Cost of Sales
-5,096,864 GBP2023-01-02 ~ 2023-12-31
-5,226,684 GBP2022-01-03 ~ 2023-01-01
Distribution Costs
-8,060,030 GBP2023-01-02 ~ 2023-12-31
-7,618,367 GBP2022-01-03 ~ 2023-01-01
Administrative Expenses
-9,764,718 GBP2023-01-02 ~ 2023-12-31
-8,418,769 GBP2022-01-03 ~ 2023-01-01
Other Interest Receivable/Similar Income (Finance Income)
94,147 GBP2023-01-02 ~ 2023-12-31
0 GBP2022-01-03 ~ 2023-01-01
Profit/Loss on Ordinary Activities Before Tax
984,427 GBP2023-01-02 ~ 2023-12-31
2,564,412 GBP2022-01-03 ~ 2023-01-01
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-301,845 GBP2023-01-02 ~ 2023-12-31
21,755 GBP2022-01-03 ~ 2023-01-01
Profit/Loss
682,582 GBP2023-01-02 ~ 2023-12-31
2,586,167 GBP2022-01-03 ~ 2023-01-01
Comprehensive Income/Expense
682,582 GBP2023-01-02 ~ 2023-12-31
2,586,167 GBP2022-01-03 ~ 2023-01-01
Intangible Assets
Other
513,846 GBP2023-12-31
84,263 GBP2023-01-01
Property, Plant & Equipment
6,129,241 GBP2023-12-31
6,261,262 GBP2023-01-01
Fixed Assets
6,643,087 GBP2023-12-31
6,345,525 GBP2023-01-01
Debtors
13,355,812 GBP2023-12-31
10,347,240 GBP2023-01-01
Cash at bank and in hand
4,105,667 GBP2023-12-31
4,680,904 GBP2023-01-01
Current Assets
17,927,823 GBP2023-12-31
15,441,047 GBP2023-01-01
Creditors
Current, Amounts falling due within one year
-18,074,089 GBP2023-12-31
-16,283,658 GBP2023-01-01
Net Current Assets/Liabilities
-146,266 GBP2023-12-31
-842,611 GBP2023-01-01
Total Assets Less Current Liabilities
6,496,821 GBP2023-12-31
5,502,914 GBP2023-01-01
Net Assets/Liabilities
5,648,937 GBP2023-12-31
4,964,958 GBP2023-01-01
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2023-01-01
100 GBP2022-01-02
Other miscellaneous reserve
14,645 GBP2023-12-31
13,248 GBP2023-01-01
13,248 GBP2022-01-02
Retained earnings (accumulated losses)
5,634,192 GBP2023-12-31
4,951,610 GBP2023-01-01
2,365,443 GBP2022-01-02
Equity
5,648,937 GBP2023-12-31
4,964,958 GBP2023-01-01
2,378,791 GBP2022-01-02
Profit/Loss
Retained earnings (accumulated losses)
682,582 GBP2023-01-02 ~ 2023-12-31
2,586,167 GBP2022-01-03 ~ 2023-01-01
Average Number of Employees
4482023-01-02 ~ 2023-12-31
4582022-01-03 ~ 2023-01-01
Wages/Salaries
7,420,194 GBP2023-01-02 ~ 2023-12-31
6,967,258 GBP2022-01-03 ~ 2023-01-01
Pension & Other Post-employment Benefit Costs/Other Pension Costs
109,375 GBP2023-01-02 ~ 2023-12-31
94,971 GBP2022-01-03 ~ 2023-01-01
Staff Costs/Employee Benefits Expense
8,037,299 GBP2023-01-02 ~ 2023-12-31
7,553,027 GBP2022-01-03 ~ 2023-01-01
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
301,845 GBP2023-01-02 ~ 2023-12-31
-21,755 GBP2022-01-03 ~ 2023-01-01
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
7,271,338 GBP2023-12-31
7,208,485 GBP2023-01-01
Furniture and fittings
2,867,505 GBP2023-12-31
2,228,174 GBP2023-01-01
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-02 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-02 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-1,200 GBP2023-01-02 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,377,845 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
13,516,688 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
4,002,935 GBP2023-12-31
3,274,554 GBP2023-01-01
Plant and equipment
2,122,715 GBP2023-12-31
1,851,800 GBP2023-01-01
Furniture and fittings
1,261,797 GBP2023-12-31
1,067,476 GBP2023-01-01
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,387,447 GBP2023-12-31
6,193,830 GBP2023-01-01
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
540,078 GBP2023-01-02 ~ 2023-12-31
Plant and equipment
227,301 GBP2023-01-02 ~ 2023-12-31
Furniture and fittings
156,690 GBP2023-01-02 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
924,069 GBP2023-01-02 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-02 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-02 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,160 GBP2023-01-02 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
3,268,403 GBP2023-12-31
3,933,931 GBP2023-01-01
Plant and equipment
1,255,130 GBP2023-12-31
1,166,633 GBP2023-01-01
Furniture and fittings
1,605,708 GBP2023-12-31
1,160,698 GBP2023-01-01
Finished Goods/Goods for Resale
466,344 GBP2023-12-31
412,903 GBP2023-01-01
Trade Debtors/Trade Receivables
Current
131,456 GBP2023-12-31
247,900 GBP2023-01-01
Amounts Owed by Group Undertakings
Current
11,887,112 GBP2023-12-31
8,844,478 GBP2023-01-01
Other Debtors
Current
399,182 GBP2023-12-31
276,157 GBP2023-01-01
Prepayments/Accrued Income
Current
937,973 GBP2023-12-31
978,705 GBP2023-01-01
Debtors
Current, Amounts falling due within one year
13,355,723 GBP2023-12-31
10,347,240 GBP2023-01-01
Trade Creditors/Trade Payables
Current
915,727 GBP2023-12-31
993,001 GBP2023-01-01
Other Taxation & Social Security Payable
Current
4,950,458 GBP2023-12-31
2,350,802 GBP2023-01-01
Other Creditors
Current
1,501,691 GBP2023-12-31
1,078,295 GBP2023-01-01
Accrued Liabilities/Deferred Income
Current
1,680,206 GBP2023-12-31
1,716,253 GBP2023-01-01
Creditors
Current
18,074,089 GBP2023-12-31
16,283,658 GBP2023-01-01
Equity
Capital redemption reserve
537,956 GBP2022-01-02
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,546,947 GBP2023-12-31
2,581,250 GBP2023-01-01
Between two and five year
8,853,682 GBP2023-12-31
8,413,339 GBP2023-01-01
More than five year
8,716,791 GBP2023-12-31
8,960,497 GBP2023-01-01
Future Minimum Lease Payments Under Non-cancellable Operating Leases
20,117,420 GBP2023-12-31
19,955,086 GBP2023-01-01