Par Value of Share
Class 1 ordinary share
02022-12-26 ~ 2023-12-31
Class 2 ordinary share
02022-12-26 ~ 2023-12-31
Turnover/Revenue
15,888,936 GBP2022-12-26 ~ 2023-12-31
14,904,048 GBP2021-12-27 ~ 2022-12-25
Cost of Sales
-6,309,303 GBP2022-12-26 ~ 2023-12-31
-5,436,701 GBP2021-12-27 ~ 2022-12-25
Gross Profit/Loss
9,579,633 GBP2022-12-26 ~ 2023-12-31
9,467,347 GBP2021-12-27 ~ 2022-12-25
Administrative Expenses
-9,110,231 GBP2022-12-26 ~ 2023-12-31
-8,837,418 GBP2021-12-27 ~ 2022-12-25
Operating Profit/Loss
519,402 GBP2022-12-26 ~ 2023-12-31
629,929 GBP2021-12-27 ~ 2022-12-25
Other Interest Receivable/Similar Income (Finance Income)
3,123 GBP2021-12-27 ~ 2022-12-25
Profit/Loss on Ordinary Activities Before Tax
519,402 GBP2022-12-26 ~ 2023-12-31
633,052 GBP2021-12-27 ~ 2022-12-25
Profit/Loss
311,707 GBP2022-12-26 ~ 2023-12-31
477,891 GBP2021-12-27 ~ 2022-12-25
Comprehensive Income/Expense
311,707 GBP2022-12-26 ~ 2023-12-31
477,891 GBP2021-12-27 ~ 2022-12-25
Intangible Assets
2,103,047 GBP2023-12-31
2,355,727 GBP2022-12-25
Property, Plant & Equipment
876,940 GBP2023-12-31
883,002 GBP2022-12-25
Fixed Assets
2,979,987 GBP2023-12-31
3,238,729 GBP2022-12-25
Total Inventories
86,810 GBP2023-12-31
71,595 GBP2022-12-25
Debtors
328,986 GBP2023-12-31
193,831 GBP2022-12-25
Cash at bank and in hand
5,888,630 GBP2023-12-31
6,064,542 GBP2022-12-25
Current Assets
6,304,426 GBP2023-12-31
6,329,968 GBP2022-12-25
Creditors
Current
2,320,335 GBP2023-12-31
2,085,255 GBP2022-12-25
Net Current Assets/Liabilities
3,984,091 GBP2023-12-31
4,244,713 GBP2022-12-25
Total Assets Less Current Liabilities
6,964,078 GBP2023-12-31
7,483,442 GBP2022-12-25
Net Assets/Liabilities
6,803,424 GBP2023-12-31
7,324,717 GBP2022-12-25
Equity
Called up share capital
4 GBP2023-12-31
4 GBP2022-12-25
4 GBP2021-12-26
Share premium
5,048,798 GBP2023-12-31
5,048,798 GBP2022-12-25
5,048,798 GBP2021-12-26
Retained earnings (accumulated losses)
1,754,622 GBP2023-12-31
2,275,915 GBP2022-12-25
2,342,024 GBP2021-12-26
Equity
6,803,424 GBP2023-12-31
7,324,717 GBP2022-12-25
7,390,826 GBP2021-12-26
Dividends Paid
Retained earnings (accumulated losses)
-833,000 GBP2022-12-26 ~ 2023-12-31
-544,000 GBP2021-12-27 ~ 2022-12-25
Dividends Paid
-833,000 GBP2022-12-26 ~ 2023-12-31
-544,000 GBP2021-12-27 ~ 2022-12-25
Comprehensive Income/Expense
Retained earnings (accumulated losses)
311,707 GBP2022-12-26 ~ 2023-12-31
477,891 GBP2021-12-27 ~ 2022-12-25
Wages/Salaries
5,043,717 GBP2022-12-26 ~ 2023-12-31
4,605,775 GBP2021-12-27 ~ 2022-12-25
Social Security Costs
243,752 GBP2022-12-26 ~ 2023-12-31
212,524 GBP2021-12-27 ~ 2022-12-25
Pension & Other Post-employment Benefit Costs/Other Pension Costs
43,953 GBP2022-12-26 ~ 2023-12-31
35,420 GBP2021-12-27 ~ 2022-12-25
Staff Costs/Employee Benefits Expense
5,331,422 GBP2022-12-26 ~ 2023-12-31
4,853,719 GBP2021-12-27 ~ 2022-12-25
Average Number of Employees
4462022-12-26 ~ 2023-12-31
4702021-12-27 ~ 2022-12-25
Director Remuneration
163,104 GBP2022-12-26 ~ 2023-12-31
158,232 GBP2021-12-27 ~ 2022-12-25
Property, Plant & Equipment - Depreciation Expense
Owned assets
272,540 GBP2022-12-26 ~ 2023-12-31
285,708 GBP2021-12-27 ~ 2022-12-25
Audit Fees/Expenses
10,000 GBP2022-12-26 ~ 2023-12-31
10,000 GBP2021-12-27 ~ 2022-12-25
Current Tax for the Period
205,766 GBP2022-12-26 ~ 2023-12-31
193,699 GBP2021-12-27 ~ 2022-12-25
Tax Expense/Credit at Applicable Tax Rate
129,851 GBP2022-12-26 ~ 2023-12-31
120,280 GBP2021-12-27 ~ 2022-12-25
Dividends Paid on Shares
833,000 GBP2022-12-26 ~ 2023-12-31
544,000 GBP2021-12-27 ~ 2022-12-25
Intangible Assets - Gross Cost
Net goodwill
5,053,600 GBP2022-12-25
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
2,950,553 GBP2023-12-31
2,697,873 GBP2022-12-25
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
252,680 GBP2022-12-26 ~ 2023-12-31
Intangible Assets
Net goodwill
2,103,047 GBP2023-12-31
2,355,727 GBP2022-12-25
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,495,618 GBP2023-12-31
1,406,926 GBP2022-12-25
Furniture and fittings
1,665,367 GBP2023-12-31
1,505,581 GBP2022-12-25
Motor vehicles
260,388 GBP2023-12-31
242,388 GBP2022-12-25
Property, Plant & Equipment - Gross Cost
3,460,397 GBP2023-12-31
3,193,919 GBP2022-12-25
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,295,468 GBP2023-12-31
1,207,053 GBP2022-12-25
Furniture and fittings
1,076,490 GBP2023-12-31
936,620 GBP2022-12-25
Motor vehicles
174,903 GBP2023-12-31
133,130 GBP2022-12-25
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,583,457 GBP2023-12-31
2,310,917 GBP2022-12-25
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
88,415 GBP2022-12-26 ~ 2023-12-31
Furniture and fittings
139,870 GBP2022-12-26 ~ 2023-12-31
Motor vehicles
41,773 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
272,540 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
200,150 GBP2023-12-31
199,873 GBP2022-12-25
Furniture and fittings
588,877 GBP2023-12-31
568,961 GBP2022-12-25
Motor vehicles
85,485 GBP2023-12-31
109,258 GBP2022-12-25
Land and buildings, Short leasehold
4,910 GBP2022-12-25
Merchandise
86,810 GBP2023-12-31
71,595 GBP2022-12-25
Other Debtors
Current
107,341 GBP2023-12-31
13,574 GBP2022-12-25
Prepayments
Current
221,645 GBP2023-12-31
180,257 GBP2022-12-25
Debtors
Amounts falling due within one year, Current
328,986 GBP2023-12-31
193,831 GBP2022-12-25
Trade Creditors/Trade Payables
Current
369,543 GBP2023-12-31
313,237 GBP2022-12-25
Amounts owed to group undertakings
Current
416,800 GBP2023-12-31
272,300 GBP2022-12-25
Corporation Tax Payable
Current
203,512 GBP2023-12-31
106,659 GBP2022-12-25
Other Taxation & Social Security Payable
Current
18,907 GBP2023-12-31
49,866 GBP2022-12-25
Other Creditors
Current
397,171 GBP2023-12-31
581,375 GBP2022-12-25
Accrued Liabilities/Deferred Income
Current
144,402 GBP2023-12-31
55,387 GBP2022-12-25
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
230,147 GBP2023-12-31
56,810 GBP2022-12-25
Between one and five year
648,200 GBP2023-12-31
164,850 GBP2022-12-25
More than five year
994,718 GBP2023-12-31
339,886 GBP2022-12-25
All periods
1,873,065 GBP2023-12-31
561,546 GBP2022-12-25
Amounts set aside to cover potential liabilities or losses
Deferred taxation
160,654 GBP2023-12-31
158,725 GBP2022-12-25
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2023-12-31
Class 2 ordinary share
200 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
311,707 GBP2022-12-26 ~ 2023-12-31