Average Number of Employees
3332022-12-26 ~ 2023-12-31
3302021-12-27 ~ 2022-12-25
Turnover/Revenue
12,046,871 GBP2022-12-26 ~ 2023-12-31
11,948,865 GBP2021-12-27 ~ 2022-12-25
Cost of Sales
-8,317,742 GBP2022-12-26 ~ 2023-12-31
-7,807,844 GBP2021-12-27 ~ 2022-12-25
Gross Profit/Loss
3,729,129 GBP2022-12-26 ~ 2023-12-31
4,141,021 GBP2021-12-27 ~ 2022-12-25
Administrative Expenses
-2,301,276 GBP2022-12-26 ~ 2023-12-31
-2,347,435 GBP2021-12-27 ~ 2022-12-25
Operating Profit/Loss
1,427,853 GBP2022-12-26 ~ 2023-12-31
1,793,586 GBP2021-12-27 ~ 2022-12-25
Equity
Retained earnings (accumulated losses)
4,957,505 GBP2023-12-31
4,665,717 GBP2022-12-25
4,110,625 GBP2021-12-27
Profit/Loss
Retained earnings (accumulated losses)
1,091,788 GBP2022-12-26 ~ 2023-12-31
1,455,092 GBP2021-12-27 ~ 2022-12-25
Dividends Paid
Retained earnings (accumulated losses)
-800,000 GBP2022-12-26 ~ 2023-12-31
-900,000 GBP2021-12-27 ~ 2022-12-25
Intangible Assets
36,879 GBP2023-12-31
48,382 GBP2022-12-25
Property, Plant & Equipment
293,641 GBP2023-12-31
352,747 GBP2022-12-25
Fixed Assets
330,520 GBP2023-12-31
401,129 GBP2022-12-25
Total Inventories
53,572 GBP2023-12-31
57,715 GBP2022-12-25
Debtors
Current
10,481,559 GBP2023-12-31
9,345,346 GBP2022-12-25
Current Assets
10,535,131 GBP2023-12-31
9,403,061 GBP2022-12-25
Creditors
Current, Amounts falling due within one year
-5,516,695 GBP2023-12-31
-4,714,978 GBP2022-12-25
Net Current Assets/Liabilities
5,018,436 GBP2023-12-31
4,688,083 GBP2022-12-25
Total Assets Less Current Liabilities
5,348,956 GBP2023-12-31
5,089,212 GBP2022-12-25
Net Assets/Liabilities
5,299,105 GBP2023-12-31
5,007,317 GBP2022-12-25
Equity
Called up share capital
698 GBP2023-12-31
698 GBP2022-12-25
Share premium
340,902 GBP2023-12-31
340,902 GBP2022-12-25
Equity
5,299,105 GBP2023-12-31
5,007,317 GBP2022-12-25
Wages/Salaries
3,185,986 GBP2022-12-26 ~ 2023-12-31
3,077,784 GBP2021-12-27 ~ 2022-12-25
Social Security Costs
128,919 GBP2022-12-26 ~ 2023-12-31
131,115 GBP2021-12-27 ~ 2022-12-25
Staff Costs/Employee Benefits Expense
3,348,688 GBP2022-12-26 ~ 2023-12-31
3,241,841 GBP2021-12-27 ~ 2022-12-25
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-10,216 GBP2022-12-26 ~ 2023-12-31
-15,001 GBP2021-12-27 ~ 2022-12-25
Profit/Loss on Ordinary Activities Before Tax
1,427,853 GBP2022-12-26 ~ 2023-12-31
1,793,586 GBP2021-12-27 ~ 2022-12-25
Tax Expense/Credit at Applicable Tax Rate
336,297 GBP2022-12-26 ~ 2023-12-31
340,781 GBP2021-12-27 ~ 2022-12-25
Dividends Paid on Shares
800,000 GBP2022-12-26 ~ 2023-12-31
900,000 GBP2021-12-27 ~ 2022-12-25
Intangible Assets - Gross Cost
Goodwill
349,843 GBP2023-12-31
349,843 GBP2022-12-25
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
312,964 GBP2023-12-31
301,461 GBP2022-12-25
Intangible Assets
Goodwill
36,879 GBP2023-12-31
48,382 GBP2022-12-25
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,245,125 GBP2023-12-31
2,372,602 GBP2022-12-25
Computers
95,719 GBP2023-12-31
83,571 GBP2022-12-25
Property, Plant & Equipment - Gross Cost
1,340,844 GBP2023-12-31
2,456,173 GBP2022-12-25
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-1,130,137 GBP2022-12-26 ~ 2023-12-31
Computers
-2,566 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-1,132,703 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
2,028,974 GBP2022-12-25
Computers
74,452 GBP2022-12-25
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,103,426 GBP2022-12-25
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
71,258 GBP2022-12-26 ~ 2023-12-31
Computers, Owned/Freehold
5,222 GBP2022-12-26 ~ 2023-12-31
Owned/Freehold
76,480 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-1,130,137 GBP2022-12-26 ~ 2023-12-31
Computers
-2,566 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,132,703 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
970,095 GBP2023-12-31
Computers
77,108 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,047,203 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
275,030 GBP2023-12-31
343,628 GBP2022-12-25
Computers
18,611 GBP2023-12-31
9,119 GBP2022-12-25
Raw materials and consumables
53,572 GBP2023-12-31
57,715 GBP2022-12-25
Amounts Owed by Group Undertakings
Current
9,970,593 GBP2023-12-31
8,950,411 GBP2022-12-25
Prepayments/Accrued Income
Current
510,966 GBP2023-12-31
394,935 GBP2022-12-25
Trade Creditors/Trade Payables
Current
326,025 GBP2023-12-31
351,287 GBP2022-12-25
Amounts owed to group undertakings
Current
4,745,637 GBP2023-12-31
3,945,637 GBP2022-12-25
Corporation Tax Payable
Current
219,828 GBP2023-12-31
266,204 GBP2022-12-25
Accrued Liabilities/Deferred Income
Current
225,205 GBP2023-12-31
151,850 GBP2022-12-25
Creditors
Current
5,516,695 GBP2023-12-31
4,714,978 GBP2022-12-25
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
32,044 GBP2022-12-26 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
49,851 GBP2023-12-31
81,895 GBP2022-12-25
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
698 shares2023-12-31
698 shares2022-12-25
Par Value of Share
Class 1 ordinary share
1.002022-12-26 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
164,375 GBP2023-12-31
153,042 GBP2022-12-25
Between one and five year
593,333 GBP2023-12-31
568,833 GBP2022-12-25
More than five year
881,229 GBP2023-12-31
929,979 GBP2022-12-25
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,638,937 GBP2023-12-31
1,651,854 GBP2022-12-25