Cost of Sales
-10,954,902 GBP2023-12-25 ~ 2024-12-24
-12,021,001 GBP2022-12-25 ~ 2023-12-24
Administrative Expenses
-4,986,205 GBP2023-12-25 ~ 2024-12-24
-5,265,334 GBP2022-12-25 ~ 2023-12-24
Profit/Loss on Ordinary Activities Before Tax
1,197,998 GBP2023-12-25 ~ 2024-12-24
237,789 GBP2022-12-25 ~ 2023-12-24
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-334,265 GBP2023-12-25 ~ 2024-12-24
117,654 GBP2022-12-25 ~ 2023-12-24
Profit/Loss
863,733 GBP2023-12-25 ~ 2024-12-24
355,443 GBP2022-12-25 ~ 2023-12-24
Comprehensive Income/Expense
863,733 GBP2023-12-25 ~ 2024-12-24
355,443 GBP2022-12-25 ~ 2023-12-24
Intangible Assets
Other
93,667 GBP2024-12-24
118,076 GBP2023-12-24
Property, Plant & Equipment
2,332,124 GBP2024-12-24
2,266,675 GBP2023-12-24
Fixed Assets
2,425,791 GBP2024-12-24
2,384,751 GBP2023-12-24
Debtors
4,768,544 GBP2024-12-24
4,831,728 GBP2023-12-24
Cash at bank and in hand
371,908 GBP2024-12-24
266,626 GBP2023-12-24
Current Assets
5,233,629 GBP2024-12-24
5,229,320 GBP2023-12-24
Net Current Assets/Liabilities
-879,979 GBP2024-12-24
-1,739,291 GBP2023-12-24
Total Assets Less Current Liabilities
1,545,812 GBP2024-12-24
645,460 GBP2023-12-24
Creditors
Non-current, Amounts falling due after one year
-28,163 GBP2023-12-24
Net Assets/Liabilities
1,529,514 GBP2024-12-24
935,264 GBP2023-12-24
Equity
Called up share capital
425,000 GBP2024-12-24
425,000 GBP2023-12-24
425,000 GBP2022-12-24
Retained earnings (accumulated losses)
1,104,514 GBP2024-12-24
510,264 GBP2023-12-24
336,177 GBP2022-12-24
Equity
1,529,514 GBP2024-12-24
935,264 GBP2023-12-24
Profit/Loss
Retained earnings (accumulated losses)
863,733 GBP2023-12-25 ~ 2024-12-24
355,443 GBP2022-12-25 ~ 2023-12-24
Dividends Paid
Retained earnings (accumulated losses)
-181,356 GBP2022-12-25 ~ 2023-12-24
Dividends Paid
-269,483 GBP2023-12-25 ~ 2024-12-24
Average Number of Employees
2832023-12-25 ~ 2024-12-24
3332022-12-25 ~ 2023-12-24
Wages/Salaries
4,199,722 GBP2023-12-25 ~ 2024-12-24
4,350,704 GBP2022-12-25 ~ 2023-12-24
Pension & Other Post-employment Benefit Costs/Other Pension Costs
168,265 GBP2023-12-25 ~ 2024-12-24
97,713 GBP2022-12-25 ~ 2023-12-24
Staff Costs/Employee Benefits Expense
4,647,862 GBP2023-12-25 ~ 2024-12-24
4,689,885 GBP2022-12-25 ~ 2023-12-24
Director Remuneration
35,971 GBP2023-12-25 ~ 2024-12-24
49,297 GBP2022-12-25 ~ 2023-12-24
Audit Fees/Expenses
14,056 GBP2023-12-25 ~ 2024-12-24
22,750 GBP2022-12-25 ~ 2023-12-24
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
334,265 GBP2023-12-25 ~ 2024-12-24
-54,398 GBP2022-12-25 ~ 2023-12-24
Intangible Assets - Gross Cost
Goodwill
4,054,571 GBP2024-12-24
4,054,571 GBP2023-12-24
Patents/Trademarks/Licences/Concessions
394,346 GBP2024-12-24
388,093 GBP2023-12-24
Intangible Assets - Gross Cost
4,448,917 GBP2024-12-24
4,442,664 GBP2023-12-24
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
4,054,571 GBP2024-12-24
4,054,571 GBP2023-12-24
Patents/Trademarks/Licences/Concessions
300,679 GBP2024-12-24
270,017 GBP2023-12-24
Intangible Assets - Accumulated Amortisation & Impairment
4,355,250 GBP2024-12-24
4,324,588 GBP2023-12-24
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2023-12-25 ~ 2024-12-24
Patents/Trademarks/Licences/Concessions
30,662 GBP2023-12-25 ~ 2024-12-24
Intangible Assets - Increase From Amortisation Charge for Year
30,662 GBP2023-12-25 ~ 2024-12-24
Intangible Assets
Goodwill
0 GBP2024-12-24
0 GBP2023-12-24
Patents/Trademarks/Licences/Concessions
93,667 GBP2024-12-24
118,076 GBP2023-12-24
Intangible Assets
93,667 GBP2024-12-24
118,076 GBP2023-12-24
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
4,737,228 GBP2023-12-24
Furniture and fittings
4,430,622 GBP2024-12-24
4,359,580 GBP2023-12-24
Property, Plant & Equipment - Gross Cost
9,699,173 GBP2024-12-24
9,096,808 GBP2023-12-24
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-1,157 GBP2023-12-25 ~ 2024-12-24
Property, Plant & Equipment - Other Disposals
-1,157 GBP2023-12-25 ~ 2024-12-24
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
3,366,005 GBP2023-12-24
Furniture and fittings
3,609,276 GBP2024-12-24
3,464,128 GBP2023-12-24
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,367,049 GBP2024-12-24
6,830,133 GBP2023-12-24
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
145,148 GBP2023-12-25 ~ 2024-12-24
Property, Plant & Equipment - Increase From Depreciation Charge for Year
536,916 GBP2023-12-25 ~ 2024-12-24
Property, Plant & Equipment
Furniture and fittings
821,346 GBP2024-12-24
895,452 GBP2023-12-24
Finished Goods/Goods for Resale
93,177 GBP2024-12-24
130,966 GBP2023-12-24
Amounts Owed by Group Undertakings
Current
2,624,464 GBP2024-12-24
3,466,438 GBP2023-12-24
Other Debtors
Current
1,809,420 GBP2024-12-24
999,365 GBP2023-12-24
Prepayments/Accrued Income
Current
334,660 GBP2024-12-24
365,925 GBP2023-12-24
Debtors
Amounts falling due within one year, Current
4,768,544 GBP2024-12-24
4,831,728 GBP2023-12-24
Bank Borrowings/Overdrafts
Current
0 GBP2024-12-24
4,803,049 GBP2023-12-24
Trade Creditors/Trade Payables
Current
1,097,021 GBP2024-12-24
1,144,360 GBP2023-12-24
Amounts owed to group undertakings
Current
3,786,740 GBP2024-12-24
0 GBP2023-12-24
Other Taxation & Social Security Payable
Current
513,326 GBP2024-12-24
751,103 GBP2023-12-24
Other Creditors
Current
693,699 GBP2024-12-24
148,938 GBP2023-12-24
Accrued Liabilities/Deferred Income
Current
22,822 GBP2024-12-24
121,161 GBP2023-12-24
Creditors
Current
6,113,608 GBP2024-12-24
6,968,611 GBP2023-12-24
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-12-24
28,163 GBP2023-12-24
Bank Borrowings
0 GBP2024-12-24
4,831,212 GBP2023-12-24
Total Borrowings
Current
0 GBP2024-12-24
4,803,049 GBP2023-12-24
Non-current
0 GBP2024-12-24
28,163 GBP2023-12-24
Par Value of Share
Class 1 ordinary share
1 GBP2023-12-25 ~ 2024-12-24
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
425,000 shares2024-12-24
425,000 shares2023-12-24
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
650,023 GBP2024-12-24
670,034 GBP2023-12-24
Between two and five year
1,968,419 GBP2024-12-24
2,196,982 GBP2023-12-24
More than five year
1,427,400 GBP2024-12-24
1,824,523 GBP2023-12-24
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,045,842 GBP2024-12-24
4,691,539 GBP2023-12-24