Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Class 2 ordinary share
02024-01-01 ~ 2024-12-31
Turnover/Revenue
15,853,383 GBP2024-01-01 ~ 2024-12-31
15,888,936 GBP2022-12-26 ~ 2023-12-31
Cost of Sales
-5,995,443 GBP2024-01-01 ~ 2024-12-31
-6,309,303 GBP2022-12-26 ~ 2023-12-31
Gross Profit/Loss
9,857,940 GBP2024-01-01 ~ 2024-12-31
9,579,633 GBP2022-12-26 ~ 2023-12-31
Administrative Expenses
-8,780,561 GBP2024-01-01 ~ 2024-12-31
-9,110,231 GBP2022-12-26 ~ 2023-12-31
Operating Profit/Loss
1,077,379 GBP2024-01-01 ~ 2024-12-31
519,402 GBP2022-12-26 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,077,379 GBP2024-01-01 ~ 2024-12-31
519,402 GBP2022-12-26 ~ 2023-12-31
Profit/Loss
726,824 GBP2024-01-01 ~ 2024-12-31
311,707 GBP2022-12-26 ~ 2023-12-31
Comprehensive Income/Expense
726,824 GBP2024-01-01 ~ 2024-12-31
311,707 GBP2022-12-26 ~ 2023-12-31
Intangible Assets
1,850,367 GBP2024-12-31
2,103,047 GBP2023-12-31
Property, Plant & Equipment
922,667 GBP2024-12-31
876,940 GBP2023-12-31
Fixed Assets
2,773,034 GBP2024-12-31
2,979,987 GBP2023-12-31
Total Inventories
84,975 GBP2024-12-31
86,810 GBP2023-12-31
Debtors
336,443 GBP2024-12-31
328,986 GBP2023-12-31
Cash at bank and in hand
6,529,156 GBP2024-12-31
5,888,630 GBP2023-12-31
Current Assets
6,950,574 GBP2024-12-31
6,304,426 GBP2023-12-31
Creditors
Current
2,377,156 GBP2024-12-31
2,320,335 GBP2023-12-31
Net Current Assets/Liabilities
4,573,418 GBP2024-12-31
3,984,091 GBP2023-12-31
Total Assets Less Current Liabilities
7,346,452 GBP2024-12-31
6,964,078 GBP2023-12-31
Net Assets/Liabilities
7,180,248 GBP2024-12-31
6,803,424 GBP2023-12-31
Equity
Called up share capital
4 GBP2024-12-31
4 GBP2023-12-31
4 GBP2022-12-25
Share premium
5,048,798 GBP2024-12-31
5,048,798 GBP2023-12-31
5,048,798 GBP2022-12-25
Retained earnings (accumulated losses)
2,131,446 GBP2024-12-31
1,754,622 GBP2023-12-31
2,275,915 GBP2022-12-25
Equity
7,180,248 GBP2024-12-31
6,803,424 GBP2023-12-31
7,324,717 GBP2022-12-25
Dividends Paid
Retained earnings (accumulated losses)
-350,000 GBP2024-01-01 ~ 2024-12-31
-833,000 GBP2022-12-26 ~ 2023-12-31
Dividends Paid
-350,000 GBP2024-01-01 ~ 2024-12-31
-833,000 GBP2022-12-26 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
726,824 GBP2024-01-01 ~ 2024-12-31
311,707 GBP2022-12-26 ~ 2023-12-31
Wages/Salaries
4,923,572 GBP2024-01-01 ~ 2024-12-31
5,043,717 GBP2022-12-26 ~ 2023-12-31
Social Security Costs
200,234 GBP2024-01-01 ~ 2024-12-31
243,752 GBP2022-12-26 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
45,110 GBP2024-01-01 ~ 2024-12-31
43,953 GBP2022-12-26 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,168,916 GBP2024-01-01 ~ 2024-12-31
5,331,422 GBP2022-12-26 ~ 2023-12-31
Average Number of Employees
4722024-01-01 ~ 2024-12-31
4462022-12-26 ~ 2023-12-31
Director Remuneration
166,398 GBP2024-01-01 ~ 2024-12-31
163,104 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
255,923 GBP2024-01-01 ~ 2024-12-31
272,540 GBP2022-12-26 ~ 2023-12-31
Audit Fees/Expenses
9,250 GBP2024-01-01 ~ 2024-12-31
10,000 GBP2022-12-26 ~ 2023-12-31
Current Tax for the Period
345,005 GBP2024-01-01 ~ 2024-12-31
205,766 GBP2022-12-26 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
269,345 GBP2024-01-01 ~ 2024-12-31
129,851 GBP2022-12-26 ~ 2023-12-31
Dividends Paid on Shares
350,000 GBP2024-01-01 ~ 2024-12-31
833,000 GBP2022-12-26 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
5,053,600 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
3,203,233 GBP2024-12-31
2,950,553 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
252,680 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
1,850,367 GBP2024-12-31
2,103,047 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
39,024 GBP2024-12-31
39,024 GBP2023-12-31
Plant and equipment
1,587,537 GBP2024-12-31
1,495,618 GBP2023-12-31
Furniture and fittings
1,848,850 GBP2024-12-31
1,665,367 GBP2023-12-31
Motor vehicles
265,200 GBP2024-12-31
260,388 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,740,611 GBP2024-12-31
3,460,397 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-26,795 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-26,795 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
37,643 GBP2024-12-31
36,596 GBP2023-12-31
Plant and equipment
1,375,188 GBP2024-12-31
1,295,468 GBP2023-12-31
Furniture and fittings
1,207,647 GBP2024-12-31
1,076,490 GBP2023-12-31
Motor vehicles
197,466 GBP2024-12-31
174,903 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,817,944 GBP2024-12-31
2,583,457 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
79,720 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
131,157 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
43,999 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
255,923 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-21,436 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-21,436 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
1,381 GBP2024-12-31
2,428 GBP2023-12-31
Plant and equipment
212,349 GBP2024-12-31
200,150 GBP2023-12-31
Furniture and fittings
641,203 GBP2024-12-31
588,877 GBP2023-12-31
Motor vehicles
67,734 GBP2024-12-31
85,485 GBP2023-12-31
Merchandise
84,975 GBP2024-12-31
86,810 GBP2023-12-31
Other Debtors
Current
30,383 GBP2024-12-31
107,341 GBP2023-12-31
Prepayments
Current
257,019 GBP2024-12-31
221,645 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
336,443 GBP2024-12-31
328,986 GBP2023-12-31
Trade Creditors/Trade Payables
Current
320,359 GBP2024-12-31
369,543 GBP2023-12-31
Amounts owed to group undertakings
Current
591,800 GBP2024-12-31
416,800 GBP2023-12-31
Corporation Tax Payable
Current
345,316 GBP2024-12-31
203,512 GBP2023-12-31
Other Taxation & Social Security Payable
Current
18,907 GBP2023-12-31
Other Creditors
Current
116,273 GBP2024-12-31
397,171 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
231,551 GBP2024-12-31
144,402 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
230,147 GBP2024-12-31
230,147 GBP2023-12-31
Between one and five year
648,200 GBP2024-12-31
648,200 GBP2023-12-31
More than five year
832,224 GBP2024-12-31
994,718 GBP2023-12-31
All periods
1,710,571 GBP2024-12-31
1,873,065 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
166,204 GBP2024-12-31
160,654 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2024-12-31
Class 2 ordinary share
200 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
726,824 GBP2024-01-01 ~ 2024-12-31