Average Number of Employees
8492022-07-04 ~ 2023-07-02
8052021-07-04 ~ 2022-07-03
Turnover/Revenue
35,663,469 GBP2022-07-04 ~ 2023-07-02
34,819,622 GBP2021-07-04 ~ 2022-07-03
Cost of Sales
-25,301,178 GBP2022-07-04 ~ 2023-07-02
-22,993,773 GBP2021-07-04 ~ 2022-07-03
Gross Profit/Loss
10,362,291 GBP2022-07-04 ~ 2023-07-02
11,825,849 GBP2021-07-04 ~ 2022-07-03
Administrative Expenses
-12,042,145 GBP2022-07-04 ~ 2023-07-02
-8,704,515 GBP2021-07-04 ~ 2022-07-03
Operating Profit/Loss
-1,814,643 GBP2022-07-04 ~ 2023-07-02
2,532,189 GBP2021-07-04 ~ 2022-07-03
Profit/Loss on Ordinary Activities Before Tax
-6,502,872 GBP2022-07-04 ~ 2023-07-02
-1,735,469 GBP2021-07-04 ~ 2022-07-03
Profit/Loss
-6,502,872 GBP2022-07-04 ~ 2023-07-02
-1,735,469 GBP2021-07-04 ~ 2022-07-03
Comprehensive Income/Expense
-6,502,872 GBP2022-07-04 ~ 2023-07-02
-1,735,469 GBP2021-07-04 ~ 2022-07-03
Intangible Assets
105,565 GBP2023-07-02
102,516 GBP2022-07-03
Property, Plant & Equipment
22,622,915 GBP2023-07-02
20,554,862 GBP2022-07-03
Fixed Assets - Investments
1,164,712 GBP2023-07-02
1,164,711 GBP2022-07-03
Fixed Assets
23,893,192 GBP2023-07-02
21,822,089 GBP2022-07-03
Total Inventories
483,700 GBP2023-07-02
305,823 GBP2022-07-03
Debtors
Current
21,144,226 GBP2023-07-02
20,926,738 GBP2022-07-03
Cash at bank and in hand
240,518 GBP2023-07-02
3,064,360 GBP2022-07-03
Current Assets
21,868,444 GBP2023-07-02
24,296,921 GBP2022-07-03
Creditors
Current, Amounts falling due within one year
-60,584,730 GBP2023-07-02
-54,439,232 GBP2022-07-03
Net Current Assets/Liabilities
-38,716,286 GBP2023-07-02
-30,142,311 GBP2022-07-03
Total Assets Less Current Liabilities
-14,823,094 GBP2023-07-02
-8,320,222 GBP2022-07-03
Creditors
Non-current, Amounts falling due after one year
-1,400,000 GBP2023-07-02
-1,400,000 GBP2022-07-03
Net Assets/Liabilities
-16,223,094 GBP2023-07-02
-9,720,222 GBP2022-07-03
Equity
Called up share capital
1,180,566 GBP2023-07-02
1,180,566 GBP2022-07-03
1,180,566 GBP2021-07-04
Share premium
20,693,483 GBP2023-07-02
20,693,483 GBP2022-07-03
20,693,483 GBP2021-07-04
Other miscellaneous reserve
1,226,357 GBP2023-07-02
1,226,357 GBP2022-07-03
1,226,357 GBP2021-07-04
Retained earnings (accumulated losses)
-39,323,500 GBP2023-07-02
-32,820,628 GBP2022-07-03
-31,085,159 GBP2021-07-04
Equity
-16,223,094 GBP2023-07-02
-9,720,222 GBP2022-07-03
-7,984,753 GBP2021-07-04
Profit/Loss
Retained earnings (accumulated losses)
-6,502,872 GBP2022-07-04 ~ 2023-07-02
-1,735,469 GBP2021-07-04 ~ 2022-07-03
Audit Fees/Expenses
41,000 GBP2022-07-04 ~ 2023-07-02
29,500 GBP2021-07-04 ~ 2022-07-03
Wages/Salaries
15,180,504 GBP2022-07-04 ~ 2023-07-02
14,869,097 GBP2021-07-04 ~ 2022-07-03
Social Security Costs
1,165,853 GBP2022-07-04 ~ 2023-07-02
1,100,308 GBP2021-07-04 ~ 2022-07-03
Staff Costs/Employee Benefits Expense
16,764,357 GBP2022-07-04 ~ 2023-07-02
16,315,304 GBP2021-07-04 ~ 2022-07-03
Director Remuneration
1,233,169 GBP2022-07-04 ~ 2023-07-02
1,107,318 GBP2021-07-04 ~ 2022-07-03
Tax Expense/Credit at Applicable Tax Rate
-1,416,064 GBP2022-07-04 ~ 2023-07-02
-329,739 GBP2021-07-04 ~ 2022-07-03
Intangible Assets - Gross Cost
Development expenditure
892,487 GBP2023-07-02
838,239 GBP2022-07-03
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
786,922 GBP2023-07-02
735,723 GBP2022-07-03
Intangible Assets
Development expenditure
105,565 GBP2023-07-02
102,516 GBP2022-07-03
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,573,160 GBP2023-07-02
1,570,647 GBP2022-07-03
Furniture and fittings
10,257,637 GBP2023-07-02
8,657,706 GBP2022-07-03
Office equipment
1,399,807 GBP2023-07-02
1,384,942 GBP2022-07-03
Other
1,376,356 GBP2023-07-02
712,232 GBP2022-07-03
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,278,321 GBP2022-07-03
Furniture and fittings
2,635,699 GBP2022-07-03
Office equipment
1,318,152 GBP2022-07-03
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
132,966 GBP2022-07-04 ~ 2023-07-02
Furniture and fittings, Owned/Freehold
961,182 GBP2022-07-04 ~ 2023-07-02
Office equipment, Owned/Freehold
64,877 GBP2022-07-04 ~ 2023-07-02
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,411,287 GBP2023-07-02
Furniture and fittings
3,596,881 GBP2023-07-02
Office equipment
1,383,029 GBP2023-07-02
Other
688,012 GBP2023-07-02
Property, Plant & Equipment
Plant and equipment
161,873 GBP2023-07-02
292,326 GBP2022-07-03
Furniture and fittings
6,660,756 GBP2023-07-02
6,022,007 GBP2022-07-03
Office equipment
16,778 GBP2023-07-02
66,790 GBP2022-07-03
Other
688,344 GBP2023-07-02
190,213 GBP2022-07-03
Property, Plant & Equipment - Gross Cost
33,903,355 GBP2023-07-02
30,438,786 GBP2022-07-03
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
9,883,924 GBP2022-07-03
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
2,086,348 GBP2022-07-04 ~ 2023-07-02
Property, Plant & Equipment - Accumulated Depreciation & Impairment
11,280,440 GBP2023-07-02
Finished Goods/Goods for Resale
483,700 GBP2023-07-02
305,823 GBP2022-07-03
Trade Debtors/Trade Receivables
Current
44,991 GBP2023-07-02
413,959 GBP2022-07-03
Amounts Owed by Group Undertakings
Current
18,533,242 GBP2023-07-02
16,209,824 GBP2022-07-03
Other Debtors
Current
2,188,292 GBP2023-07-02
1,540,394 GBP2022-07-03
Prepayments/Accrued Income
Current
259,962 GBP2023-07-02
2,021,187 GBP2022-07-03
Cash and Cash Equivalents
240,518 GBP2023-07-02
3,064,360 GBP2022-07-03
Bank Borrowings
Current
5,356,308 GBP2023-07-02
5,729,371 GBP2022-07-03
Other Remaining Borrowings
Current
8,073,812 GBP2023-07-02
11,598,411 GBP2022-07-03
Trade Creditors/Trade Payables
Current
3,776,190 GBP2023-07-02
3,616,887 GBP2022-07-03
Amounts owed to group undertakings
Current
29,023,853 GBP2023-07-02
21,919,152 GBP2022-07-03
Taxation/Social Security Payable
Current
2,341,317 GBP2023-07-02
4,381,078 GBP2022-07-03
Other Creditors
Current
1,861,260 GBP2023-07-02
1,486,520 GBP2022-07-03
Accrued Liabilities/Deferred Income
Current
9,911,497 GBP2023-07-02
5,446,105 GBP2022-07-03
Creditors
Current
60,584,730 GBP2023-07-02
54,439,232 GBP2022-07-03
Other Remaining Borrowings
Non-current
1,400,000 GBP2023-07-02
1,400,000 GBP2022-07-03
Creditors
Non-current
1,400,000 GBP2023-07-02
1,400,000 GBP2022-07-03
Bank Borrowings
Current, Amounts falling due within one year
5,356,308 GBP2023-07-02
5,729,371 GBP2022-07-03
Total Borrowings
Current, Amounts falling due within one year
13,430,120 GBP2023-07-02
17,327,782 GBP2022-07-03
Total Borrowings
14,830,120 GBP2023-07-02
18,727,782 GBP2022-07-03
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,826,050 shares2023-07-02
9,826,050 shares2022-07-03
Par Value of Share
Class 1 ordinary share
0.102022-07-04 ~ 2023-07-02
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,978,612 shares2023-07-02
1,978,612 shares2022-07-03
Par Value of Share
Class 2 ordinary share
0.102022-07-04 ~ 2023-07-02
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1,000 shares2023-07-02
1,000 shares2022-07-03
Par Value of Share
Class 3 ordinary share
0.102022-07-04 ~ 2023-07-02
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,693,000 GBP2023-07-02
2,750,000 GBP2022-07-03
Between one and five year
10,772,000 GBP2023-07-02
10,998,000 GBP2022-07-03
More than five year
41,848,000 GBP2023-07-02
42,514,000 GBP2022-07-03
Future Minimum Lease Payments Under Non-cancellable Operating Leases
55,313,000 GBP2023-07-02
56,262,000 GBP2022-07-03