Average Number of Employees
682021-12-26 ~ 2022-12-25
622020-12-27 ~ 2021-12-26
Property, Plant & Equipment
243,795 GBP2022-12-25
416,239 GBP2021-12-26
Fixed Assets - Investments
4,479,555 GBP2022-12-25
4,442,055 GBP2021-12-26
Fixed Assets
4,723,350 GBP2022-12-25
4,858,294 GBP2021-12-26
Total Inventories
1,045,884 GBP2022-12-25
1,024,279 GBP2021-12-26
Debtors
Current
45,639,129 GBP2022-12-25
44,675,936 GBP2021-12-26
Cash at bank and in hand
3,342,255 GBP2022-12-25
3,447,799 GBP2021-12-26
Current Assets
50,027,268 GBP2022-12-25
49,148,014 GBP2021-12-26
Creditors
Current, Amounts falling due within one year
-34,915,537 GBP2022-12-25
Net Current Assets/Liabilities
15,111,731 GBP2022-12-25
18,788,340 GBP2021-12-26
Total Assets Less Current Liabilities
19,835,081 GBP2022-12-25
23,646,634 GBP2021-12-26
Net Assets/Liabilities
18,710,081 GBP2022-12-25
17,521,634 GBP2021-12-26
Equity
Called up share capital
3,134,432 GBP2022-12-25
3,136,000 GBP2021-12-26
3,136,000 GBP2020-12-27
Share premium
152,353 GBP2022-12-25
152,353 GBP2021-12-26
152,353 GBP2020-12-27
Capital redemption reserve
203,067 GBP2022-12-25
201,499 GBP2021-12-26
201,499 GBP2020-12-27
Retained earnings (accumulated losses)
15,220,229 GBP2022-12-25
14,031,782 GBP2021-12-26
15,153,873 GBP2020-12-27
Profit/Loss
1,188,447 GBP2021-12-26 ~ 2022-12-25
-1,122,091 GBP2020-12-27 ~ 2021-12-26
Equity
18,710,081 GBP2022-12-25
17,521,634 GBP2021-12-26
18,643,725 GBP2020-12-27
Profit/Loss
Retained earnings (accumulated losses)
1,188,447 GBP2021-12-26 ~ 2022-12-25
-1,122,091 GBP2020-12-27 ~ 2021-12-26
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,188,447 GBP2021-12-26 ~ 2022-12-25
-1,122,091 GBP2020-12-27 ~ 2021-12-26
Comprehensive Income/Expense
1,188,447 GBP2021-12-26 ~ 2022-12-25
-1,122,091 GBP2020-12-27 ~ 2021-12-26
Property, Plant & Equipment - Gross Cost
Plant and equipment
221,329 GBP2022-12-25
221,329 GBP2021-12-26
Furniture and fittings
613,822 GBP2022-12-25
607,836 GBP2021-12-26
Property, Plant & Equipment - Gross Cost
835,151 GBP2022-12-25
829,165 GBP2021-12-26
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-19,087 GBP2021-12-26 ~ 2022-12-25
Property, Plant & Equipment - Other Disposals
-19,087 GBP2021-12-26 ~ 2022-12-25
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
95,323 GBP2021-12-26
Furniture and fittings
317,603 GBP2021-12-26
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
412,926 GBP2021-12-26
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
166,478 GBP2021-12-26 ~ 2022-12-25
Owned/Freehold
197,440 GBP2021-12-26 ~ 2022-12-25
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-19,010 GBP2021-12-26 ~ 2022-12-25
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-19,010 GBP2021-12-26 ~ 2022-12-25
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
126,285 GBP2022-12-25
Furniture and fittings
465,071 GBP2022-12-25
Property, Plant & Equipment - Accumulated Depreciation & Impairment
591,356 GBP2022-12-25
Property, Plant & Equipment
Plant and equipment
95,044 GBP2022-12-25
126,006 GBP2021-12-26
Furniture and fittings
148,751 GBP2022-12-25
290,233 GBP2021-12-26
Raw materials and consumables
696,842 GBP2022-12-25
473,153 GBP2021-12-26
Finished Goods/Goods for Resale
349,042 GBP2022-12-25
551,126 GBP2021-12-26
Trade Debtors/Trade Receivables
Current
10,109,426 GBP2022-12-25
11,483,786 GBP2021-12-26
Amounts Owed by Group Undertakings
Current
34,531,227 GBP2022-12-25
31,770,232 GBP2021-12-26
Other Debtors
Current
289,534 GBP2022-12-25
695,847 GBP2021-12-26
Prepayments/Accrued Income
Current
292,349 GBP2022-12-25
309,478 GBP2021-12-26
Debtors - Deferred Tax Asset
Current
416,593 GBP2022-12-25
416,593 GBP2021-12-26
Bank Borrowings
Current
5,000,000 GBP2022-12-25
1,500,000 GBP2021-12-26
Trade Creditors/Trade Payables
Current
1,891,869 GBP2022-12-25
2,564,839 GBP2021-12-26
Amounts owed to group undertakings
Current
19,407,577 GBP2022-12-25
18,432,907 GBP2021-12-26
Taxation/Social Security Payable
Current
98,500 GBP2022-12-25
96,424 GBP2021-12-26
Other Creditors
Current
162,796 GBP2022-12-25
108,487 GBP2021-12-26
Accrued Liabilities/Deferred Income
Current
743,589 GBP2022-12-25
662,694 GBP2021-12-26
Creditors
Current
34,915,537 GBP2022-12-25
30,359,674 GBP2021-12-26
Bank Borrowings
Non-current
1,125,000 GBP2022-12-25
6,125,000 GBP2021-12-26
Creditors
Non-current
1,125,000 GBP2022-12-25
6,125,000 GBP2021-12-26
Bank Borrowings
Current, Amounts falling due within one year
5,000,000 GBP2022-12-25
Non-current, Between one and two years
1,125,000 GBP2022-12-25
1,500,000 GBP2021-12-26
Non-current, Between two and five year
4,625,000 GBP2021-12-26
Total Borrowings
6,125,000 GBP2022-12-25
7,625,000 GBP2021-12-26
Net Deferred Tax Liability/Asset
416,593 GBP2022-12-25
416,593 GBP2021-12-26
416,593 GBP2020-12-27
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,134,432 shares2022-12-25
3,136,000 shares2021-12-26
Par Value of Share
Class 1 ordinary share
1.002021-12-26 ~ 2022-12-25
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
354,042 GBP2022-12-25
398,801 GBP2021-12-26
Between one and five year
1,270,833 GBP2022-12-25
210,054 GBP2021-12-26
More than five year
1,550,000 GBP2022-12-25
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,174,875 GBP2022-12-25
608,855 GBP2021-12-26