Average Number of Employees
1812023-12-25 ~ 2024-12-29
8752022-12-25 ~ 2023-12-24
Turnover/Revenue
42,443,091 GBP2023-12-25 ~ 2024-12-29
43,177,267 GBP2022-12-25 ~ 2023-12-24
Cost of Sales
-30,935,513 GBP2023-12-25 ~ 2024-12-29
-33,549,830 GBP2022-12-25 ~ 2023-12-24
Gross Profit/Loss
11,507,578 GBP2023-12-25 ~ 2024-12-29
9,627,437 GBP2022-12-25 ~ 2023-12-24
Administrative Expenses
-12,570,405 GBP2023-12-25 ~ 2024-12-29
-12,481,255 GBP2022-12-25 ~ 2023-12-24
Operating Profit/Loss
-1,033,111 GBP2023-12-25 ~ 2024-12-29
-2,706,863 GBP2022-12-25 ~ 2023-12-24
Other Interest Receivable/Similar Income (Finance Income)
180 GBP2022-12-25 ~ 2023-12-24
Profit/Loss on Ordinary Activities Before Tax
-1,033,111 GBP2023-12-25 ~ 2024-12-29
-2,706,683 GBP2022-12-25 ~ 2023-12-24
Profit/Loss
-1,477,169 GBP2023-12-25 ~ 2024-12-29
-2,861,629 GBP2022-12-25 ~ 2023-12-24
Intangible Assets
6,995,582 GBP2024-12-29
8,910,927 GBP2023-12-24
Property, Plant & Equipment
7,082,638 GBP2024-12-29
8,101,410 GBP2023-12-24
Fixed Assets
14,078,220 GBP2024-12-29
17,012,337 GBP2023-12-24
Total Inventories
242,806 GBP2024-12-29
256,730 GBP2023-12-24
Debtors
Non-current
136,367 GBP2023-12-24
Current
1,168,956 GBP2024-12-29
1,362,421 GBP2023-12-24
Cash at bank and in hand
2,218,922 GBP2024-12-29
1,604,469 GBP2023-12-24
Current Assets
3,630,684 GBP2024-12-29
3,359,987 GBP2023-12-24
Creditors
Current, Amounts falling due within one year
-26,846,408 GBP2024-12-29
Net Current Assets/Liabilities
-23,215,724 GBP2024-12-29
-24,909,258 GBP2023-12-24
Total Assets Less Current Liabilities
-9,137,504 GBP2024-12-29
-7,896,921 GBP2023-12-24
Net Assets/Liabilities
-10,122,728 GBP2024-12-29
-8,645,559 GBP2023-12-24
Equity
Called up share capital
1 GBP2024-12-29
1 GBP2023-12-24
1 GBP2022-12-25
Retained earnings (accumulated losses)
-10,122,729 GBP2024-12-29
-8,645,560 GBP2023-12-24
-5,783,931 GBP2022-12-25
Equity
-10,122,728 GBP2024-12-29
-8,645,559 GBP2023-12-24
-5,783,930 GBP2022-12-25
Profit/Loss
Retained earnings (accumulated losses)
-1,477,169 GBP2023-12-25 ~ 2024-12-29
-2,861,629 GBP2022-12-25 ~ 2023-12-24
Wages/Salaries
10,844,432 GBP2023-12-25 ~ 2024-12-29
10,487,790 GBP2022-12-25 ~ 2023-12-24
Social Security Costs
140,147 GBP2023-12-25 ~ 2024-12-29
133,569 GBP2022-12-25 ~ 2023-12-24
Staff Costs/Employee Benefits Expense
11,562,940 GBP2023-12-25 ~ 2024-12-29
11,153,752 GBP2022-12-25 ~ 2023-12-24
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
444,058 GBP2023-12-25 ~ 2024-12-29
-133,910 GBP2022-12-25 ~ 2023-12-24
Tax Expense/Credit at Applicable Tax Rate
-258,278 GBP2023-12-25 ~ 2024-12-29
-633,840 GBP2022-12-25 ~ 2023-12-24
Intangible Assets - Gross Cost
Development expenditure
1,225,463 GBP2024-12-29
1,195,098 GBP2023-12-24
Goodwill
17,495,982 GBP2024-12-29
17,495,982 GBP2023-12-24
Intangible Assets - Gross Cost
19,484,865 GBP2024-12-29
19,454,500 GBP2023-12-24
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
716,966 GBP2024-12-29
595,505 GBP2023-12-24
Goodwill
11,290,273 GBP2024-12-29
9,538,499 GBP2023-12-24
Intangible Assets - Accumulated Amortisation & Impairment
12,489,283 GBP2024-12-29
10,543,573 GBP2023-12-24
Intangible Assets - Increase From Amortisation Charge for Year
1,945,710 GBP2023-12-25 ~ 2024-12-29
Intangible Assets
Development expenditure
508,497 GBP2024-12-29
599,593 GBP2023-12-24
Goodwill
6,205,709 GBP2024-12-29
7,957,483 GBP2023-12-24
Property, Plant & Equipment - Gross Cost
Plant and equipment
7,277,937 GBP2024-12-29
6,788,222 GBP2023-12-24
Furniture and fittings
4,797,033 GBP2024-12-29
4,178,938 GBP2023-12-24
Office equipment
368,317 GBP2024-12-29
310,939 GBP2023-12-24
Property, Plant & Equipment - Gross Cost
17,212,311 GBP2024-12-29
16,047,123 GBP2023-12-24
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,742,632 GBP2023-12-24
Furniture and fittings
1,981,083 GBP2023-12-24
Office equipment
222,296 GBP2023-12-24
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
7,945,713 GBP2023-12-24
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
69,829 GBP2023-12-25 ~ 2024-12-29
Owned/Freehold
2,183,960 GBP2023-12-25 ~ 2024-12-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,470,395 GBP2024-12-29
Furniture and fittings
2,849,536 GBP2024-12-29
Office equipment
292,125 GBP2024-12-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,129,673 GBP2024-12-29
Property, Plant & Equipment
Plant and equipment
3,807,542 GBP2024-12-29
4,045,590 GBP2023-12-24
Furniture and fittings
1,947,497 GBP2024-12-29
2,197,855 GBP2023-12-24
Office equipment
76,192 GBP2024-12-29
88,643 GBP2023-12-24
Raw materials and consumables
242,806 GBP2024-12-29
256,730 GBP2023-12-24
Trade Debtors/Trade Receivables
Current
909 GBP2024-12-29
Other Debtors
Current
255,401 GBP2024-12-29
429,416 GBP2023-12-24
Prepayments/Accrued Income
Current
599,038 GBP2024-12-29
608,507 GBP2023-12-24
Amount of corporation tax that is recoverable
Current
307,015 GBP2024-12-29
307,015 GBP2023-12-24
Debtors - Deferred Tax Asset
Current
6,378 GBP2024-12-29
17,483 GBP2023-12-24
Trade Creditors/Trade Payables
Current
3,677,678 GBP2024-12-29
2,821,708 GBP2023-12-24
Amounts owed to group undertakings
Current
20,314,944 GBP2024-12-29
22,608,763 GBP2023-12-24
Taxation/Social Security Payable
Current
804,703 GBP2024-12-29
875,693 GBP2023-12-24
Other Creditors
Current
26,763 GBP2024-12-29
387,639 GBP2023-12-24
Accrued Liabilities/Deferred Income
Current
2,022,320 GBP2024-12-29
1,575,442 GBP2023-12-24
Creditors
Current
26,846,408 GBP2024-12-29
28,269,245 GBP2023-12-24
Net Deferred Tax Liability/Asset
-858,846 GBP2024-12-29
-414,788 GBP2023-12-24
-216,630 GBP2022-12-25
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-444,058 GBP2023-12-25 ~ 2024-12-29
-198,158 GBP2022-12-25 ~ 2023-12-24
Deferred Tax Liabilities
Accelerated tax depreciation
-865,224 GBP2024-12-29
-568,638 GBP2023-12-24
Deferred Tax Liabilities
-865,224 GBP2024-12-29
-568,638 GBP2023-12-24
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-12-29
1 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
1,727,975 GBP2024-12-29
1,752,663 GBP2023-12-24
Between one and five year
4,623,812 GBP2024-12-29
5,547,457 GBP2023-12-24
More than five year
4,623,045 GBP2024-12-29
5,372,355 GBP2023-12-24
Future Minimum Lease Payments Under Non-cancellable Operating Leases
10,974,832 GBP2024-12-29
12,672,475 GBP2023-12-24