82990 - Other Business Support Service Activities N.e.c.
Average Number of Employees
4042022-12-26 ~ 2023-12-31
3622021-12-27 ~ 2022-12-25
Turnover/Revenue
26,348,904 GBP2022-12-26 ~ 2023-12-31
20,652,402 GBP2021-12-27 ~ 2022-12-25
Cost of Sales
-5,804,770 GBP2022-12-26 ~ 2023-12-31
-4,886,494 GBP2021-12-27 ~ 2022-12-25
Gross Profit/Loss
20,544,134 GBP2022-12-26 ~ 2023-12-31
15,765,908 GBP2021-12-27 ~ 2022-12-25
Administrative Expenses
-19,525,633 GBP2022-12-26 ~ 2023-12-31
-16,208,280 GBP2021-12-27 ~ 2022-12-25
Operating Profit/Loss
1,018,501 GBP2022-12-26 ~ 2023-12-31
-442,372 GBP2021-12-27 ~ 2022-12-25
Profit/Loss on Ordinary Activities Before Tax
-1,574,450 GBP2022-12-26 ~ 2023-12-31
-1,679,024 GBP2021-12-27 ~ 2022-12-25
Profit/Loss
-1,574,450 GBP2022-12-26 ~ 2023-12-31
-1,679,024 GBP2021-12-27 ~ 2022-12-25
Intangible Assets
88,915 GBP2023-12-31
93,987 GBP2022-12-25
Property, Plant & Equipment
7,453,640 GBP2023-12-31
8,512,489 GBP2022-12-25
Fixed Assets
7,542,555 GBP2023-12-31
8,606,476 GBP2022-12-25
Total Inventories
360,057 GBP2023-12-31
372,947 GBP2022-12-25
Debtors
Non-current
522,000 GBP2023-12-31
522,000 GBP2022-12-25
Current
1,559,408 GBP2023-12-31
829,463 GBP2022-12-25
Cash at bank and in hand
1,134,085 GBP2023-12-31
700,469 GBP2022-12-25
Current Assets
3,575,550 GBP2023-12-31
2,424,879 GBP2022-12-25
Creditors
Current, Amounts falling due within one year
-15,495,320 GBP2023-12-31
-10,814,112 GBP2022-12-25
Net Current Assets/Liabilities
-11,919,770 GBP2023-12-31
-8,389,233 GBP2022-12-25
Total Assets Less Current Liabilities
-4,377,215 GBP2023-12-31
217,243 GBP2022-12-25
Creditors
Non-current, Amounts falling due after one year
-1,480,255 GBP2023-12-31
-4,500,263 GBP2022-12-25
Net Assets/Liabilities
-5,857,470 GBP2023-12-31
-4,283,020 GBP2022-12-25
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-25
100 GBP2021-12-27
Retained earnings (accumulated losses)
-5,857,570 GBP2023-12-31
-4,283,120 GBP2022-12-25
-2,604,096 GBP2021-12-27
Equity
-5,857,470 GBP2023-12-31
-4,283,020 GBP2022-12-25
-2,603,996 GBP2021-12-27
Profit/Loss
Retained earnings (accumulated losses)
-1,574,450 GBP2022-12-26 ~ 2023-12-31
-1,679,024 GBP2021-12-27 ~ 2022-12-25
Audit Fees/Expenses
24,800 GBP2022-12-26 ~ 2023-12-31
21,000 GBP2021-12-27 ~ 2022-12-25
Wages/Salaries
8,671,481 GBP2022-12-26 ~ 2023-12-31
7,066,125 GBP2021-12-27 ~ 2022-12-25
Social Security Costs
650,702 GBP2022-12-26 ~ 2023-12-31
611,883 GBP2021-12-27 ~ 2022-12-25
Staff Costs/Employee Benefits Expense
9,456,980 GBP2022-12-26 ~ 2023-12-31
7,758,887 GBP2021-12-27 ~ 2022-12-25
Director Remuneration
360,000 GBP2022-12-26 ~ 2023-12-31
293,333 GBP2021-12-27 ~ 2022-12-25
Tax Expense/Credit at Applicable Tax Rate
-369,171 GBP2022-12-26 ~ 2023-12-31
-319,102 GBP2021-12-27 ~ 2022-12-25
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
195,993 GBP2023-12-31
181,577 GBP2022-12-25
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
107,078 GBP2023-12-31
87,590 GBP2022-12-25
Intangible Assets
Patents/Trademarks/Licences/Concessions
88,915 GBP2023-12-31
93,987 GBP2022-12-25
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,279,289 GBP2023-12-31
1,183,897 GBP2022-12-25
Furniture and fittings
3,036,079 GBP2023-12-31
2,414,344 GBP2022-12-25
Computers
725,269 GBP2023-12-31
589,670 GBP2022-12-25
Property, Plant & Equipment - Gross Cost
15,009,158 GBP2023-12-31
12,803,197 GBP2022-12-25
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-20,899 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-263,167 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
376,515 GBP2022-12-25
Furniture and fittings
975,856 GBP2022-12-25
Computers
179,608 GBP2022-12-25
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,290,708 GBP2022-12-25
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
320,677 GBP2022-12-26 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
713,599 GBP2022-12-26 ~ 2023-12-31
Computers, Owned/Freehold
219,506 GBP2022-12-26 ~ 2023-12-31
Owned/Freehold
2,092,359 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-534 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,794 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
718,637 GBP2023-12-31
Furniture and fittings
1,738,787 GBP2023-12-31
Computers
408,193 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,555,518 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
560,652 GBP2023-12-31
807,382 GBP2022-12-25
Furniture and fittings
1,297,292 GBP2023-12-31
1,438,488 GBP2022-12-25
Computers
317,076 GBP2023-12-31
410,062 GBP2022-12-25
Raw materials and consumables
360,057 GBP2023-12-31
372,947 GBP2022-12-25
Other Debtors
Non-current
522,000 GBP2023-12-31
522,000 GBP2022-12-25
Trade Debtors/Trade Receivables
Current
290,462 GBP2023-12-31
162,345 GBP2022-12-25
Other Debtors
Current
287,834 GBP2023-12-31
58,134 GBP2022-12-25
Prepayments/Accrued Income
Current
981,112 GBP2023-12-31
608,984 GBP2022-12-25
Bank Borrowings
Current
3,469,754 GBP2023-12-31
385,154 GBP2022-12-25
Other Remaining Borrowings
Current
50,100 GBP2023-12-31
150,000 GBP2022-12-25
Trade Creditors/Trade Payables
Current
1,871,650 GBP2023-12-31
2,160,989 GBP2022-12-25
Amounts owed to group undertakings
Current
6,530,378 GBP2023-12-31
5,516,808 GBP2022-12-25
Taxation/Social Security Payable
Current
1,328,737 GBP2023-12-31
899,442 GBP2022-12-25
Finance Lease Liabilities - Total Present Value
Current
60,730 GBP2023-12-31
Other Creditors
Current
267,891 GBP2023-12-31
197,193 GBP2022-12-25
Accrued Liabilities/Deferred Income
Current
1,916,080 GBP2023-12-31
1,504,526 GBP2022-12-25
Creditors
Current
15,495,320 GBP2023-12-31
10,814,112 GBP2022-12-25
Bank Borrowings
Non-current
3,463,072 GBP2022-12-25
Finance Lease Liabilities - Total Present Value
Non-current
100,658 GBP2023-12-31
Other Creditors
Non-current
1,379,597 GBP2023-12-31
1,037,191 GBP2022-12-25
Creditors
Non-current
1,480,255 GBP2023-12-31
4,500,263 GBP2022-12-25
Bank Borrowings
Current, Amounts falling due within one year
3,469,754 GBP2023-12-31
385,154 GBP2022-12-25
Total Borrowings
Current, Amounts falling due within one year
3,519,854 GBP2023-12-31
535,154 GBP2022-12-25
Bank Borrowings
Non-current, Between one and two years
799,686 GBP2022-12-25
Non-current, Between two and five year
2,396,341 GBP2022-12-25
Total Borrowings
3,519,854 GBP2023-12-31
3,998,226 GBP2022-12-25
Minimum gross finance lease payments owing
159,766 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 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
1,538,623 GBP2023-12-31
2,460,860 GBP2022-12-25
Between one and five year
4,892,806 GBP2023-12-31
9,843,440 GBP2022-12-25
More than five year
7,505,080 GBP2023-12-31
12,250,267 GBP2022-12-25
Future Minimum Lease Payments Under Non-cancellable Operating Leases
13,936,509 GBP2023-12-31
24,554,567 GBP2022-12-25