Cost of Sales
-10,468,569 GBP2024-01-01 ~ 2024-12-29
-11,331,113 GBP2022-12-26 ~ 2023-12-31
Administrative Expenses
-2,644,679 GBP2024-01-01 ~ 2024-12-29
-2,690,793 GBP2022-12-26 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
53,408 GBP2024-01-01 ~ 2024-12-29
17,772 GBP2022-12-26 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,250,726 GBP2024-01-01 ~ 2024-12-29
1,013,961 GBP2022-12-26 ~ 2023-12-31
Profit/Loss
890,930 GBP2024-01-01 ~ 2024-12-29
733,823 GBP2022-12-26 ~ 2023-12-31
Intangible Assets
Goodwill
943,514 GBP2024-12-29
1,132,673 GBP2023-12-31
Property, Plant & Equipment
301,930 GBP2024-12-29
344,705 GBP2023-12-31
Fixed Assets
1,245,444 GBP2024-12-29
1,477,378 GBP2023-12-31
Debtors
629,449 GBP2024-12-29
707,767 GBP2023-12-31
Cash at bank and in hand
2,947,937 GBP2024-12-29
2,962,159 GBP2023-12-31
Current Assets
3,634,531 GBP2024-12-29
3,736,104 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,092,696 GBP2024-12-29
Net Current Assets/Liabilities
1,541,835 GBP2024-12-29
1,616,608 GBP2023-12-31
Total Assets Less Current Liabilities
2,787,279 GBP2024-12-29
3,093,986 GBP2023-12-31
Equity
Called up share capital
95 GBP2024-12-29
95 GBP2023-12-31
95 GBP2022-12-25
Share premium
121,902 GBP2024-12-29
121,902 GBP2023-12-31
121,902 GBP2022-12-25
Capital redemption reserve
5 GBP2024-12-29
5 GBP2023-12-31
5 GBP2022-12-25
Retained earnings (accumulated losses)
2,665,277 GBP2024-12-29
2,971,984 GBP2023-12-31
3,272,161 GBP2022-12-25
Equity
2,787,279 GBP2024-12-29
3,093,986 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
890,930 GBP2024-01-01 ~ 2024-12-29
733,823 GBP2022-12-26 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,034,000 GBP2022-12-26 ~ 2023-12-31
Dividends Paid
-1,197,637 GBP2024-01-01 ~ 2024-12-29
Audit Fees/Expenses
20,200 GBP2024-01-01 ~ 2024-12-29
19,250 GBP2022-12-26 ~ 2023-12-31
Average Number of Employees
3532024-01-01 ~ 2024-12-29
3582022-12-26 ~ 2023-12-31
Wages/Salaries
4,373,849 GBP2024-01-01 ~ 2024-12-29
4,520,866 GBP2022-12-26 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
59,808 GBP2024-01-01 ~ 2024-12-29
58,838 GBP2022-12-26 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,727,883 GBP2024-01-01 ~ 2024-12-29
4,853,065 GBP2022-12-26 ~ 2023-12-31
Director Remuneration
34,346 GBP2024-01-01 ~ 2024-12-29
32,715 GBP2022-12-26 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,140 GBP2024-01-01 ~ 2024-12-29
-18,468 GBP2022-12-26 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
3,028,006 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
2,084,492 GBP2024-12-29
1,895,333 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
189,159 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
989,719 GBP2023-12-31
Plant and equipment
0 GBP2024-12-29
3,838 GBP2023-12-31
Furniture and fittings
456,015 GBP2024-12-29
1,545,919 GBP2023-12-31
Motor vehicles
19,073 GBP2024-12-29
16,094 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
751,297 GBP2024-12-29
2,555,570 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,838 GBP2024-01-01 ~ 2024-12-29
Furniture and fittings
-1,168,601 GBP2024-01-01 ~ 2024-12-29
Motor vehicles
-16,093 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Other Disposals
-1,902,042 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
806,781 GBP2023-12-31
Plant and equipment
0 GBP2024-12-29
3,131 GBP2023-12-31
Furniture and fittings
291,907 GBP2024-12-29
1,384,859 GBP2023-12-31
Motor vehicles
3,669 GBP2024-12-29
16,094 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
449,367 GBP2024-12-29
2,210,865 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
707 GBP2024-01-01 ~ 2024-12-29
Furniture and fittings
75,649 GBP2024-01-01 ~ 2024-12-29
Motor vehicles
3,668 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
140,544 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3,838 GBP2024-01-01 ~ 2024-12-29
Furniture and fittings
-1,168,601 GBP2024-01-01 ~ 2024-12-29
Motor vehicles
-16,093 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,902,042 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment
Plant and equipment
0 GBP2024-12-29
707 GBP2023-12-31
Furniture and fittings
164,108 GBP2024-12-29
161,060 GBP2023-12-31
Motor vehicles
15,404 GBP2024-12-29
0 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
182,938 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,738 GBP2024-12-29
2,520 GBP2023-12-31
Other Debtors
Current
502,465 GBP2024-12-29
597,419 GBP2023-12-31
Prepayments/Accrued Income
Current
117,147 GBP2024-12-29
101,869 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
622,350 GBP2024-12-29
Amounts falling due within one year, Current
701,808 GBP2023-12-31
Other Remaining Borrowings
Current
200,000 GBP2024-12-29
200,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
270,789 GBP2024-12-29
310,983 GBP2023-12-31
Corporation Tax Payable
Current
362,019 GBP2024-12-29
128,065 GBP2023-12-31
Other Taxation & Social Security Payable
Current
683,223 GBP2024-12-29
649,656 GBP2023-12-31
Other Creditors
Current
407,136 GBP2024-12-29
557,556 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
169,529 GBP2024-12-29
273,236 GBP2023-12-31
Creditors
Current
2,092,696 GBP2024-12-29
2,119,496 GBP2023-12-31
Total Borrowings
Current
200,000 GBP2024-12-29
200,000 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-29
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
45 shares2024-12-29
45 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-29
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
40 shares2024-12-29
40 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-01-01 ~ 2024-12-29
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
10 shares2024-12-29
10 shares2023-12-31
Equity
Called up share capital
95 GBP2024-12-29
95 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
187,510 GBP2024-12-29
204,700 GBP2023-12-31
Between two and five year
639,940 GBP2024-12-29
670,670 GBP2023-12-31
More than five year
1,173,425 GBP2024-12-29
1,326,725 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,000,875 GBP2024-12-29
2,202,095 GBP2023-12-31