Average Number of Employees
2692023-12-29 ~ 2024-12-26
2712022-12-30 ~ 2023-12-28
Turnover/Revenue
23,552,820 GBP2023-12-29 ~ 2024-12-26
22,227,838 GBP2022-12-30 ~ 2023-12-28
Cost of Sales
-14,474,477 GBP2023-12-29 ~ 2024-12-26
-13,664,811 GBP2022-12-30 ~ 2023-12-28
Gross Profit/Loss
9,078,343 GBP2023-12-29 ~ 2024-12-26
8,563,027 GBP2022-12-30 ~ 2023-12-28
Administrative Expenses
-10,310,851 GBP2023-12-29 ~ 2024-12-26
-10,769,856 GBP2022-12-30 ~ 2023-12-28
Operating Profit/Loss
-1,232,508 GBP2023-12-29 ~ 2024-12-26
-1,806,829 GBP2022-12-30 ~ 2023-12-28
Other Interest Receivable/Similar Income (Finance Income)
3,337 GBP2023-12-29 ~ 2024-12-26
2,556 GBP2022-12-30 ~ 2023-12-28
Profit/Loss on Ordinary Activities Before Tax
-1,391,283 GBP2023-12-29 ~ 2024-12-26
-3,022,593 GBP2022-12-30 ~ 2023-12-28
Profit/Loss
-1,391,283 GBP2023-12-29 ~ 2024-12-26
-3,022,593 GBP2022-12-30 ~ 2023-12-28
Intangible Assets
222,125 GBP2024-12-26
201,215 GBP2023-12-28
Property, Plant & Equipment
2,570,183 GBP2024-12-26
3,065,803 GBP2023-12-28
Fixed Assets
2,792,308 GBP2024-12-26
3,267,018 GBP2023-12-28
Total Inventories
117,608 GBP2024-12-26
134,563 GBP2023-12-28
Debtors
Non-current
94,800 GBP2024-12-26
149,400 GBP2023-12-28
Current
488,602 GBP2024-12-26
293,522 GBP2023-12-28
Cash at bank and in hand
1,327,154 GBP2024-12-26
2,207,064 GBP2023-12-28
Current Assets
2,028,164 GBP2024-12-26
2,784,549 GBP2023-12-28
Creditors
Current, Amounts falling due within one year
-2,970,564 GBP2024-12-26
-3,845,673 GBP2023-12-28
Net Current Assets/Liabilities
-942,400 GBP2024-12-26
-1,061,124 GBP2023-12-28
Total Assets Less Current Liabilities
1,849,908 GBP2024-12-26
2,205,894 GBP2023-12-28
Creditors
Non-current, Amounts falling due after one year
-4,033,725 GBP2023-12-28
Net Assets/Liabilities
-3,309,259 GBP2024-12-26
-1,915,027 GBP2023-12-28
Equity
Called up share capital
1,591 GBP2024-12-26
1,591 GBP2023-12-28
1,591 GBP2022-12-30
Share premium
4,762,754 GBP2024-12-26
4,765,703 GBP2023-12-28
4,765,703 GBP2022-12-30
Retained earnings (accumulated losses)
-8,073,604 GBP2024-12-26
-6,682,321 GBP2023-12-28
-16,578,096 GBP2022-12-30
Equity
-3,309,259 GBP2024-12-26
-1,915,027 GBP2023-12-28
-11,810,802 GBP2022-12-30
Profit/Loss
Retained earnings (accumulated losses)
-1,391,283 GBP2023-12-29 ~ 2024-12-26
-3,022,593 GBP2022-12-30 ~ 2023-12-28
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,391,283 GBP2023-12-29 ~ 2024-12-26
-3,022,593 GBP2022-12-30 ~ 2023-12-28
Comprehensive Income/Expense
-1,391,283 GBP2023-12-29 ~ 2024-12-26
-3,022,593 GBP2022-12-30 ~ 2023-12-28
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
12,918,368 GBP2022-12-30 ~ 2023-12-28
Equity - Income/Expense Recognised Directly
-2,949 GBP2023-12-29 ~ 2024-12-26
12,918,368 GBP2022-12-30 ~ 2023-12-28
Issue of Equity Instruments
-2,949 GBP2023-12-29 ~ 2024-12-26
Audit Fees/Expenses
27,900 GBP2023-12-29 ~ 2024-12-26
32,100 GBP2022-12-30 ~ 2023-12-28
Tax Expense/Credit at Applicable Tax Rate
-347,821 GBP2023-12-29 ~ 2024-12-26
-668,526 GBP2022-12-30 ~ 2023-12-28
Wages/Salaries
6,872,937 GBP2023-12-29 ~ 2024-12-26
6,745,030 GBP2022-12-30 ~ 2023-12-28
Social Security Costs
447,352 GBP2023-12-29 ~ 2024-12-26
423,152 GBP2022-12-30 ~ 2023-12-28
Staff Costs/Employee Benefits Expense
7,442,151 GBP2023-12-29 ~ 2024-12-26
7,286,351 GBP2022-12-30 ~ 2023-12-28
Director Remuneration
185,000 GBP2023-12-29 ~ 2024-12-26
190,500 GBP2022-12-30 ~ 2023-12-28
Intangible Assets - Gross Cost
Development expenditure
904,205 GBP2024-12-26
778,206 GBP2023-12-28
Intangible Assets - Gross Cost
995,377 GBP2024-12-26
869,378 GBP2023-12-28
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
733,891 GBP2024-12-26
633,536 GBP2023-12-28
Intangible Assets - Accumulated Amortisation & Impairment
773,252 GBP2024-12-26
668,163 GBP2023-12-28
Intangible Assets - Increase From Amortisation Charge for Year
115,489 GBP2023-12-29 ~ 2024-12-26
Intangible Assets
Development expenditure
170,314 GBP2024-12-26
144,670 GBP2023-12-28
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,338,213 GBP2024-12-26
3,235,805 GBP2023-12-28
Property, Plant & Equipment - Gross Cost
7,996,743 GBP2024-12-26
7,771,249 GBP2023-12-28
Property, Plant & Equipment - Other Disposals
-9,733 GBP2023-12-29 ~ 2024-12-26
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,506,820 GBP2024-12-26
2,050,051 GBP2023-12-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,426,560 GBP2024-12-26
4,705,446 GBP2023-12-28
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
730,847 GBP2023-12-29 ~ 2024-12-26
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-9,733 GBP2023-12-29 ~ 2024-12-26
Property, Plant & Equipment
Plant and equipment
831,393 GBP2024-12-26
1,185,754 GBP2023-12-28
Finished Goods/Goods for Resale
117,608 GBP2024-12-26
134,563 GBP2023-12-28
Other Debtors
Non-current
94,800 GBP2024-12-26
149,400 GBP2023-12-28
Trade Debtors/Trade Receivables
Current
245,185 GBP2024-12-26
83,025 GBP2023-12-28
Other Debtors
Current
177,017 GBP2024-12-26
143,821 GBP2023-12-28
Prepayments/Accrued Income
Current
66,400 GBP2024-12-26
66,676 GBP2023-12-28
Cash and Cash Equivalents
1,327,154 GBP2024-12-26
2,207,064 GBP2023-12-28
Bank Borrowings
Current
380,282 GBP2024-12-26
208,451 GBP2023-12-28
Trade Creditors/Trade Payables
Current
1,480,280 GBP2024-12-26
1,837,296 GBP2023-12-28
Taxation/Social Security Payable
Current
429,637 GBP2024-12-26
725,952 GBP2023-12-28
Finance Lease Liabilities - Total Present Value
Current
2,881 GBP2024-12-26
40,676 GBP2023-12-28
Other Creditors
Current
196,988 GBP2024-12-26
211,958 GBP2023-12-28
Accrued Liabilities/Deferred Income
Current
480,496 GBP2024-12-26
821,340 GBP2023-12-28
Creditors
Current
2,970,564 GBP2024-12-26
3,845,673 GBP2023-12-28
Bank Borrowings
Non-current
1,711,267 GBP2024-12-26
2,091,549 GBP2023-12-28
Other Remaining Borrowings
Non-current
3,000,000 GBP2024-12-26
1,500,000 GBP2023-12-28
Other Creditors
Non-current
360,704 GBP2024-12-26
442,176 GBP2023-12-28
Creditors
Non-current
5,071,971 GBP2024-12-26
4,033,725 GBP2023-12-28
Bank Borrowings
Current, Amounts falling due within one year
380,282 GBP2024-12-26
208,451 GBP2023-12-28
Total Borrowings
Current, Amounts falling due within one year
380,282 GBP2024-12-26
208,451 GBP2023-12-28
Bank Borrowings
Non-current, Between one and two years
380,282 GBP2024-12-26
380,282 GBP2023-12-28
Non-current, Between two and five year
1,140,845 GBP2024-12-26
1,140,845 GBP2023-12-28
Total Borrowings
5,091,549 GBP2024-12-26
3,800,000 GBP2023-12-28
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
159,059 shares2024-12-26
159,059 shares2023-12-28
Par Value of Share
Class 4 ordinary share
0.012023-12-29 ~ 2024-12-26
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,662,334 GBP2024-12-26
3,082,608 GBP2023-12-28
Between one and five year
7,820,949 GBP2024-12-26
6,831,186 GBP2023-12-28
More than five year
2,069,932 GBP2024-12-26
3,214,924 GBP2023-12-28
Future Minimum Lease Payments Under Non-cancellable Operating Leases
13,553,215 GBP2024-12-26
13,128,718 GBP2023-12-28