Average Number of Employees
2302022-12-26 ~ 2023-12-31
2212021-12-27 ~ 2022-12-25
Turnover/Revenue
8,657,215 GBP2022-12-26 ~ 2023-12-31
7,718,963 GBP2021-12-27 ~ 2022-12-25
Cost of Sales
-6,262,821 GBP2022-12-26 ~ 2023-12-31
-5,285,553 GBP2021-12-27 ~ 2022-12-25
Gross Profit/Loss
2,394,394 GBP2022-12-26 ~ 2023-12-31
2,433,410 GBP2021-12-27 ~ 2022-12-25
Administrative Expenses
-2,101,938 GBP2022-12-26 ~ 2023-12-31
-1,914,653 GBP2021-12-27 ~ 2022-12-25
Operating Profit/Loss
292,456 GBP2022-12-26 ~ 2023-12-31
518,757 GBP2021-12-27 ~ 2022-12-25
Profit/Loss on Ordinary Activities Before Tax
1,089,345 GBP2022-12-26 ~ 2023-12-31
1,399,951 GBP2021-12-27 ~ 2022-12-25
Equity
Retained earnings (accumulated losses)
1,125,959 GBP2023-12-31
1,314,705 GBP2022-12-25
1,361,568 GBP2021-12-27
Profit/Loss
Retained earnings (accumulated losses)
1,011,254 GBP2022-12-26 ~ 2023-12-31
1,303,137 GBP2021-12-27 ~ 2022-12-25
Dividends Paid
Retained earnings (accumulated losses)
-1,200,000 GBP2022-12-26 ~ 2023-12-31
-1,350,000 GBP2021-12-27 ~ 2022-12-25
Intangible Assets
675,989 GBP2023-12-31
717,989 GBP2022-12-25
Property, Plant & Equipment
700,451 GBP2023-12-31
767,583 GBP2022-12-25
Fixed Assets - Investments
2,068,041 GBP2023-12-31
2,068,041 GBP2022-12-25
Fixed Assets
3,444,481 GBP2023-12-31
3,553,613 GBP2022-12-25
Total Inventories
52,169 GBP2023-12-31
49,642 GBP2022-12-25
Debtors
Current
6,455,753 GBP2023-12-31
5,216,309 GBP2022-12-25
Current Assets
6,507,922 GBP2023-12-31
5,265,951 GBP2022-12-25
Creditors
Current, Amounts falling due within one year
-8,700,347 GBP2023-12-31
-7,328,818 GBP2022-12-25
Net Current Assets/Liabilities
-2,192,425 GBP2023-12-31
-2,062,867 GBP2022-12-25
Total Assets Less Current Liabilities
1,252,056 GBP2023-12-31
1,490,746 GBP2022-12-25
Creditors
Non-current, Amounts falling due after one year
-59,410 GBP2023-12-31
-84,402 GBP2022-12-25
Net Assets/Liabilities
1,126,959 GBP2023-12-31
1,315,705 GBP2022-12-25
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-25
Equity
1,126,959 GBP2023-12-31
1,315,705 GBP2022-12-25
Wages/Salaries
2,451,481 GBP2022-12-26 ~ 2023-12-31
2,119,602 GBP2021-12-27 ~ 2022-12-25
Social Security Costs
102,629 GBP2022-12-26 ~ 2023-12-31
97,466 GBP2021-12-27 ~ 2022-12-25
Staff Costs/Employee Benefits Expense
2,578,726 GBP2022-12-26 ~ 2023-12-31
2,237,384 GBP2021-12-27 ~ 2022-12-25
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-24,939 GBP2022-12-26 ~ 2023-12-31
-3,959 GBP2021-12-27 ~ 2022-12-25
Tax Expense/Credit at Applicable Tax Rate
251,515 GBP2022-12-26 ~ 2023-12-31
265,991 GBP2021-12-27 ~ 2022-12-25
Dividends Paid on Shares
1,200,000 GBP2022-12-26 ~ 2023-12-31
1,350,000 GBP2021-12-27 ~ 2022-12-25
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
15,000 GBP2023-12-31
15,000 GBP2022-12-25
Goodwill
809,997 GBP2023-12-31
809,997 GBP2022-12-25
Intangible Assets - Gross Cost
824,997 GBP2023-12-31
824,997 GBP2022-12-25
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
9,000 GBP2023-12-31
7,500 GBP2022-12-25
Goodwill
140,008 GBP2023-12-31
99,508 GBP2022-12-25
Intangible Assets - Accumulated Amortisation & Impairment
149,008 GBP2023-12-31
107,008 GBP2022-12-25
Intangible Assets - Increase From Amortisation Charge for Year
42,000 GBP2022-12-26 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
6,000 GBP2023-12-31
7,500 GBP2022-12-25
Goodwill
669,989 GBP2023-12-31
710,489 GBP2022-12-25
Property, Plant & Equipment - Gross Cost
Motor vehicles
1,910 GBP2023-12-31
1,910 GBP2022-12-25
Furniture and fittings
1,626,376 GBP2023-12-31
1,747,025 GBP2022-12-25
Computers
144,326 GBP2023-12-31
130,419 GBP2022-12-25
Property, Plant & Equipment - Gross Cost
2,022,612 GBP2023-12-31
2,129,354 GBP2022-12-25
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-226,280 GBP2022-12-26 ~ 2023-12-31
Computers
-1,284 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-227,564 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
1,433 GBP2022-12-25
Furniture and fittings
1,118,421 GBP2022-12-25
Computers
116,917 GBP2022-12-25
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,361,771 GBP2022-12-25
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
477 GBP2022-12-26 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
156,726 GBP2022-12-26 ~ 2023-12-31
Computers, Owned/Freehold
5,751 GBP2022-12-26 ~ 2023-12-31
Owned/Freehold
187,954 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-226,280 GBP2022-12-26 ~ 2023-12-31
Computers
-1,284 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-227,564 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
1,910 GBP2023-12-31
Furniture and fittings
1,048,867 GBP2023-12-31
Computers
121,384 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,322,161 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
577,509 GBP2023-12-31
628,604 GBP2022-12-25
Computers
22,942 GBP2023-12-31
13,502 GBP2022-12-25
Motor vehicles
477 GBP2022-12-25
Raw materials and consumables
52,169 GBP2023-12-31
49,642 GBP2022-12-25
Amounts Owed by Group Undertakings
Current
5,741,181 GBP2023-12-31
4,941,181 GBP2022-12-25
Other Debtors
Current
290,382 GBP2023-12-31
22,313 GBP2022-12-25
Called-up share capital (not paid)
Current
1,000 GBP2023-12-31
1,000 GBP2022-12-25
Prepayments/Accrued Income
Current
423,190 GBP2023-12-31
251,815 GBP2022-12-25
Other Remaining Borrowings
Current
25,000 GBP2023-12-31
25,000 GBP2022-12-25
Trade Creditors/Trade Payables
Current
283,594 GBP2023-12-31
212,747 GBP2022-12-25
Amounts owed to group undertakings
Current
8,228,438 GBP2023-12-31
6,960,916 GBP2022-12-25
Accrued Liabilities/Deferred Income
Current
163,315 GBP2023-12-31
130,155 GBP2022-12-25
Creditors
Current
8,700,347 GBP2023-12-31
7,328,818 GBP2022-12-25
Other Remaining Borrowings
Non-current
59,410 GBP2023-12-31
84,402 GBP2022-12-25
Creditors
Non-current
59,410 GBP2023-12-31
84,402 GBP2022-12-25
Total Borrowings
84,410 GBP2023-12-31
109,402 GBP2022-12-25
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
24,952 GBP2022-12-26 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
65,687 GBP2023-12-31
90,639 GBP2022-12-25
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
1,000 shares2022-12-25
Par Value of Share
Class 1 ordinary share
1.002022-12-26 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
260,450 GBP2023-12-31
260,450 GBP2022-12-25
Between one and five year
1,041,800 GBP2023-12-31
1,041,800 GBP2022-12-25
More than five year
1,707,754 GBP2023-12-31
1,970,038 GBP2022-12-25
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,010,004 GBP2023-12-31
3,272,288 GBP2022-12-25