024-12-29
7,969,065 GBP2023-12-31
Net Assets/Liabilities
7,471,906 GBP2024-12-29
7,583,999 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-29
1,000 GBP2023-12-31
Share premium
204,590 GBP2024-12-29
204,590 GBP2023-12-31
Equity
7,471,906 GBP2024-12-29
7,583,999 GBP2023-12-31
Wages/Salaries
5,291,881 GBP2024-01-01 ~ 2024-12-29
5,318,067 GBP2022-12-26 ~ 2023-12-31
Social Security Costs
277,632 GBP2024-01-01 ~ 2024-12-29
246,364 GBP2022-12-26 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,633,914 GBP2024-01-01 ~ 2024-12-29
5,625,814 GBP2022-12-26 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-44,184 GBP2024-01-01 ~ 2024-12-29
-17,966 GBP2022-12-26 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
456,092 GBP2024-01-01 ~ 2024-12-29
426,393 GBP2022-12-26 ~ 2023-12-31
Dividends Paid on Shares
1,500,000 GBP2024-01-01 ~ 2024-12-29
1,200,000 GBP2022-12-26 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
70,689 GBP2024-12-29
70,689 GBP2023-12-31
Goodwill
2,765,937 GBP2024-12-29
2,765,937 GBP2023-12-31
Intangible Assets - Gross Cost
2,836,626 GBP2024-12-29
2,836,626 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
64,689 GBP2024-12-29
63,189 GBP2023-12-31
Goodwill
2,583,452 GBP2024-12-29
2,511,511 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,648,141 GBP2024-12-29
2,574,700 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
73,441 GBP2024-01-01 ~ 2024-12-29
Intangible Assets
Patents/Trademarks/Licences/Concessions
6,000 GBP2024-12-29
7,500 GBP2023-12-31
Goodwill
182,485 GBP2024-12-29
254,426 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
354,774 GBP2024-12-29
354,774 GBP2023-12-31
Motor vehicles
533,654 GBP2024-12-29
519,802 GBP2023-12-31
Furniture and fittings
2,052,892 GBP2024-12-29
2,170,195 GBP2023-12-31
Computers
343,588 GBP2024-12-29
338,938 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,847,730 GBP2024-12-29
3,946,531 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-150,779 GBP2024-01-01 ~ 2024-12-29
Furniture and fittings
-119,303 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Other Disposals
-270,082 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
198,020 GBP2023-12-31
Furniture and fittings
1,391,424 GBP2023-12-31
Computers
290,348 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,306,614 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
120,752 GBP2024-01-01 ~ 2024-12-29
Owned/Freehold
323,773 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-110,306 GBP2024-01-01 ~ 2024-12-29
Furniture and fittings
-119,303 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-229,609 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
208,466 GBP2024-12-29
Furniture and fittings
1,440,582 GBP2024-12-29
Computers
307,908 GBP2024-12-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,400,778 GBP2024-12-29
Property, Plant & Equipment
Buildings
354,774 GBP2024-12-29
354,774 GBP2023-12-31
Motor vehicles
325,188 GBP2024-12-29
321,782 GBP2023-12-31
Furniture and fittings
612,310 GBP2024-12-29
778,771 GBP2023-12-31
Computers
35,680 GBP2024-12-29
48,590 GBP2023-12-31
Raw materials and consumables
94,567 GBP2024-12-29
105,379 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
6,138,051 GBP2024-12-29
6,079,598 GBP2023-12-31
Prepayments/Accrued Income
Current
833,852 GBP2024-12-29
792,539 GBP2023-12-31
Bank Borrowings
Current
35,809 GBP2024-12-29
34,555 GBP2023-12-31
Other Remaining Borrowings
Current
17,000 GBP2024-12-29
17,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
354,582 GBP2024-12-29
366,046 GBP2023-12-31
Corporation Tax Payable
Current
172,877 GBP2024-12-29
138,443 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
23,563 GBP2024-12-29
34,074 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
361,620 GBP2024-12-29
336,605 GBP2023-12-31
Creditors
Current
965,451 GBP2024-12-29
926,723 GBP2023-12-31
Bank Borrowings
Non-current
33,969 GBP2023-12-31
Other Remaining Borrowings
Non-current
116,167 GBP2024-12-29
133,167 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
38,238 GBP2024-12-29
45,915 GBP2023-12-31
Creditors
Non-current
154,405 GBP2024-12-29
213,051 GBP2023-12-31
Minimum gross finance lease payments owing
61,801 GBP2024-12-29
79,989 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
44,184 GBP2024-01-01 ~ 2024-12-29
Deferred Tax Liabilities
Accelerated tax depreciation
127,831 GBP2024-12-29
172,015 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-29
1,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-29
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
428,148 GBP2024-12-29
431,815 GBP2023-12-31
Between one and five year
1,348,334 GBP2024-12-29
1,481,816 GBP2023-12-31
More than five year
1,627,208 GBP2024-12-29
1,921,875 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,403,690 GBP2024-12-29
3,835,506 GBP2023-12-31