Turnover/Revenue
6,386,181 GBP2020-12-28 ~ 2021-12-26
3,186,454 GBP2020-03-13 ~ 2020-12-27
Cost of Sales
-4,395,250 GBP2020-12-28 ~ 2021-12-26
-2,578,356 GBP2020-03-13 ~ 2020-12-27
Gross Profit/Loss
1,990,931 GBP2020-12-28 ~ 2021-12-26
608,098 GBP2020-03-13 ~ 2020-12-27
Administrative Expenses
-1,799,479 GBP2020-12-28 ~ 2021-12-26
-1,352,832 GBP2020-03-13 ~ 2020-12-27
Operating Profit/Loss
519,896 GBP2020-12-28 ~ 2021-12-26
121,099 GBP2020-03-13 ~ 2020-12-27
Other Interest Receivable/Similar Income (Finance Income)
1,245 GBP2020-12-28 ~ 2021-12-26
6,450 GBP2020-03-13 ~ 2020-12-27
Profit/Loss on Ordinary Activities Before Tax
456,554 GBP2020-12-28 ~ 2021-12-26
69,965 GBP2020-03-13 ~ 2020-12-27
Profit/Loss
388,445 GBP2020-12-28 ~ 2021-12-26
23,544 GBP2020-03-13 ~ 2020-12-27
Comprehensive Income/Expense
388,445 GBP2020-12-28 ~ 2021-12-26
23,544 GBP2020-03-13 ~ 2020-12-27
Property, Plant & Equipment
2,717,571 GBP2021-12-26
3,062,961 GBP2020-12-27
Total Inventories
85,256 GBP2021-12-26
48,992 GBP2020-12-27
Debtors
303,077 GBP2021-12-26
300,984 GBP2020-12-27
Cash at bank and in hand
2,255,656 GBP2021-12-26
1,243,432 GBP2020-12-27
Current Assets
2,643,989 GBP2021-12-26
1,593,408 GBP2020-12-27
Creditors
Current
2,641,158 GBP2021-12-26
2,104,220 GBP2020-12-27
Net Current Assets/Liabilities
2,831 GBP2021-12-26
-510,812 GBP2020-12-27
Total Assets Less Current Liabilities
2,720,402 GBP2021-12-26
2,552,149 GBP2020-12-27
Creditors
Non-current
-575,308 GBP2021-12-26
-744,721 GBP2020-12-27
Net Assets/Liabilities
2,135,939 GBP2021-12-26
1,747,494 GBP2020-12-27
Equity
Called up share capital
73 GBP2021-12-26
80 GBP2020-12-27
86 GBP2020-03-12
Capital redemption reserve
1,547,072 GBP2021-12-26
1,547,065 GBP2020-12-27
1,547,059 GBP2020-03-12
Retained earnings (accumulated losses)
588,794 GBP2021-12-26
200,349 GBP2020-12-27
176,805 GBP2020-03-12
Equity
2,135,939 GBP2021-12-26
1,747,494 GBP2020-12-27
1,723,950 GBP2020-03-12
Issue of Equity Instruments
Called up share capital
-7 GBP2020-12-28 ~ 2021-12-26
-6 GBP2020-03-13 ~ 2020-12-27
Issue of Equity Instruments
-7 GBP2020-12-28 ~ 2021-12-26
-6 GBP2020-03-13 ~ 2020-12-27
Comprehensive Income/Expense
Retained earnings (accumulated losses)
388,445 GBP2020-12-28 ~ 2021-12-26
23,544 GBP2020-03-13 ~ 2020-12-27
Wages/Salaries
2,723,835 GBP2020-12-28 ~ 2021-12-26
1,908,476 GBP2020-03-13 ~ 2020-12-27
Social Security Costs
208,957 GBP2020-12-28 ~ 2021-12-26
151,365 GBP2020-03-13 ~ 2020-12-27
Pension & Other Post-employment Benefit Costs/Other Pension Costs
164,461 GBP2020-12-28 ~ 2021-12-26
42,709 GBP2020-03-13 ~ 2020-12-27
Staff Costs/Employee Benefits Expense
3,097,253 GBP2020-12-28 ~ 2021-12-26
2,102,550 GBP2020-03-13 ~ 2020-12-27
Average Number of Employees
1532020-12-28 ~ 2021-12-26
1322020-03-13 ~ 2020-12-27
Director Remuneration
182,784 GBP2020-12-28 ~ 2021-12-26
155,458 GBP2020-03-13 ~ 2020-12-27
Property, Plant & Equipment - Depreciation Expense
Owned assets
311,805 GBP2020-12-28 ~ 2021-12-26
345,980 GBP2020-03-13 ~ 2020-12-27
Current Tax for the Period
154,264 GBP2020-12-28 ~ 2021-12-26
40,920 GBP2020-03-13 ~ 2020-12-27
Tax Expense/Credit at Applicable Tax Rate
86,745 GBP2020-12-28 ~ 2021-12-26
13,293 GBP2020-03-13 ~ 2020-12-27
Property, Plant & Equipment - Gross Cost
Plant and equipment
351,947 GBP2021-12-26
351,947 GBP2020-12-27
Furniture and fittings
1,227,929 GBP2021-12-26
1,169,257 GBP2020-12-27
Property, Plant & Equipment - Gross Cost
4,149,876 GBP2021-12-26
4,672,345 GBP2020-12-27
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-661,417 GBP2020-12-28 ~ 2021-12-26
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
351,759 GBP2021-12-26
351,267 GBP2020-12-27
Furniture and fittings
1,080,546 GBP2021-12-26
985,838 GBP2020-12-27
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,432,305 GBP2021-12-26
1,609,384 GBP2020-12-27
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
492 GBP2020-12-28 ~ 2021-12-26
Furniture and fittings
94,708 GBP2020-12-28 ~ 2021-12-26
Property, Plant & Equipment - Increase From Depreciation Charge for Year
311,805 GBP2020-12-28 ~ 2021-12-26
Property, Plant & Equipment
Plant and equipment
188 GBP2021-12-26
680 GBP2020-12-27
Furniture and fittings
147,383 GBP2021-12-26
183,419 GBP2020-12-27
Finished Goods
85,256 GBP2021-12-26
48,992 GBP2020-12-27
Trade Debtors/Trade Receivables
Current
1,966 GBP2021-12-26
3,366 GBP2020-12-27
Other Debtors
Current
148,629 GBP2021-12-26
201,953 GBP2020-12-27
Amount of corporation tax that is recoverable
Current
16,635 GBP2020-12-27
Debtors - Deferred Tax Asset
Current
35,376 GBP2021-12-26
Prepayments
Current
82,226 GBP2021-12-26
25,998 GBP2020-12-27
Debtors
Amounts falling due within one year, Current
303,077 GBP2021-12-26
300,984 GBP2020-12-27
Bank Borrowings/Overdrafts
Current
254,581 GBP2021-12-26
264,871 GBP2020-12-27
Trade Creditors/Trade Payables
Current
373,626 GBP2021-12-26
185,122 GBP2020-12-27
Corporation Tax Payable
Current
147,683 GBP2021-12-26
Other Creditors
Current
205,602 GBP2021-12-26
110,364 GBP2020-12-27
Accrued Liabilities
Current
397,099 GBP2021-12-26
249,424 GBP2020-12-27
Bank Borrowings/Overdrafts
Non-current
575,308 GBP2021-12-26
744,721 GBP2020-12-27
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
305,347 GBP2021-12-26
305,347 GBP2020-12-27
Between one and five year
1,221,389 GBP2021-12-26
1,221,389 GBP2020-12-27
More than five year
1,348,981 GBP2021-12-26
1,654,328 GBP2020-12-27
All periods
2,875,717 GBP2021-12-26
3,181,064 GBP2020-12-27
Deferred Tax Liabilities
Accelerated tax depreciation
-40,767 GBP2020-12-27
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-35,376 GBP2021-12-26
50,779 GBP2020-12-27
Profit/Loss
Retained earnings (accumulated losses)
388,445 GBP2020-12-28 ~ 2021-12-26