Average Number of Employees
2082023-12-30 ~ 2024-12-28
1772022-12-30 ~ 2023-12-29
Profit/Loss
4,540,879 GBP2023-12-30 ~ 2024-12-28
29,629 GBP2022-12-30 ~ 2023-12-29
Intangible Assets - Gross Cost
Development expenditure
2,825,095 GBP2024-12-28
1,927,171 GBP2023-12-29
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,011,853 GBP2024-12-28
522,507 GBP2023-12-29
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
489,346 GBP2023-12-30 ~ 2024-12-28
Intangible Assets
Development expenditure
1,813,242 GBP2024-12-28
1,404,664 GBP2023-12-29
Amounts set aside to cover potential liabilities or losses
Deferred taxation
232,935 GBP2024-12-28
Turnover/Revenue
46,676,292 GBP2023-12-30 ~ 2024-12-28
28,293,496 GBP2022-12-30 ~ 2023-12-29
Cost of Sales
-19,747,884 GBP2023-12-30 ~ 2024-12-28
-13,263,065 GBP2022-12-30 ~ 2023-12-29
Gross Profit/Loss
26,928,408 GBP2023-12-30 ~ 2024-12-28
15,030,431 GBP2022-12-30 ~ 2023-12-29
Distribution Costs
-12,161,952 GBP2023-12-30 ~ 2024-12-28
-8,625,228 GBP2022-12-30 ~ 2023-12-29
Administrative Expenses
-9,076,728 GBP2023-12-30 ~ 2024-12-28
-6,054,619 GBP2022-12-30 ~ 2023-12-29
Operating Profit/Loss
5,732,123 GBP2023-12-30 ~ 2024-12-28
357,283 GBP2022-12-30 ~ 2023-12-29
Profit/Loss on Ordinary Activities Before Tax
5,415,197 GBP2023-12-30 ~ 2024-12-28
28,833 GBP2022-12-30 ~ 2023-12-29
Comprehensive Income/Expense
4,540,879 GBP2023-12-30 ~ 2024-12-28
29,629 GBP2022-12-30 ~ 2023-12-29
Intangible Assets
1,813,242 GBP2024-12-28
1,404,664 GBP2023-12-29
Property, Plant & Equipment
1,972,417 GBP2024-12-28
1,760,055 GBP2023-12-29
Fixed Assets
3,785,659 GBP2024-12-28
3,164,719 GBP2023-12-29
Total Inventories
654,253 GBP2024-12-28
525,624 GBP2023-12-29
Debtors
1,411,228 GBP2024-12-28
1,084,783 GBP2023-12-29
Cash at bank and in hand
6,122,202 GBP2024-12-28
1,018,641 GBP2023-12-29
Current Assets
8,187,683 GBP2024-12-28
2,629,048 GBP2023-12-29
Net Current Assets/Liabilities
1,285,268 GBP2024-12-28
-2,046,483 GBP2023-12-29
Total Assets Less Current Liabilities
5,070,927 GBP2024-12-28
1,118,236 GBP2023-12-29
Creditors
Amounts falling due after one year
-4,986 GBP2024-12-28
-826,109 GBP2023-12-29
Net Assets/Liabilities
4,833,006 GBP2024-12-28
292,127 GBP2023-12-29
Equity
Called up share capital
2,717,944 GBP2024-12-28
2,717,944 GBP2023-12-29
100 GBP2022-12-29
Retained earnings (accumulated losses)
2,115,062 GBP2024-12-28
-2,425,817 GBP2023-12-29
-2,455,446 GBP2022-12-29
Equity
4,833,006 GBP2024-12-28
292,127 GBP2023-12-29
-2,455,346 GBP2022-12-29
Profit/Loss
Retained earnings (accumulated losses)
4,540,879 GBP2023-12-30 ~ 2024-12-28
29,629 GBP2022-12-30 ~ 2023-12-29
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,540,879 GBP2023-12-30 ~ 2024-12-28
29,629 GBP2022-12-30 ~ 2023-12-29
Issue of Equity Instruments
Called up share capital
2,717,844 GBP2022-12-30 ~ 2023-12-29
Issue of Equity Instruments
2,717,844 GBP2022-12-30 ~ 2023-12-29
Equity - Income/Expense Recognised Directly
Called up share capital
2,717,844 GBP2022-12-30 ~ 2023-12-29
Equity - Income/Expense Recognised Directly
2,717,844 GBP2022-12-30 ~ 2023-12-29
Property, Plant & Equipment - Depreciation Expense
507,588 GBP2023-12-30 ~ 2024-12-28
327,201 GBP2022-12-30 ~ 2023-12-29
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
25.002023-12-30 ~ 2024-12-28
Furniture and fittings
25.002023-12-30 ~ 2024-12-28
Motor vehicles
25.002023-12-30 ~ 2024-12-28
Computers
25.002023-12-30 ~ 2024-12-28
Average number of employees in administration and support functions
272023-12-30 ~ 2024-12-28
212022-12-30 ~ 2023-12-29
Wages/Salaries
8,819,762 GBP2023-12-30 ~ 2024-12-28
6,361,566 GBP2022-12-30 ~ 2023-12-29
Pension & Other Post-employment Benefit Costs/Other Pension Costs
113,690 GBP2023-12-30 ~ 2024-12-28
90,238 GBP2022-12-30 ~ 2023-12-29
Staff Costs/Employee Benefits Expense
8,933,452 GBP2023-12-30 ~ 2024-12-28
6,451,804 GBP2022-12-30 ~ 2023-12-29
Director Remuneration
290,000 GBP2023-12-30 ~ 2024-12-28
90,000 GBP2022-12-30 ~ 2023-12-29
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
232,935 GBP2023-12-30 ~ 2024-12-28
Tax Expense/Credit at Applicable Tax Rate
1,353,799 GBP2023-12-30 ~ 2024-12-28
15,603 GBP2022-12-30 ~ 2023-12-29
Intangible Assets - Gross Cost
2,825,095 GBP2024-12-28
1,927,171 GBP2023-12-29
Intangible Assets - Accumulated Amortisation & Impairment
1,011,853 GBP2024-12-28
522,507 GBP2023-12-29
Intangible Assets - Increase From Amortisation Charge for Year
489,346 GBP2023-12-30 ~ 2024-12-28
Property, Plant & Equipment - Gross Cost
Land and buildings
1,748,120 GBP2024-12-28
1,485,074 GBP2023-12-29
Plant and equipment
628,046 GBP2024-12-28
564,186 GBP2023-12-29
Furniture and fittings
589,858 GBP2024-12-28
399,278 GBP2023-12-29
Motor vehicles
80,564 GBP2024-12-28
85,897 GBP2023-12-29
Computers
620,214 GBP2024-12-28
413,917 GBP2023-12-29
Property, Plant & Equipment - Gross Cost
3,666,802 GBP2024-12-28
2,948,352 GBP2023-12-29
Property, Plant & Equipment - Disposals
Motor vehicles
-5,333 GBP2023-12-30 ~ 2024-12-28
Property, Plant & Equipment - Disposals
-5,333 GBP2023-12-30 ~ 2024-12-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
500,015 GBP2024-12-28
191,867 GBP2023-12-29
Plant and equipment
524,066 GBP2024-12-28
497,026 GBP2023-12-29
Furniture and fittings
337,667 GBP2024-12-28
276,935 GBP2023-12-29
Motor vehicles
41,500 GBP2024-12-28
22,859 GBP2023-12-29
Computers
291,137 GBP2024-12-28
199,610 GBP2023-12-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,694,385 GBP2024-12-28
1,188,297 GBP2023-12-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
308,148 GBP2023-12-30 ~ 2024-12-28
Plant and equipment
27,040 GBP2023-12-30 ~ 2024-12-28
Furniture and fittings
60,732 GBP2023-12-30 ~ 2024-12-28
Motor vehicles
20,141 GBP2023-12-30 ~ 2024-12-28
Computers
91,527 GBP2023-12-30 ~ 2024-12-28
Property, Plant & Equipment - Increase From Depreciation Charge for Year
507,588 GBP2023-12-30 ~ 2024-12-28
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-1,500 GBP2023-12-30 ~ 2024-12-28
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,500 GBP2023-12-30 ~ 2024-12-28
Property, Plant & Equipment
Land and buildings
1,248,105 GBP2024-12-28
1,293,207 GBP2023-12-29
Plant and equipment
103,980 GBP2024-12-28
67,160 GBP2023-12-29
Furniture and fittings
252,191 GBP2024-12-28
122,343 GBP2023-12-29
Motor vehicles
39,064 GBP2024-12-28
63,038 GBP2023-12-29
Computers
329,077 GBP2024-12-28
214,307 GBP2023-12-29
Finished Goods
654,253 GBP2024-12-28
525,624 GBP2023-12-29
Trade Debtors/Trade Receivables
18,519 GBP2024-12-28
173,386 GBP2023-12-29
Prepayments/Accrued Income
1,286,588 GBP2024-12-28
723,985 GBP2023-12-29
Amount of corporation tax that is recoverable
30,469 GBP2023-12-29
Other Debtors
106,121 GBP2024-12-28
156,943 GBP2023-12-29
Bank Overdrafts
-14,869 GBP2023-12-29
Cash and Cash Equivalents
6,122,202 GBP2024-12-28
1,003,772 GBP2023-12-29
Bank Borrowings/Overdrafts
Amounts falling due within one year
51,634 GBP2024-12-28
14,869 GBP2023-12-29
Trade Creditors/Trade Payables
Amounts falling due within one year
1,699,841 GBP2024-12-28
631,711 GBP2023-12-29
Accrued Liabilities/Deferred Income
Amounts falling due within one year
1,033,606 GBP2024-12-28
444,595 GBP2023-12-29
Corporation Tax Payable
Amounts falling due within one year
640,586 GBP2024-12-28
Other Taxation & Social Security Payable
Amounts falling due within one year
436,014 GBP2024-12-28
530,941 GBP2023-12-29
Amounts owed to directors
Amounts falling due within one year
21,180 GBP2024-12-28
Other Creditors
Amounts falling due within one year
31,848 GBP2024-12-28
310 GBP2023-12-29
Bank Borrowings/Overdrafts
Amounts falling due after one year
4,986 GBP2024-12-28
826,109 GBP2023-12-29
Deferred Tax Liabilities
232,935 GBP2024-12-28
Par Value of Share
Class 1 ordinary share
1 shares2023-12-30 ~ 2024-12-28
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,717,944 shares2024-12-28
2,717,944 shares2023-12-29