Cost of Sales
-9,412,134 GBP2022-12-26 ~ 2023-12-31
-10,871,486 GBP2021-10-01 ~ 2022-12-25
Administrative Expenses
-5,666,515 GBP2022-12-26 ~ 2023-12-31
-6,254,691 GBP2021-10-01 ~ 2022-12-25
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-118,406 GBP2022-12-26 ~ 2023-12-31
-86,021 GBP2021-10-01 ~ 2022-12-25
Profit/Loss
-1,374,252 GBP2022-12-26 ~ 2023-12-31
-576,823 GBP2021-10-01 ~ 2022-12-25
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
1,654,375 GBP2021-10-01 ~ 2022-12-25
Comprehensive Income/Expense
203,617 GBP2022-12-26 ~ 2023-12-31
1,077,552 GBP2021-10-01 ~ 2022-12-25
Property, Plant & Equipment
16,754,573 GBP2023-12-31
14,566,360 GBP2022-12-25
Cash at bank and in hand
1,031,188 GBP2023-12-31
775,260 GBP2022-12-25
Current Assets
2,554,543 GBP2023-12-31
2,200,213 GBP2022-12-25
Creditors
Current, Amounts falling due within one year
-4,297,767 GBP2023-12-31
-3,720,834 GBP2022-12-25
Net Current Assets/Liabilities
-1,743,224 GBP2023-12-31
-1,520,621 GBP2022-12-25
Total Assets Less Current Liabilities
15,011,349 GBP2023-12-31
13,045,739 GBP2022-12-25
Creditors
Non-current, Amounts falling due after one year
-7,474,770 GBP2023-12-31
-6,357,140 GBP2022-12-25
Net Assets/Liabilities
4,166,931 GBP2023-12-31
3,963,314 GBP2022-12-25
Equity
Called up share capital
83 GBP2023-12-31
83 GBP2022-12-25
83 GBP2021-09-30
Share premium
1,133,104 GBP2023-12-31
1,133,104 GBP2022-12-25
1,133,104 GBP2021-09-30
Revaluation reserve
7,504,822 GBP2023-12-31
5,926,953 GBP2022-12-25
4,272,578 GBP2021-09-30
Other miscellaneous reserve
82 GBP2023-12-31
82 GBP2022-12-25
Retained earnings (accumulated losses)
-4,471,160 GBP2023-12-31
-3,096,908 GBP2022-12-25
-2,520,085 GBP2021-09-30
Equity
4,166,931 GBP2023-12-31
3,963,314 GBP2022-12-25
Profit/Loss
Retained earnings (accumulated losses)
-1,374,252 GBP2022-12-26 ~ 2023-12-31
-576,823 GBP2021-10-01 ~ 2022-12-25
Audit Fees/Expenses
7,250 GBP2022-12-26 ~ 2023-12-31
5,000 GBP2021-10-01 ~ 2022-12-25
Average Number of Employees
3252022-12-26 ~ 2023-12-31
3582021-10-01 ~ 2022-12-25
Wages/Salaries
4,595,167 GBP2022-12-26 ~ 2023-12-31
5,351,787 GBP2021-10-01 ~ 2022-12-25
Pension & Other Post-employment Benefit Costs/Other Pension Costs
118,050 GBP2022-12-26 ~ 2023-12-31
145,984 GBP2021-10-01 ~ 2022-12-25
Staff Costs/Employee Benefits Expense
5,017,805 GBP2022-12-26 ~ 2023-12-31
5,834,726 GBP2021-10-01 ~ 2022-12-25
Director Remuneration
86,635 GBP2022-12-26 ~ 2023-12-31
106,250 GBP2021-10-01 ~ 2022-12-25
Interest Payable/Similar Charges (Finance Costs)
339,911 GBP2022-12-26 ~ 2023-12-31
335,722 GBP2021-10-01 ~ 2022-12-25
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
118,406 GBP2022-12-26 ~ 2023-12-31
86,021 GBP2021-10-01 ~ 2022-12-25
Profit/Loss on Ordinary Activities Before Tax
-1,255,846 GBP2022-12-26 ~ 2023-12-31
-490,802 GBP2021-10-01 ~ 2022-12-25
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
16,174,967 GBP2023-12-31
13,930,093 GBP2022-12-25
Furniture and fittings
1,028,979 GBP2023-12-31
1,006,989 GBP2022-12-25
Computers
36,165 GBP2023-12-31
33,847 GBP2022-12-25
Property, Plant & Equipment - Gross Cost
17,240,111 GBP2023-12-31
14,970,929 GBP2022-12-25
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-64,928 GBP2022-12-26 ~ 2023-12-31
Computers
0 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-66,232 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
888,845 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-12-31
0 GBP2022-12-25
Furniture and fittings
454,051 GBP2023-12-31
374,724 GBP2022-12-25
Computers
31,487 GBP2023-12-31
29,845 GBP2022-12-25
Property, Plant & Equipment - Accumulated Depreciation & Impairment
485,538 GBP2023-12-31
404,569 GBP2022-12-25
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2022-12-26 ~ 2023-12-31
Furniture and fittings
130,515 GBP2022-12-26 ~ 2023-12-31
Computers
1,642 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
132,157 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-51,188 GBP2022-12-26 ~ 2023-12-31
Computers
0 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-51,188 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
16,174,967 GBP2023-12-31
13,930,093 GBP2022-12-25
Furniture and fittings
574,928 GBP2023-12-31
632,265 GBP2022-12-25
Computers
4,678 GBP2023-12-31
4,002 GBP2022-12-25
Finished Goods/Goods for Resale
256,094 GBP2023-12-31
239,644 GBP2022-12-25
Trade Debtors/Trade Receivables
Current
171,881 GBP2023-12-31
24,525 GBP2022-12-25
Amounts Owed by Group Undertakings
Current
32,757 GBP2023-12-31
32,757 GBP2022-12-25
Other Debtors
Current
185,589 GBP2023-12-31
237,724 GBP2022-12-25
Prepayments/Accrued Income
Current
714,213 GBP2023-12-31
743,072 GBP2022-12-25
Debtors
Current, Amounts falling due within one year
1,104,440 GBP2023-12-31
1,038,078 GBP2022-12-25
Other Debtors
Non-current
162,821 GBP2023-12-31
147,231 GBP2022-12-25
Debtors
1,267,261 GBP2023-12-31
1,185,309 GBP2022-12-25
Bank Borrowings/Overdrafts
Current
533,318 GBP2023-12-31
9,707 GBP2022-12-25
Trade Creditors/Trade Payables
Current
1,900,847 GBP2023-12-31
2,044,539 GBP2022-12-25
Other Taxation & Social Security Payable
Current
898,091 GBP2023-12-31
664,431 GBP2022-12-25
Other Creditors
Current
324,411 GBP2023-12-31
644,908 GBP2022-12-25
Accrued Liabilities/Deferred Income
Current
555,270 GBP2023-12-31
341,455 GBP2022-12-25
Creditors
Current
4,297,767 GBP2023-12-31
3,720,834 GBP2022-12-25
Bank Borrowings/Overdrafts
Non-current
22,672 GBP2023-12-31
32,383 GBP2022-12-25
Amounts owed to group undertakings
Non-current
6,347,489 GBP2023-12-31
6,110,510 GBP2022-12-25
Creditors
Non-current
7,474,770 GBP2023-12-31
6,357,140 GBP2022-12-25
Bank Borrowings
32,383 GBP2023-12-31
42,090 GBP2022-12-25
Bank Overdrafts
523,607 GBP2023-12-31
0 GBP2022-12-25
Total Borrowings
1,746,429 GBP2023-12-31
272,131 GBP2022-12-25
Current
619,148 GBP2023-12-31
25,501 GBP2022-12-25
Non-current
1,127,281 GBP2023-12-31
246,630 GBP2022-12-25
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,443,762 GBP2023-12-31
1,393,935 GBP2022-12-25
Between two and five year
5,580,243 GBP2023-12-31
5,499,711 GBP2022-12-25
More than five year
12,305,227 GBP2023-12-31
11,944,249 GBP2022-12-25
Future Minimum Lease Payments Under Non-cancellable Operating Leases
19,329,232 GBP2023-12-31
18,837,895 GBP2022-12-25