Average Number of Employees
10192023-12-25 ~ 2024-12-29
7852022-12-25 ~ 2023-12-24
Turnover/Revenue
31,456,122 GBP2023-12-25 ~ 2024-12-29
32,018,760 GBP2022-12-25 ~ 2023-12-24
Cost of Sales
-23,489,627 GBP2023-12-25 ~ 2024-12-29
-25,994,347 GBP2022-12-25 ~ 2023-12-24
Gross Profit/Loss
7,966,495 GBP2023-12-25 ~ 2024-12-29
6,024,413 GBP2022-12-25 ~ 2023-12-24
Administrative Expenses
-9,128,123 GBP2023-12-25 ~ 2024-12-29
-8,796,662 GBP2022-12-25 ~ 2023-12-24
Operating Profit/Loss
-1,126,170 GBP2023-12-25 ~ 2024-12-29
-2,670,378 GBP2022-12-25 ~ 2023-12-24
Other Interest Receivable/Similar Income (Finance Income)
55,152 GBP2023-12-25 ~ 2024-12-29
9 GBP2022-12-25 ~ 2023-12-24
Interest Payable/Similar Charges (Finance Costs)
-1,508,108 GBP2023-12-25 ~ 2024-12-29
-1,595,369 GBP2022-12-25 ~ 2023-12-24
Profit/Loss on Ordinary Activities Before Tax
-2,579,126 GBP2023-12-25 ~ 2024-12-29
-4,265,738 GBP2022-12-25 ~ 2023-12-24
Profit/Loss
-2,143,242 GBP2023-12-25 ~ 2024-12-29
-3,451,092 GBP2022-12-25 ~ 2023-12-24
Intangible Assets
1,750,519 GBP2024-12-29
2,437,698 GBP2023-12-24
Property, Plant & Equipment
4,121,778 GBP2024-12-29
5,037,582 GBP2023-12-24
Fixed Assets - Investments
1 GBP2024-12-29
1 GBP2023-12-24
Fixed Assets
5,872,298 GBP2024-12-29
7,475,281 GBP2023-12-24
Total Inventories
201,580 GBP2024-12-29
241,851 GBP2023-12-24
Debtors
Non-current
1,214,496 GBP2024-12-29
886,077 GBP2023-12-24
Current
14,137,681 GBP2024-12-29
14,828,749 GBP2023-12-24
Cash at bank and in hand
2,337,492 GBP2024-12-29
5,477,176 GBP2023-12-24
Current Assets
17,891,249 GBP2024-12-29
21,433,853 GBP2023-12-24
Creditors
Current, Amounts falling due within one year
-24,405,732 GBP2023-12-24
Net Current Assets/Liabilities
-19,567,446 GBP2024-12-29
-2,971,879 GBP2023-12-24
Total Assets Less Current Liabilities
-13,695,148 GBP2024-12-29
4,503,402 GBP2023-12-24
Net Assets/Liabilities
-14,180,412 GBP2024-12-29
-12,037,170 GBP2023-12-24
Equity
Called up share capital
2 GBP2024-12-29
2 GBP2023-12-24
2 GBP2022-12-25
Retained earnings (accumulated losses)
-14,180,414 GBP2024-12-29
-12,037,172 GBP2023-12-24
-8,586,080 GBP2022-12-25
Equity
-14,180,412 GBP2024-12-29
-12,037,170 GBP2023-12-24
-8,586,078 GBP2022-12-25
Profit/Loss
Retained earnings (accumulated losses)
-2,143,242 GBP2023-12-25 ~ 2024-12-29
-3,451,092 GBP2022-12-25 ~ 2023-12-24
Wages/Salaries
7,087,824 GBP2023-12-25 ~ 2024-12-29
8,158,815 GBP2022-12-25 ~ 2023-12-24
Social Security Costs
449,792 GBP2023-12-25 ~ 2024-12-29
385,880 GBP2022-12-25 ~ 2023-12-24
Staff Costs/Employee Benefits Expense
7,642,071 GBP2023-12-25 ~ 2024-12-29
8,636,414 GBP2022-12-25 ~ 2023-12-24
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-435,884 GBP2023-12-25 ~ 2024-12-29
-759,564 GBP2022-12-25 ~ 2023-12-24
Tax Expense/Credit at Applicable Tax Rate
-644,782 GBP2023-12-25 ~ 2024-12-29
-998,933 GBP2022-12-25 ~ 2023-12-24
Intangible Assets - Gross Cost
Computer software
839,864 GBP2024-12-29
781,324 GBP2023-12-24
Goodwill
5,977,029 GBP2024-12-29
5,977,029 GBP2023-12-24
Intangible Assets - Gross Cost
7,421,393 GBP2024-12-29
7,362,853 GBP2023-12-24
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
4,616,378 GBP2024-12-29
4,012,001 GBP2023-12-24
Intangible Assets - Accumulated Amortisation & Impairment
5,670,874 GBP2024-12-29
4,925,155 GBP2023-12-24
Intangible Assets - Increase From Amortisation Charge for Year
721,097 GBP2023-12-25 ~ 2024-12-29
Intangible Assets
Goodwill
1,360,651 GBP2024-12-29
1,965,028 GBP2023-12-24
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,451,835 GBP2024-12-29
5,079,047 GBP2023-12-24
Furniture and fittings
3,903,701 GBP2024-12-29
3,634,398 GBP2023-12-24
Office equipment
499,262 GBP2024-12-29
462,738 GBP2023-12-24
Property, Plant & Equipment - Gross Cost
14,090,938 GBP2024-12-29
13,406,668 GBP2023-12-24
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,642,451 GBP2023-12-24
Furniture and fittings
2,231,561 GBP2023-12-24
Office equipment
367,012 GBP2023-12-24
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
8,369,086 GBP2023-12-24
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
506,800 GBP2023-12-25 ~ 2024-12-29
Furniture and fittings, Owned/Freehold
577,538 GBP2023-12-25 ~ 2024-12-29
Owned/Freehold
1,496,248 GBP2023-12-25 ~ 2024-12-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,225,122 GBP2024-12-29
Furniture and fittings
2,831,507 GBP2024-12-29
Office equipment
412,441 GBP2024-12-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,969,160 GBP2024-12-29
Property, Plant & Equipment
Plant and equipment
2,226,713 GBP2024-12-29
2,436,596 GBP2023-12-24
Furniture and fittings
1,072,194 GBP2024-12-29
1,402,837 GBP2023-12-24
Office equipment
86,821 GBP2024-12-29
95,726 GBP2023-12-24
Raw materials and consumables
201,580 GBP2024-12-29
241,851 GBP2023-12-24
Amounts Owed by Group Undertakings
Current
13,347,861 GBP2024-12-29
13,457,232 GBP2023-12-24
Other Debtors
Current
75,302 GBP2024-12-29
191,250 GBP2023-12-24
Prepayments/Accrued Income
Current
626,640 GBP2024-12-29
792,621 GBP2023-12-24
Amount of corporation tax that is recoverable
Current
380,925 GBP2023-12-24
Debtors - Deferred Tax Asset
Current
87,878 GBP2024-12-29
6,721 GBP2023-12-24
Bank Borrowings
Current
15,949,000 GBP2024-12-29
732,250 GBP2023-12-24
Trade Creditors/Trade Payables
Current
3,485,109 GBP2024-12-29
2,494,724 GBP2023-12-24
Amounts owed to group undertakings
Current
13,444,358 GBP2024-12-29
18,314,775 GBP2023-12-24
Taxation/Social Security Payable
Current
749,482 GBP2024-12-29
727,425 GBP2023-12-24
Other Creditors
Current
29,177 GBP2024-12-29
310,189 GBP2023-12-24
Accrued Liabilities/Deferred Income
Current
1,951,569 GBP2024-12-29
1,826,369 GBP2023-12-24
Creditors
Current
37,458,695 GBP2024-12-29
24,405,732 GBP2023-12-24
Bank Borrowings
Non-current
15,949,000 GBP2023-12-24
Current, Amounts falling due within one year
732,250 GBP2023-12-24
Non-current, Between one and two years
15,949,000 GBP2023-12-24
Total Borrowings
15,949,000 GBP2024-12-29
16,681,250 GBP2023-12-24
Net Deferred Tax Liability/Asset
1,137,110 GBP2024-12-29
701,226 GBP2023-12-24
-85,362 GBP2022-12-25
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
435,884 GBP2023-12-25 ~ 2024-12-29
786,588 GBP2022-12-25 ~ 2023-12-24
Deferred Tax Liabilities
-165,264 GBP2024-12-29
-191,572 GBP2023-12-24
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-12-29
2 shares2023-12-24
Par Value of Share
Class 1 ordinary share
1.002023-12-25 ~ 2024-12-29
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,329,026 GBP2024-12-29
1,364,034 GBP2023-12-24
Between one and five year
4,470,894 GBP2024-12-29
4,440,023 GBP2023-12-24
More than five year
6,518,065 GBP2024-12-29
6,738,479 GBP2023-12-24
Future Minimum Lease Payments Under Non-cancellable Operating Leases
12,317,985 GBP2024-12-29
12,542,536 GBP2023-12-24