Average Number of Employees
3772024-01-01 ~ 2024-12-29
3692023-01-02 ~ 2023-12-31
Turnover/Revenue
20,047,858 GBP2024-01-01 ~ 2024-12-29
19,932,710 GBP2023-01-02 ~ 2023-12-31
Cost of Sales
-4,968,160 GBP2024-01-01 ~ 2024-12-29
-4,855,450 GBP2023-01-02 ~ 2023-12-31
Gross Profit/Loss
15,079,698 GBP2024-01-01 ~ 2024-12-29
15,077,260 GBP2023-01-02 ~ 2023-12-31
Administrative Expenses
-15,121,425 GBP2024-01-01 ~ 2024-12-29
-14,691,826 GBP2023-01-02 ~ 2023-12-31
Operating Profit/Loss
-829,470 GBP2024-01-01 ~ 2024-12-29
-345,361 GBP2023-01-02 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
777 GBP2024-01-01 ~ 2024-12-29
Interest Payable/Similar Charges (Finance Costs)
-1,113,589 GBP2024-01-01 ~ 2024-12-29
-1,030,310 GBP2023-01-02 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,942,282 GBP2024-01-01 ~ 2024-12-29
-1,375,671 GBP2023-01-02 ~ 2023-12-31
Profit/Loss
-1,939,932 GBP2024-01-01 ~ 2024-12-29
-1,563,881 GBP2023-01-02 ~ 2023-12-31
Comprehensive Income/Expense
-1,124,888 GBP2024-01-01 ~ 2024-12-29
-1,130,886 GBP2023-01-02 ~ 2023-12-31
Property, Plant & Equipment
21,660,652 GBP2024-12-29
20,998,996 GBP2023-12-31
Fixed Assets
21,660,652 GBP2024-12-29
20,998,996 GBP2023-12-31
Total Inventories
634,952 GBP2024-12-29
558,738 GBP2023-12-31
Debtors
Non-current
40,500 GBP2024-12-29
40,500 GBP2023-12-31
Current
2,493,016 GBP2024-12-29
2,623,371 GBP2023-12-31
Cash at bank and in hand
1,159,393 GBP2024-12-29
1,974,451 GBP2023-12-31
Current Assets
4,327,861 GBP2024-12-29
5,197,060 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-17,664,694 GBP2024-12-29
Net Current Assets/Liabilities
-13,336,833 GBP2024-12-29
-6,813,334 GBP2023-12-31
Total Assets Less Current Liabilities
8,323,819 GBP2024-12-29
14,185,662 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-218,083 GBP2024-12-29
Net Assets/Liabilities
6,411,372 GBP2024-12-29
7,536,260 GBP2023-12-31
Equity
Called up share capital
250,002 GBP2024-12-29
250,002 GBP2023-12-31
250,002 GBP2023-01-02
Revaluation reserve
10,598,166 GBP2024-12-29
9,928,247 GBP2023-12-31
9,595,982 GBP2023-01-02
Other miscellaneous reserve
3,984,765 GBP2024-12-29
3,984,765 GBP2023-12-31
3,984,765 GBP2023-01-02
Retained earnings (accumulated losses)
-8,421,561 GBP2024-12-29
-6,626,754 GBP2023-12-31
-5,163,603 GBP2023-01-02
Equity
6,411,372 GBP2024-12-29
7,536,260 GBP2023-12-31
8,667,146 GBP2023-01-02
Profit/Loss
Retained earnings (accumulated losses)
-1,939,932 GBP2024-01-01 ~ 2024-12-29
-1,563,881 GBP2023-01-02 ~ 2023-12-31
Audit Fees/Expenses
27,300 GBP2024-01-01 ~ 2024-12-29
25,800 GBP2023-01-02 ~ 2023-12-31
Wages/Salaries
7,991,938 GBP2024-01-01 ~ 2024-12-29
7,695,373 GBP2023-01-02 ~ 2023-12-31
Social Security Costs
679,984 GBP2024-01-01 ~ 2024-12-29
654,393 GBP2023-01-02 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,789,469 GBP2024-01-01 ~ 2024-12-29
8,461,634 GBP2023-01-02 ~ 2023-12-31
Director Remuneration
320,000 GBP2024-01-01 ~ 2024-12-29
240,000 GBP2023-01-02 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-2,350 GBP2024-01-01 ~ 2024-12-29
188,210 GBP2023-01-02 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-485,570 GBP2024-01-01 ~ 2024-12-29
-323,736 GBP2023-01-02 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,320,250 GBP2024-12-29
2,130,253 GBP2023-12-31
Motor vehicles
18,963 GBP2024-12-29
18,963 GBP2023-12-31
Furniture and fittings
1,789,673 GBP2024-12-29
1,545,878 GBP2023-12-31
Office equipment
205,731 GBP2024-12-29
164,986 GBP2023-12-31
Other
917,551 GBP2024-12-29
828,003 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
25,016,693 GBP2024-12-29
23,720,775 GBP2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
368,639 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,050,159 GBP2023-12-31
Motor vehicles
18,963 GBP2023-12-31
Furniture and fittings
798,282 GBP2023-12-31
Office equipment
151,444 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,721,779 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
355,330 GBP2024-01-01 ~ 2024-12-29
Owned/Freehold
1,158,594 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,220,399 GBP2024-12-29
Motor vehicles
18,963 GBP2024-12-29
Furniture and fittings
1,153,612 GBP2024-12-29
Office equipment
162,799 GBP2024-12-29
Other
800,268 GBP2024-12-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,356,041 GBP2024-12-29
Property, Plant & Equipment
Plant and equipment
1,099,851 GBP2024-12-29
1,080,094 GBP2023-12-31
Furniture and fittings
636,061 GBP2024-12-29
747,596 GBP2023-12-31
Office equipment
42,932 GBP2024-12-29
13,542 GBP2023-12-31
Other
117,283 GBP2024-12-29
125,072 GBP2023-12-31
Raw materials and consumables
377,506 GBP2024-12-29
235,598 GBP2023-12-31
Finished Goods/Goods for Resale
257,446 GBP2024-12-29
323,140 GBP2023-12-31
Other Debtors
Non-current
40,500 GBP2024-12-29
40,500 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,459 GBP2024-12-29
205,420 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,677,727 GBP2024-12-29
1,640,882 GBP2023-12-31
Other Debtors
Current
271,363 GBP2024-12-29
193,284 GBP2023-12-31
Prepayments/Accrued Income
Current
538,467 GBP2024-12-29
583,785 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,262,488 GBP2024-12-29
2,154,341 GBP2023-12-31
Amounts owed to group undertakings
Current
13,496,115 GBP2024-12-29
6,769,786 GBP2023-12-31
Taxation/Social Security Payable
Current
991,630 GBP2024-12-29
1,315,474 GBP2023-12-31
Other Creditors
Current
517,689 GBP2024-12-29
768,648 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,396,772 GBP2024-12-29
1,002,145 GBP2023-12-31
Creditors
Current
17,664,694 GBP2024-12-29
12,010,394 GBP2023-12-31
Amounts owed to group undertakings
Non-current
4,783,073 GBP2023-12-31
Other Creditors
Non-current
218,083 GBP2024-12-29
247,542 GBP2023-12-31
Creditors
Non-current
218,083 GBP2024-12-29
5,030,615 GBP2023-12-31
Net Deferred Tax Liability/Asset
-1,694,364 GBP2024-12-29
-1,618,787 GBP2023-12-31
-1,647,572 GBP2023-01-02
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
2,350 GBP2024-01-01 ~ 2024-12-29
-188,210 GBP2023-01-02 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-913,619 GBP2024-12-29
-927,550 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,002 shares2024-12-29
250,002 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
945,000 GBP2024-12-29
945,000 GBP2023-12-31
Between one and five year
4,725,000 GBP2024-12-29
3,780,000 GBP2023-12-31
More than five year
14,285,267 GBP2024-12-29
11,766,667 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
19,955,267 GBP2024-12-29
16,491,667 GBP2023-12-31