Cost of Sales
-7,493,000 GBP2022-03-28 ~ 2023-04-02
-8,337,000 GBP2021-03-29 ~ 2022-03-27
Distribution Costs
-1,614,000 GBP2022-03-28 ~ 2023-04-02
-1,671,000 GBP2021-03-29 ~ 2022-03-27
Administrative Expenses
-21,501,000 GBP2022-03-28 ~ 2023-04-02
-19,088,000 GBP2021-03-29 ~ 2022-03-27
Interest Payable/Similar Charges (Finance Costs)
-375,000 GBP2022-03-28 ~ 2023-04-02
-264,000 GBP2021-03-29 ~ 2022-03-27
Profit/Loss on Ordinary Activities Before Tax
-7,333,000 GBP2022-03-28 ~ 2023-04-02
-8,497,000 GBP2021-03-29 ~ 2022-03-27
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2022-03-28 ~ 2023-04-02
0 GBP2021-03-29 ~ 2022-03-27
Profit/Loss
-7,333,000 GBP2022-03-28 ~ 2023-04-02
-8,497,000 GBP2021-03-29 ~ 2022-03-27
Intangible Assets
Other
1,328,000 GBP2023-04-02
1,210,000 GBP2022-03-27
Property, Plant & Equipment
1,277,000 GBP2023-04-02
1,630,000 GBP2022-03-27
Fixed Assets - Investments
81,000 GBP2023-04-02
81,000 GBP2022-03-27
Debtors
14,291,000 GBP2023-04-02
14,055,000 GBP2022-03-27
Cash at bank and in hand
158,000 GBP2023-04-02
1,056,000 GBP2022-03-27
Equity
Called up share capital
10,000 GBP2023-04-02
10,000 GBP2022-03-27
10,000 GBP2021-03-28
Share premium
1,894,000 GBP2023-04-02
1,894,000 GBP2022-03-27
1,894,000 GBP2021-03-28
Other miscellaneous reserve
19,327,000 GBP2023-04-02
18,865,000 GBP2022-03-27
Retained earnings (accumulated losses)
-31,096,000 GBP2023-04-02
-23,763,000 GBP2022-03-27
-15,266,000 GBP2021-03-28
Profit/Loss
Retained earnings (accumulated losses)
-7,333,000 GBP2022-03-28 ~ 2023-04-02
-8,497,000 GBP2021-03-29 ~ 2022-03-27
Equity
-9,865,000 GBP2023-04-02
Audit Fees/Expenses
78,000 GBP2022-03-28 ~ 2023-04-02
56,000 GBP2021-03-29 ~ 2022-03-27
Average Number of Employees
1692022-03-28 ~ 2023-04-02
1752021-03-29 ~ 2022-03-27
Wages/Salaries
6,217,000 GBP2022-03-28 ~ 2023-04-02
5,957,000 GBP2021-03-29 ~ 2022-03-27
Pension & Other Post-employment Benefit Costs/Other Pension Costs
173,000 GBP2022-03-28 ~ 2023-04-02
213,000 GBP2021-03-29 ~ 2022-03-27
Staff Costs/Employee Benefits Expense
7,084,000 GBP2022-03-28 ~ 2023-04-02
Director Remuneration
617,000 GBP2022-03-28 ~ 2023-04-02
492,000 GBP2021-03-29 ~ 2022-03-27
Intangible Assets - Gross Cost
Goodwill
699,000 GBP2023-04-02
699,000 GBP2022-03-27
Computer software
6,430,000 GBP2023-04-02
6,029,000 GBP2022-03-27
Intangible Assets - Gross Cost
7,129,000 GBP2023-04-02
6,728,000 GBP2022-03-27
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
699,000 GBP2023-04-02
699,000 GBP2022-03-27
Intangible Assets - Accumulated Amortisation & Impairment
5,801,000 GBP2023-04-02
5,518,000 GBP2022-03-27
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2022-03-28 ~ 2023-04-02
Intangible Assets - Increase From Amortisation Charge for Year
297,000 GBP2022-03-28 ~ 2023-04-02
Intangible Assets
Goodwill
0 GBP2023-04-02
0 GBP2022-03-27
Intangible Assets
1,328,000 GBP2023-04-02
1,210,000 GBP2022-03-27
Property, Plant & Equipment - Gross Cost
Plant and equipment
260,000 GBP2023-04-02
263,000 GBP2022-03-27
Furniture and fittings
10,167,000 GBP2023-04-02
11,514,000 GBP2022-03-27
Computers
488,000 GBP2023-04-02
491,000 GBP2022-03-27
Property, Plant & Equipment - Gross Cost
10,915,000 GBP2023-04-02
12,268,000 GBP2022-03-27
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,000 GBP2022-03-28 ~ 2023-04-02
Furniture and fittings
-1,490,000 GBP2022-03-28 ~ 2023-04-02
Computers
-7,000 GBP2022-03-28 ~ 2023-04-02
Property, Plant & Equipment - Other Disposals
-1,500,000 GBP2022-03-28 ~ 2023-04-02
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
243,000 GBP2023-04-02
224,000 GBP2022-03-27
Furniture and fittings
8,941,000 GBP2023-04-02
9,996,000 GBP2022-03-27
Computers
454,000 GBP2023-04-02
418,000 GBP2022-03-27
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,638,000 GBP2023-04-02
10,638,000 GBP2022-03-27
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
22,000 GBP2022-03-28 ~ 2023-04-02
Furniture and fittings
399,000 GBP2022-03-28 ~ 2023-04-02
Computers
43,000 GBP2022-03-28 ~ 2023-04-02
Property, Plant & Equipment - Increase From Depreciation Charge for Year
464,000 GBP2022-03-28 ~ 2023-04-02
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3,000 GBP2022-03-28 ~ 2023-04-02
Furniture and fittings
-1,454,000 GBP2022-03-28 ~ 2023-04-02
Computers
-7,000 GBP2022-03-28 ~ 2023-04-02
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,464,000 GBP2022-03-28 ~ 2023-04-02
Property, Plant & Equipment
Plant and equipment
17,000 GBP2023-04-02
39,000 GBP2022-03-27
Furniture and fittings
1,226,000 GBP2023-04-02
1,518,000 GBP2022-03-27
Computers
34,000 GBP2023-04-02
73,000 GBP2022-03-27
Finished Goods/Goods for Resale
6,673,000 GBP2023-04-02
6,005,000 GBP2022-03-27
Amounts invested in assets
Non-current
81,000 GBP2023-04-02
81,000 GBP2022-03-27
Trade Debtors/Trade Receivables
Current
84,000 GBP2023-04-02
253,000 GBP2022-03-27
Amounts Owed by Group Undertakings
Current
11,101,000 GBP2023-04-02
9,954,000 GBP2022-03-27
Other Debtors
Current
949,000 GBP2023-04-02
885,000 GBP2022-03-27
Prepayments/Accrued Income
Current
2,157,000 GBP2023-04-02
2,790,000 GBP2022-03-27
Debtors
Current, Amounts falling due within one year
14,291,000 GBP2023-04-02
13,882,000 GBP2022-03-27
Other Debtors
Non-current
0 GBP2023-04-02
173,000 GBP2022-03-27
Other Remaining Borrowings
Non-current
13,093,000 GBP2023-04-02
11,182,000 GBP2022-03-27
Trade Creditors/Trade Payables
Current
3,922,000 GBP2023-04-02
3,958,000 GBP2022-03-27
Amounts owed to group undertakings
Current
16,171,000 GBP2023-04-02
10,229,000 GBP2022-03-27
Other Taxation & Social Security Payable
Current
194,000 GBP2023-04-02
225,000 GBP2022-03-27
Accrued Liabilities/Deferred Income
Current
873,000 GBP2023-04-02
1,914,000 GBP2022-03-27
Creditors
Current
21,160,000 GBP2023-04-02
16,326,000 GBP2022-03-27
Equity
Called up share capital
10,000 GBP2023-04-02
10,000 GBP2022-03-27
Total Borrowings
Non-current
13,093,000 GBP2023-04-02
11,182,000 GBP2022-03-27
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,305,000 GBP2023-04-02
Between two and five year
10,034,000 GBP2023-04-02
10,194,000 GBP2022-03-27
More than five year
21,655,000 GBP2023-04-02
24,100,000 GBP2022-03-27
Future Minimum Lease Payments Under Non-cancellable Operating Leases
34,994,000 GBP2023-04-02
Equity
Capital redemption reserve
38,032,000 GBP2021-03-28