Cost of Sales
-25,943,473 GBP2022-12-26 ~ 2023-12-24
-24,289,144 GBP2021-12-27 ~ 2022-12-25
Administrative Expenses
-8,847,536 GBP2022-12-26 ~ 2023-12-24
-8,605,559 GBP2021-12-27 ~ 2022-12-25
Other Interest Receivable/Similar Income (Finance Income)
9 GBP2022-12-26 ~ 2023-12-24
0 GBP2021-12-27 ~ 2022-12-25
Interest Payable/Similar Charges (Finance Costs)
-1,595,369 GBP2022-12-26 ~ 2023-12-24
-691,345 GBP2021-12-27 ~ 2022-12-25
Profit/Loss on Ordinary Activities Before Tax
-4,265,738 GBP2022-12-26 ~ 2023-12-24
-3,299,420 GBP2021-12-27 ~ 2022-12-25
Profit/Loss
-3,451,092 GBP2022-12-26 ~ 2023-12-24
-2,990,443 GBP2021-12-27 ~ 2022-12-25
Intangible Assets
Goodwill
1,965,028 GBP2023-12-24
2,562,752 GBP2022-12-25
Other
472,670 GBP2023-12-24
521,779 GBP2022-12-25
Intangible Assets
2,437,698 GBP2023-12-24
3,084,531 GBP2022-12-25
Property, Plant & Equipment
5,037,582 GBP2023-12-24
5,001,243 GBP2022-12-25
Fixed Assets - Investments
1 GBP2023-12-24
1 GBP2022-12-25
Fixed Assets
7,475,281 GBP2023-12-24
8,085,775 GBP2022-12-25
Debtors
14,828,749 GBP2023-12-24
16,126,923 GBP2022-12-25
Cash at bank and in hand
5,477,176 GBP2023-12-24
1,243,070 GBP2022-12-25
Current Assets
21,433,853 GBP2023-12-24
17,627,447 GBP2022-12-25
Creditors
Current, Amounts falling due within one year
-24,405,732 GBP2023-12-24
-14,781,959 GBP2022-12-25
Net Current Assets/Liabilities
-2,971,879 GBP2023-12-24
2,845,488 GBP2022-12-25
Total Assets Less Current Liabilities
4,503,402 GBP2023-12-24
10,931,263 GBP2022-12-25
Creditors
Non-current, Amounts falling due after one year
-15,949,000 GBP2023-12-24
-18,948,750 GBP2022-12-25
Net Assets/Liabilities
-12,037,170 GBP2023-12-24
-8,586,078 GBP2022-12-25
Equity
Called up share capital
2 GBP2023-12-24
2 GBP2022-12-25
2 GBP2021-12-26
Retained earnings (accumulated losses)
-12,037,172 GBP2023-12-24
-8,586,080 GBP2022-12-25
-5,595,637 GBP2021-12-26
Equity
-12,037,170 GBP2023-12-24
-8,586,078 GBP2022-12-25
Profit/Loss
Retained earnings (accumulated losses)
-3,451,092 GBP2022-12-26 ~ 2023-12-24
-2,990,443 GBP2021-12-27 ~ 2022-12-25
Audit Fees/Expenses
22,000 GBP2022-12-26 ~ 2023-12-24
26,000 GBP2021-12-27 ~ 2022-12-25
Average Number of Employees
7852022-12-26 ~ 2023-12-24
7302021-12-27 ~ 2022-12-25
Wages/Salaries
8,158,815 GBP2022-12-26 ~ 2023-12-24
7,667,463 GBP2021-12-27 ~ 2022-12-25
Pension & Other Post-employment Benefit Costs/Other Pension Costs
91,719 GBP2022-12-26 ~ 2023-12-24
82,748 GBP2021-12-27 ~ 2022-12-25
Staff Costs/Employee Benefits Expense
8,636,414 GBP2022-12-26 ~ 2023-12-24
8,108,999 GBP2021-12-27 ~ 2022-12-25
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-759,564 GBP2022-12-26 ~ 2023-12-24
52,564 GBP2021-12-27 ~ 2022-12-25
Intangible Assets - Gross Cost
Goodwill
5,977,029 GBP2023-12-24
5,977,029 GBP2022-12-25
Intangible Assets - Gross Cost
7,362,853 GBP2023-12-24
7,297,087 GBP2022-12-25
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
4,012,001 GBP2023-12-24
3,414,277 GBP2022-12-25
Intangible Assets - Accumulated Amortisation & Impairment
4,925,155 GBP2023-12-24
4,212,556 GBP2022-12-25
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
597,724 GBP2022-12-26 ~ 2023-12-24
Intangible Assets - Increase From Amortisation Charge for Year
712,599 GBP2022-12-26 ~ 2023-12-24
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
4,230,485 GBP2023-12-24
4,230,485 GBP2022-12-25
Plant and equipment
5,079,047 GBP2023-12-24
4,089,255 GBP2022-12-25
Furniture and fittings
3,634,398 GBP2023-12-24
3,293,683 GBP2022-12-25
Property, Plant & Equipment - Gross Cost
13,406,668 GBP2023-12-24
12,035,609 GBP2022-12-25
Property, Plant & Equipment - Other Disposals
Plant and equipment
-103,767 GBP2022-12-26 ~ 2023-12-24
Furniture and fittings
-27,961 GBP2022-12-26 ~ 2023-12-24
Property, Plant & Equipment - Other Disposals
-131,728 GBP2022-12-26 ~ 2023-12-24
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
3,128,062 GBP2023-12-24
2,729,870 GBP2022-12-25
Plant and equipment
2,642,451 GBP2023-12-24
2,265,857 GBP2022-12-25
Furniture and fittings
2,231,561 GBP2023-12-24
1,719,731 GBP2022-12-25
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,369,086 GBP2023-12-24
7,034,366 GBP2022-12-25
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
398,192 GBP2022-12-26 ~ 2023-12-24
Plant and equipment
464,649 GBP2022-12-26 ~ 2023-12-24
Furniture and fittings
539,791 GBP2022-12-26 ~ 2023-12-24
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,450,736 GBP2022-12-26 ~ 2023-12-24
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-88,055 GBP2022-12-26 ~ 2023-12-24
Furniture and fittings
-27,961 GBP2022-12-26 ~ 2023-12-24
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-116,016 GBP2022-12-26 ~ 2023-12-24
Property, Plant & Equipment
Improvements to leasehold property
1,102,423 GBP2023-12-24
1,500,615 GBP2022-12-25
Plant and equipment
2,436,596 GBP2023-12-24
1,823,398 GBP2022-12-25
Furniture and fittings
1,402,837 GBP2023-12-24
1,573,952 GBP2022-12-25
Amount of corporation tax that is recoverable
Current
380,925 GBP2023-12-24
352,867 GBP2022-12-25
Amounts Owed by Group Undertakings
Current
13,457,232 GBP2023-12-24
14,854,878 GBP2022-12-25
Other Debtors
Current
191,250 GBP2023-12-24
74,539 GBP2022-12-25
Prepayments/Accrued Income
Current
792,621 GBP2023-12-24
841,410 GBP2022-12-25
Debtors - Deferred Tax Asset
Current
6,721 GBP2023-12-24
3,229 GBP2022-12-25
Bank Borrowings/Overdrafts
Current
732,250 GBP2023-12-24
2,929,000 GBP2022-12-25
Trade Creditors/Trade Payables
Current
2,494,724 GBP2023-12-24
2,231,120 GBP2022-12-25
Amounts owed to group undertakings
Current
18,314,775 GBP2023-12-24
6,833,954 GBP2022-12-25
Other Taxation & Social Security Payable
Current
727,425 GBP2023-12-24
1,011,609 GBP2022-12-25
Other Creditors
Current
310,189 GBP2023-12-24
247,763 GBP2022-12-25
Accrued Liabilities/Deferred Income
Current
1,826,369 GBP2023-12-24
1,528,513 GBP2022-12-25
Creditors
Current
24,405,732 GBP2023-12-24
14,781,959 GBP2022-12-25
Bank Borrowings/Overdrafts
Non-current
15,949,000 GBP2023-12-24
18,948,750 GBP2022-12-25
Bank Borrowings
16,681,250 GBP2023-12-24
21,877,750 GBP2022-12-25
Total Borrowings
Current
732,250 GBP2023-12-24
2,929,000 GBP2022-12-25
Non-current
15,949,000 GBP2023-12-24
18,948,750 GBP2022-12-25
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,364,034 GBP2023-12-24
1,408,337 GBP2022-12-25
Between two and five year
4,440,023 GBP2023-12-24
4,725,673 GBP2022-12-25
More than five year
6,738,479 GBP2023-12-24
7,699,019 GBP2022-12-25
Future Minimum Lease Payments Under Non-cancellable Operating Leases
12,542,536 GBP2023-12-24
13,833,029 GBP2022-12-25