Cost of Sales
-31,456,640 GBP2021-10-04 ~ 2023-01-01
-23,736,603 GBP2020-09-28 ~ 2021-10-03
Distribution Costs
-1,586,198 GBP2021-10-04 ~ 2023-01-01
-1,055,229 GBP2020-09-28 ~ 2021-10-03
Administrative Expenses
-14,285,554 GBP2021-10-04 ~ 2023-01-01
-9,584,385 GBP2020-09-28 ~ 2021-10-03
Other Interest Receivable/Similar Income (Finance Income)
1 GBP2021-10-04 ~ 2023-01-01
0 GBP2020-09-28 ~ 2021-10-03
Profit/Loss on Ordinary Activities Before Tax
-3,381,355 GBP2021-10-04 ~ 2023-01-01
1,753,801 GBP2020-09-28 ~ 2021-10-03
Profit/Loss
-3,828,066 GBP2021-10-04 ~ 2023-01-01
1,579,299 GBP2020-09-28 ~ 2021-10-03
Intangible Assets
Other
923,410 GBP2023-01-01
973,754 GBP2021-10-03
Property, Plant & Equipment
14,600,744 GBP2023-01-01
4,805,228 GBP2021-10-03
Fixed Assets
15,524,154 GBP2023-01-01
5,778,982 GBP2021-10-03
Debtors
8,410,581 GBP2023-01-01
7,631,803 GBP2021-10-03
Cash at bank and in hand
1,644 GBP2023-01-01
294,758 GBP2021-10-03
Current Assets
9,497,017 GBP2023-01-01
8,854,978 GBP2021-10-03
Creditors
Current
-21,658,323 GBP2023-01-01
-7,625,643 GBP2021-10-03
Net Current Assets/Liabilities
-12,161,306 GBP2023-01-01
1,229,335 GBP2021-10-03
Total Assets Less Current Liabilities
3,362,848 GBP2023-01-01
7,008,317 GBP2021-10-03
Creditors
Non-current
-18,700 GBP2023-01-01
-145,869 GBP2021-10-03
Net Assets/Liabilities
2,124,363 GBP2023-01-01
5,952,429 GBP2021-10-03
Equity
Called up share capital
747,383 GBP2023-01-01
747,383 GBP2021-10-03
747,383 GBP2020-09-27
Share premium
356,763 GBP2023-01-01
356,763 GBP2021-10-03
356,763 GBP2020-09-27
Capital redemption reserve
-108,644 GBP2023-01-01
-108,644 GBP2021-10-03
-108,644 GBP2020-09-27
Retained earnings (accumulated losses)
1,128,861 GBP2023-01-01
4,956,927 GBP2021-10-03
3,377,628 GBP2020-09-27
Equity
2,124,363 GBP2023-01-01
5,952,429 GBP2021-10-03
Profit/Loss
Retained earnings (accumulated losses)
-3,828,066 GBP2021-10-04 ~ 2023-01-01
1,579,299 GBP2020-09-28 ~ 2021-10-03
Audit Fees/Expenses
27,500 GBP2020-09-28 ~ 2021-10-03
Average Number of Employees
3402021-10-04 ~ 2023-01-01
3282020-09-28 ~ 2021-10-03
Wages/Salaries
11,285,426 GBP2020-09-28 ~ 2021-10-03
Pension & Other Post-employment Benefit Costs/Other Pension Costs
252,647 GBP2020-09-28 ~ 2021-10-03
Staff Costs/Employee Benefits Expense
12,335,898 GBP2020-09-28 ~ 2021-10-03
Director Remuneration
775,946 GBP2020-09-28 ~ 2021-10-03
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
403,758 GBP2021-10-04 ~ 2023-01-01
147,688 GBP2020-09-28 ~ 2021-10-03
Intangible Assets - Gross Cost
Computer software
1,363,507 GBP2023-01-01
1,255,079 GBP2021-10-03
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
613,525 GBP2023-01-01
662,030 GBP2021-10-03
Improvements to leasehold property
10,828,350 GBP2023-01-01
3,513,666 GBP2021-10-03
Computers
603,971 GBP2023-01-01
427,811 GBP2021-10-03
Motor vehicles
12,601 GBP2023-01-01
12,601 GBP2021-10-03
Property, Plant & Equipment - Gross Cost
21,657,171 GBP2023-01-01
10,841,215 GBP2021-10-03
Property, Plant & Equipment - Other Disposals
Plant and equipment
-5,785 GBP2021-10-04 ~ 2023-01-01
Furniture and fittings
0 GBP2021-10-04 ~ 2023-01-01
Computers
0 GBP2021-10-04 ~ 2023-01-01
Motor vehicles
0 GBP2021-10-04 ~ 2023-01-01
Property, Plant & Equipment - Other Disposals
-119,667 GBP2021-10-04 ~ 2023-01-01
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-1,656 GBP2021-10-04 ~ 2023-01-01
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
507,719 GBP2023-01-01
524,069 GBP2021-10-03
Improvements to leasehold property
2,157,761 GBP2023-01-01
1,900,565 GBP2021-10-03
Plant and equipment
3,807,755 GBP2023-01-01
3,128,153 GBP2021-10-03
Furniture and fittings
127,460 GBP2023-01-01
110,965 GBP2021-10-03
Computers
443,131 GBP2023-01-01
359,634 GBP2021-10-03
Motor vehicles
12,601 GBP2023-01-01
12,601 GBP2021-10-03
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,056,427 GBP2023-01-01
6,035,987 GBP2021-10-03
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
8,294 GBP2021-10-04 ~ 2023-01-01
Improvements to leasehold property
296,517 GBP2021-10-04 ~ 2023-01-01
Plant and equipment
681,671 GBP2021-10-04 ~ 2023-01-01
Furniture and fittings
16,495 GBP2021-10-04 ~ 2023-01-01
Computers
83,497 GBP2021-10-04 ~ 2023-01-01
Motor vehicles
0 GBP2021-10-04 ~ 2023-01-01
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,086,474 GBP2021-10-04 ~ 2023-01-01
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-2,069 GBP2021-10-04 ~ 2023-01-01
Furniture and fittings
0 GBP2021-10-04 ~ 2023-01-01
Computers
0 GBP2021-10-04 ~ 2023-01-01
Motor vehicles
0 GBP2021-10-04 ~ 2023-01-01
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-66,034 GBP2021-10-04 ~ 2023-01-01
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
105,806 GBP2023-01-01
137,961 GBP2021-10-03
Improvements to leasehold property
8,670,589 GBP2023-01-01
1,613,101 GBP2021-10-03
Computers
160,840 GBP2023-01-01
68,177 GBP2021-10-03
Motor vehicles
0 GBP2023-01-01
0 GBP2021-10-03
Plant and equipment
2,728,143 GBP2021-10-03
Furniture and fittings
11,643 GBP2021-10-03
Finished Goods/Goods for Resale
44,343 GBP2023-01-01
82,975 GBP2021-10-03
Trade Debtors/Trade Receivables
Current
7,425,355 GBP2023-01-01
5,676,288 GBP2021-10-03
Other Debtors
Current
470,755 GBP2023-01-01
1,466,502 GBP2021-10-03
Prepayments/Accrued Income
Current
341,971 GBP2023-01-01
316,513 GBP2021-10-03
Debtors
Current, Amounts falling due within one year
8,238,081 GBP2023-01-01
7,459,303 GBP2021-10-03
Other Debtors
Non-current
172,500 GBP2023-01-01
172,500 GBP2021-10-03
Bank Borrowings/Overdrafts
Current
12,763,265 GBP2023-01-01
0 GBP2021-10-03
Trade Creditors/Trade Payables
Current
1,794,649 GBP2023-01-01
2,450,351 GBP2021-10-03
Amounts owed to group undertakings
Current
3,609,356 GBP2023-01-01
0 GBP2021-10-03
Corporation Tax Payable
Current
0 GBP2023-01-01
55,192 GBP2021-10-03
Other Taxation & Social Security Payable
Current
262,827 GBP2023-01-01
381,439 GBP2021-10-03
Other Creditors
Current
478,500 GBP2023-01-01
460,240 GBP2021-10-03
Accrued Liabilities/Deferred Income
Current
2,658,447 GBP2023-01-01
2,125,280 GBP2021-10-03
Bank Overdrafts
12,763,265 GBP2023-01-01
0 GBP2021-10-03
Total Borrowings
Current
12,763,265 GBP2023-01-01
0 GBP2021-10-03
Minimum gross finance lease payments owing
Amounts falling due within one year
91,279 GBP2023-01-01
122,064 GBP2021-10-03
Minimum gross finance lease payments owing
109,979 GBP2023-01-01
267,933 GBP2021-10-03
Equity
Called up share capital
747,383 GBP2023-01-01
747,383 GBP2021-10-03
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
757,666 GBP2023-01-01
762,926 GBP2021-10-03
Between two and five year
2,768,466 GBP2023-01-01
2,686,540 GBP2021-10-03
More than five year
4,992,913 GBP2023-01-01
5,312,220 GBP2021-10-03
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,519,045 GBP2023-01-01
8,761,686 GBP2021-10-03