Distribution Costs
-9,681,292 GBP2024-01-01 ~ 2024-12-29
-8,060,030 GBP2023-01-02 ~ 2023-12-31
Administrative Expenses
-10,865,940 GBP2024-01-01 ~ 2024-12-29
-9,764,718 GBP2023-01-02 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
145,234 GBP2024-01-01 ~ 2024-12-29
94,147 GBP2023-01-02 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,719,486 GBP2024-01-01 ~ 2024-12-29
984,427 GBP2023-01-02 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-133,910 GBP2024-01-01 ~ 2024-12-29
-301,845 GBP2023-01-02 ~ 2023-12-31
Profit/Loss
1,585,576 GBP2024-01-01 ~ 2024-12-29
682,582 GBP2023-01-02 ~ 2023-12-31
Comprehensive Income/Expense
1,585,576 GBP2024-01-01 ~ 2024-12-29
682,582 GBP2023-01-02 ~ 2023-12-31
Intangible Assets
Other
428,846 GBP2024-12-29
513,846 GBP2023-12-31
Property, Plant & Equipment
7,899,975 GBP2024-12-29
6,728,768 GBP2023-12-31
Fixed Assets
8,328,821 GBP2024-12-29
7,242,614 GBP2023-12-31
Debtors
16,902,585 GBP2024-12-29
13,355,811 GBP2023-12-31
Cash at bank and in hand
4,183,108 GBP2024-12-29
4,105,667 GBP2023-12-31
Current Assets
21,560,413 GBP2024-12-29
17,927,822 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-20,985,821 GBP2024-12-29
-18,074,089 GBP2023-12-31
Net Current Assets/Liabilities
574,592 GBP2024-12-29
-146,267 GBP2023-12-31
Total Assets Less Current Liabilities
8,903,413 GBP2024-12-29
7,096,347 GBP2023-12-31
Net Assets/Liabilities
7,834,547 GBP2024-12-29
6,248,463 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-29
100 GBP2023-12-31
100 GBP2023-01-01
Other miscellaneous reserve
15,153 GBP2024-12-29
14,645 GBP2023-12-31
Retained earnings (accumulated losses)
7,819,294 GBP2024-12-29
6,233,718 GBP2023-12-31
4,951,610 GBP2023-01-01
Equity
7,834,547 GBP2024-12-29
6,248,463 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,585,576 GBP2024-01-01 ~ 2024-12-29
682,582 GBP2023-01-02 ~ 2023-12-31
Average Number of Employees
4892024-01-01 ~ 2024-12-29
4482023-01-02 ~ 2023-12-31
Wages/Salaries
8,889,752 GBP2024-01-01 ~ 2024-12-29
7,420,194 GBP2023-01-02 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
125,898 GBP2024-01-01 ~ 2024-12-29
109,375 GBP2023-01-02 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
9,675,498 GBP2024-01-01 ~ 2024-12-29
8,037,299 GBP2023-01-02 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
133,910 GBP2024-01-01 ~ 2024-12-29
301,845 GBP2023-01-02 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,470,664 GBP2024-12-29
Furniture and fittings
3,692,308 GBP2024-12-29
Property, Plant & Equipment - Gross Cost
15,390,541 GBP2024-12-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
246,451 GBP2024-01-01 ~ 2024-12-29
Furniture and fittings
232,942 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,101,661 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,095,999 GBP2024-12-29
Furniture and fittings
1,355,546 GBP2024-12-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,490,566 GBP2024-12-29
Property, Plant & Equipment
Plant and equipment
1,374,665 GBP2024-12-29
1,440,209 GBP2023-12-31
Furniture and fittings
2,336,762 GBP2024-12-29
1,732,660 GBP2023-12-31
Finished Goods/Goods for Resale
474,720 GBP2024-12-29
466,344 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
356,158 GBP2024-12-29
131,456 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
15,157,463 GBP2024-12-29
11,887,112 GBP2023-12-31
Other Debtors
Current
368,291 GBP2024-12-29
399,181 GBP2023-12-31
Prepayments/Accrued Income
Current
1,020,673 GBP2024-12-29
937,973 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
16,902,585 GBP2024-12-29
13,355,722 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,885,494 GBP2024-12-29
915,727 GBP2023-12-31
Amounts owed to group undertakings
Current
7,032,533 GBP2024-12-29
9,026,007 GBP2023-12-31
Other Taxation & Social Security Payable
Current
8,218,005 GBP2024-12-29
4,950,458 GBP2023-12-31
Other Creditors
Current
1,813,003 GBP2024-12-29
1,501,691 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,036,786 GBP2024-12-29
1,680,206 GBP2023-12-31
Creditors
Current
20,985,821 GBP2024-12-29
18,074,089 GBP2023-12-31
Equity
Capital redemption reserve
847,884 GBP2023-01-01
Number of Shares Issued (Fully Paid)
100 shares2024-12-29
100 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,615,999 GBP2024-12-29
Between two and five year
11,643,276 GBP2024-12-29
More than five year
9,204,663 GBP2024-12-29
Future Minimum Lease Payments Under Non-cancellable Operating Leases
24,463,938 GBP2024-12-29