Turnover/Revenue
11,888,000 GBP2023-01-02 ~ 2023-12-31
12,575,000 GBP2022-01-03 ~ 2023-01-01
Cost of Sales
-3,461,000 GBP2023-01-02 ~ 2023-12-31
-3,888,000 GBP2022-01-03 ~ 2023-01-01
Gross Profit/Loss
8,427,000 GBP2023-01-02 ~ 2023-12-31
8,687,000 GBP2022-01-03 ~ 2023-01-01
Administrative Expenses
-8,364,000 GBP2023-01-02 ~ 2023-12-31
-8,823,000 GBP2022-01-03 ~ 2023-01-01
Operating Profit/Loss
63,000 GBP2023-01-02 ~ 2023-12-31
-1,009,000 GBP2022-01-03 ~ 2023-01-01
Interest Payable/Similar Charges (Finance Costs)
-226,000 GBP2023-01-02 ~ 2023-12-31
-194,000 GBP2022-01-03 ~ 2023-01-01
Profit/Loss on Ordinary Activities Before Tax
-163,000 GBP2023-01-02 ~ 2023-12-31
-1,203,000 GBP2022-01-03 ~ 2023-01-01
Profit/Loss
-163,000 GBP2023-01-02 ~ 2023-12-31
-1,064,000 GBP2022-01-03 ~ 2023-01-01
Property, Plant & Equipment
3,022,000 GBP2023-12-31
3,363,000 GBP2023-01-01
Total Inventories
187,000 GBP2023-12-31
141,000 GBP2023-01-01
Debtors
275,000 GBP2023-12-31
1,680,000 GBP2023-01-01
Cash at bank and in hand
243,000 GBP2023-12-31
1,098,000 GBP2023-01-01
Current Assets
705,000 GBP2023-12-31
2,919,000 GBP2023-01-01
Net Current Assets/Liabilities
-4,121,000 GBP2023-12-31
833,000 GBP2023-01-01
Total Assets Less Current Liabilities
-1,100,000 GBP2023-12-31
4,196,000 GBP2023-01-01
Creditors
Non-current, Amounts falling due after one year
-5,133,000 GBP2023-01-01
Net Assets/Liabilities
-1,329,000 GBP2023-12-31
-1,167,000 GBP2023-01-01
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2023-01-01
Share premium
5,000 GBP2023-12-31
5,000 GBP2023-01-01
Retained earnings (accumulated losses)
-1,335,000 GBP2023-12-31
-1,173,000 GBP2023-01-01
Equity
-1,329,000 GBP2023-12-31
-1,167,000 GBP2023-01-01
Property, Plant & Equipment - Depreciation Expense
468,000 GBP2023-01-02 ~ 2023-12-31
721,000 GBP2022-01-03 ~ 2023-01-01
Wages/Salaries
4,207,000 GBP2023-01-02 ~ 2023-12-31
4,738,000 GBP2022-01-03 ~ 2023-01-01
Social Security Costs
266,000 GBP2023-01-02 ~ 2023-12-31
335,000 GBP2022-01-03 ~ 2023-01-01
Staff Costs/Employee Benefits Expense
4,528,000 GBP2023-01-02 ~ 2023-12-31
5,168,000 GBP2022-01-03 ~ 2023-01-01
Average number of employees in administration and support functions
1,0002023-01-02 ~ 2023-12-31
4,0002022-01-03 ~ 2023-01-01
Average Number of Employees
2520002023-01-02 ~ 2023-12-31
2780002022-01-03 ~ 2023-01-01
Director Remuneration
35,000 GBP2023-01-02 ~ 2023-12-31
182,000 GBP2022-01-03 ~ 2023-01-01
Audit Fees/Expenses
11,000 GBP2023-01-02 ~ 2023-12-31
10,000 GBP2022-01-03 ~ 2023-01-01
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-138,000 GBP2022-01-03 ~ 2023-01-01
Tax Expense/Credit at Applicable Tax Rate
-38,000 GBP2023-01-02 ~ 2023-12-31
-229,000 GBP2022-01-03 ~ 2023-01-01
Deferred Tax Liabilities
Accelerated tax depreciation
182,000 GBP2023-12-31
182,000 GBP2023-01-01
Deferred Tax Liabilities
180,000 GBP2023-12-31
180,000 GBP2023-01-01
Property, Plant & Equipment - Gross Cost
Land and buildings
1,931,000 GBP2023-12-31
1,931,000 GBP2023-01-01
Tools/Equipment for furniture and fittings
7,054,000 GBP2023-12-31
6,927,000 GBP2023-01-01
Property, Plant & Equipment - Gross Cost
8,985,000 GBP2023-12-31
8,858,000 GBP2023-01-01
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,039,000 GBP2023-12-31
905,000 GBP2023-01-01
Tools/Equipment for furniture and fittings
4,924,000 GBP2023-12-31
4,590,000 GBP2023-01-01
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,963,000 GBP2023-12-31
5,495,000 GBP2023-01-01
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
134,000 GBP2023-01-02 ~ 2023-12-31
Tools/Equipment for furniture and fittings
334,000 GBP2023-01-02 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
468,000 GBP2023-01-02 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
892,000 GBP2023-12-31
1,027,000 GBP2023-01-01
Tools/Equipment for furniture and fittings
2,130,000 GBP2023-12-31
2,336,000 GBP2023-01-01
Trade Debtors/Trade Receivables
44,000 GBP2023-12-31
212,000 GBP2023-01-01
Amounts Owed By Related Parties
1,221,000 GBP2023-01-01
Other Debtors
1,000 GBP2023-12-31
4,000 GBP2023-01-01
Prepayments
230,000 GBP2023-12-31
242,000 GBP2023-01-01
Amount of corporation tax that is recoverable
1,000 GBP2023-01-01
Debtors
Current
275,000 GBP2023-12-31
1,680,000 GBP2023-01-01
Cash and Cash Equivalents
243,000 GBP2023-12-31
1,098,000 GBP2023-01-01
Total Borrowings
Current, Amounts falling due within one year
500,000 GBP2023-12-31
467,000 GBP2023-01-01
Trade Creditors/Trade Payables
407,000 GBP2023-12-31
612,000 GBP2023-01-01
Amounts Owed to Related Parties
2,987,000 GBP2023-12-31
Taxation/Social Security Payable
271,000 GBP2023-12-31
309,000 GBP2023-01-01
Other Creditors
44,000 GBP2023-12-31
18,000 GBP2023-01-01
Total Borrowings
Non-current, Amounts falling due after one year
5,133,000 GBP2023-01-01
Bank Borrowings
Current
500,000 GBP2023-12-31
467,000 GBP2023-01-01
Non-current
5,133,000 GBP2023-01-01
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
769,000 GBP2023-12-31
769,000 GBP2023-01-01
Between two and five year
3,074,000 GBP2023-12-31
3,074,000 GBP2023-01-01
More than five year
3,119,000 GBP2023-12-31
3,863,000 GBP2023-01-01
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,962,000 GBP2023-12-31
7,707,000 GBP2023-01-01
Amounts set aside to cover potential liabilities or losses
Deferred taxation
180,000 GBP2023-12-31
180,000 GBP2023-01-01
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
120,000 shares2023-12-31
120,000 shares2023-01-01