Average Number of Employees
3042024-01-01 ~ 2024-12-29
3332022-12-26 ~ 2023-12-31
Turnover/Revenue
11,840,526 GBP2024-01-01 ~ 2024-12-29
12,046,871 GBP2022-12-26 ~ 2023-12-31
Cost of Sales
-7,867,684 GBP2024-01-01 ~ 2024-12-29
-8,317,742 GBP2022-12-26 ~ 2023-12-31
Gross Profit/Loss
3,972,842 GBP2024-01-01 ~ 2024-12-29
3,729,129 GBP2022-12-26 ~ 2023-12-31
Administrative Expenses
-2,326,110 GBP2024-01-01 ~ 2024-12-29
-2,301,276 GBP2022-12-26 ~ 2023-12-31
Operating Profit/Loss
1,646,732 GBP2024-01-01 ~ 2024-12-29
1,427,853 GBP2022-12-26 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
12,214 GBP2024-01-01 ~ 2024-12-29
Profit/Loss on Ordinary Activities Before Tax
1,658,946 GBP2024-01-01 ~ 2024-12-29
1,427,853 GBP2022-12-26 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
5,199,084 GBP2024-12-29
4,957,505 GBP2023-12-31
4,665,717 GBP2022-12-26
Profit/Loss
Retained earnings (accumulated losses)
1,241,579 GBP2024-01-01 ~ 2024-12-29
1,091,788 GBP2022-12-26 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2024-01-01 ~ 2024-12-29
-800,000 GBP2022-12-26 ~ 2023-12-31
Intangible Assets
25,374 GBP2024-12-29
36,879 GBP2023-12-31
Property, Plant & Equipment
280,158 GBP2024-12-29
293,641 GBP2023-12-31
Fixed Assets
305,532 GBP2024-12-29
330,520 GBP2023-12-31
Total Inventories
48,578 GBP2024-12-29
53,572 GBP2023-12-31
Debtors
Current
11,701,957 GBP2024-12-29
10,481,559 GBP2023-12-31
Current Assets
11,750,535 GBP2024-12-29
10,535,131 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-6,474,843 GBP2024-12-29
-5,516,695 GBP2023-12-31
Net Current Assets/Liabilities
5,275,692 GBP2024-12-29
5,018,436 GBP2023-12-31
Total Assets Less Current Liabilities
5,581,224 GBP2024-12-29
5,348,956 GBP2023-12-31
Net Assets/Liabilities
5,540,684 GBP2024-12-29
5,299,105 GBP2023-12-31
Equity
Called up share capital
698 GBP2024-12-29
698 GBP2023-12-31
Share premium
340,902 GBP2024-12-29
340,902 GBP2023-12-31
Equity
5,540,684 GBP2024-12-29
5,299,105 GBP2023-12-31
Wages/Salaries
3,234,314 GBP2024-01-01 ~ 2024-12-29
3,185,986 GBP2022-12-26 ~ 2023-12-31
Social Security Costs
146,447 GBP2024-01-01 ~ 2024-12-29
128,919 GBP2022-12-26 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,416,812 GBP2024-01-01 ~ 2024-12-29
3,348,688 GBP2022-12-26 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-9,311 GBP2024-01-01 ~ 2024-12-29
-10,216 GBP2022-12-26 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
414,737 GBP2024-01-01 ~ 2024-12-29
336,297 GBP2022-12-26 ~ 2023-12-31
Dividends Paid on Shares
1,000,000 GBP2024-01-01 ~ 2024-12-29
800,000 GBP2022-12-26 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
349,843 GBP2024-12-29
349,843 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
324,469 GBP2024-12-29
312,964 GBP2023-12-31
Intangible Assets
Goodwill
25,374 GBP2024-12-29
36,879 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,320,936 GBP2024-12-29
1,245,125 GBP2023-12-31
Computers
98,239 GBP2024-12-29
95,719 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,419,175 GBP2024-12-29
1,340,844 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-10,301 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Other Disposals
-10,301 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
970,095 GBP2023-12-31
Computers
77,108 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,047,203 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
96,640 GBP2024-01-01 ~ 2024-12-29
Owned/Freehold
102,115 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-10,301 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-10,301 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,056,434 GBP2024-12-29
Computers
82,583 GBP2024-12-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,139,017 GBP2024-12-29
Property, Plant & Equipment
Furniture and fittings
264,502 GBP2024-12-29
275,030 GBP2023-12-31
Computers
15,656 GBP2024-12-29
18,611 GBP2023-12-31
Raw materials and consumables
48,578 GBP2024-12-29
53,572 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
11,102,704 GBP2024-12-29
9,970,593 GBP2023-12-31
Prepayments/Accrued Income
Current
599,253 GBP2024-12-29
510,966 GBP2023-12-31
Trade Creditors/Trade Payables
Current
319,122 GBP2024-12-29
326,025 GBP2023-12-31
Amounts owed to group undertakings
Current
5,745,637 GBP2024-12-29
4,745,637 GBP2023-12-31
Corporation Tax Payable
Current
140,839 GBP2024-12-29
219,828 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
269,245 GBP2024-12-29
225,205 GBP2023-12-31
Creditors
Current
6,474,843 GBP2024-12-29
5,516,695 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
9,311 GBP2024-01-01 ~ 2024-12-29
Deferred Tax Liabilities
Accelerated tax depreciation
40,540 GBP2024-12-29
49,851 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
698 shares2024-12-29
698 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
154,375 GBP2024-12-29
164,375 GBP2023-12-31
Between one and five year
541,542 GBP2024-12-29
593,333 GBP2023-12-31
More than five year
765,771 GBP2024-12-29
881,229 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,461,688 GBP2024-12-29
1,638,937 GBP2023-12-31