Average Number of Employees
1282022-12-26 ~ 2023-12-24
1382021-12-26 ~ 2022-12-25
Turnover/Revenue
9,221,935 GBP2022-12-26 ~ 2023-12-24
9,856,223 GBP2021-12-26 ~ 2022-12-25
Cost of Sales
-5,375,180 GBP2022-12-26 ~ 2023-12-24
-5,080,693 GBP2021-12-26 ~ 2022-12-25
Gross Profit/Loss
3,846,755 GBP2022-12-26 ~ 2023-12-24
4,775,530 GBP2021-12-26 ~ 2022-12-25
Administrative Expenses
-5,113,762 GBP2022-12-26 ~ 2023-12-24
-4,887,769 GBP2021-12-26 ~ 2022-12-25
Operating Profit/Loss
-1,436,340 GBP2022-12-26 ~ 2023-12-24
-171,976 GBP2021-12-26 ~ 2022-12-25
Other Interest Receivable/Similar Income (Finance Income)
3,798 GBP2022-12-26 ~ 2023-12-24
5,441 GBP2021-12-26 ~ 2022-12-25
Profit/Loss on Ordinary Activities Before Tax
-1,782,372 GBP2022-12-26 ~ 2023-12-24
-716,720 GBP2021-12-26 ~ 2022-12-25
Profit/Loss
-1,507,747 GBP2022-12-26 ~ 2023-12-24
-430,510 GBP2021-12-26 ~ 2022-12-25
Comprehensive Income/Expense
-1,507,747 GBP2022-12-26 ~ 2023-12-24
-430,510 GBP2021-12-26 ~ 2022-12-25
Property, Plant & Equipment
4,228,973 GBP2023-12-24
4,410,514 GBP2022-12-25
Fixed Assets
4,228,973 GBP2023-12-24
4,410,514 GBP2022-12-25
Total Inventories
90,322 GBP2023-12-24
109,882 GBP2022-12-25
Debtors
Current
3,347,414 GBP2023-12-24
2,965,079 GBP2022-12-25
Cash at bank and in hand
67,519 GBP2023-12-24
101,070 GBP2022-12-25
Current Assets
3,505,255 GBP2023-12-24
3,176,031 GBP2022-12-25
Creditors
Current, Amounts falling due within one year
-11,457,834 GBP2023-12-24
-9,802,404 GBP2022-12-25
Net Current Assets/Liabilities
-7,952,579 GBP2023-12-24
-6,626,373 GBP2022-12-25
Total Assets Less Current Liabilities
-3,723,606 GBP2023-12-24
-2,215,859 GBP2022-12-25
Net Assets/Liabilities
-3,723,606 GBP2023-12-24
-2,215,859 GBP2022-12-25
Equity
Called up share capital
1 GBP2023-12-24
1 GBP2022-12-25
1 GBP2021-12-26
Retained earnings (accumulated losses)
-3,723,607 GBP2023-12-24
-2,215,860 GBP2022-12-25
-1,785,350 GBP2021-12-26
Equity
-3,723,606 GBP2023-12-24
-2,215,859 GBP2022-12-25
-1,785,349 GBP2021-12-26
Profit/Loss
Retained earnings (accumulated losses)
-1,507,747 GBP2022-12-26 ~ 2023-12-24
-430,510 GBP2021-12-26 ~ 2022-12-25
Audit Fees/Expenses
20,701 GBP2022-12-26 ~ 2023-12-24
15,526 GBP2021-12-26 ~ 2022-12-25
Wages/Salaries
3,607,378 GBP2022-12-26 ~ 2023-12-24
2,534,830 GBP2021-12-26 ~ 2022-12-25
Social Security Costs
279,311 GBP2022-12-26 ~ 2023-12-24
296,271 GBP2021-12-26 ~ 2022-12-25
Staff Costs/Employee Benefits Expense
3,905,724 GBP2022-12-26 ~ 2023-12-24
2,939,384 GBP2021-12-26 ~ 2022-12-25
Director Remuneration
215,608 GBP2022-12-26 ~ 2023-12-24
173,296 GBP2021-12-26 ~ 2022-12-25
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-275,536 GBP2022-12-26 ~ 2023-12-24
-286,210 GBP2021-12-26 ~ 2022-12-25
Tax Expense/Credit at Applicable Tax Rate
-338,651 GBP2022-12-26 ~ 2023-12-24
-179,180 GBP2021-12-26 ~ 2022-12-25
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,384,483 GBP2023-12-24
991,410 GBP2022-12-25
Office equipment
566,556 GBP2023-12-24
530,651 GBP2022-12-25
Computers
401,415 GBP2023-12-24
377,947 GBP2022-12-25
Property, Plant & Equipment - Gross Cost
7,165,518 GBP2023-12-24
6,620,502 GBP2022-12-25
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
387,079 GBP2022-12-25
Office equipment
508,021 GBP2022-12-25
Computers
265,111 GBP2022-12-25
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,209,988 GBP2022-12-25
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
321,717 GBP2022-12-26 ~ 2023-12-24
Office equipment, Owned/Freehold
8,527 GBP2022-12-26 ~ 2023-12-24
Computers, Owned/Freehold
42,875 GBP2022-12-26 ~ 2023-12-24
Owned/Freehold
726,557 GBP2022-12-26 ~ 2023-12-24
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
708,796 GBP2023-12-24
Office equipment
516,548 GBP2023-12-24
Computers
307,986 GBP2023-12-24
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,936,545 GBP2023-12-24
Property, Plant & Equipment
Furniture and fittings
675,687 GBP2023-12-24
604,331 GBP2022-12-25
Office equipment
50,008 GBP2023-12-24
22,630 GBP2022-12-25
Computers
93,429 GBP2023-12-24
112,836 GBP2022-12-25
Finished Goods/Goods for Resale
90,322 GBP2023-12-24
109,882 GBP2022-12-25
Trade Debtors/Trade Receivables
Current
109,398 GBP2023-12-24
115,668 GBP2022-12-25
Amounts Owed by Group Undertakings
Current
1,173,350 GBP2023-12-24
1,323,827 GBP2022-12-25
Other Debtors
Current
763,683 GBP2023-12-24
763,068 GBP2022-12-25
Prepayments/Accrued Income
Current
467,884 GBP2023-12-24
204,953 GBP2022-12-25
Debtors - Deferred Tax Asset
Current
833,099 GBP2023-12-24
557,563 GBP2022-12-25
Cash and Cash Equivalents
67,519 GBP2023-12-24
101,070 GBP2022-12-25
Trade Creditors/Trade Payables
Current
415,353 GBP2023-12-24
528,730 GBP2022-12-25
Amounts owed to group undertakings
Current
9,102,199 GBP2023-12-24
7,108,065 GBP2022-12-25
Taxation/Social Security Payable
Current
90,074 GBP2023-12-24
84,963 GBP2022-12-25
Other Creditors
Current
1,018,619 GBP2023-12-24
1,068,898 GBP2022-12-25
Accrued Liabilities/Deferred Income
Current
831,589 GBP2023-12-24
1,011,748 GBP2022-12-25
Creditors
Current
11,457,834 GBP2023-12-24
9,802,404 GBP2022-12-25
Net Deferred Tax Liability/Asset
833,099 GBP2023-12-24
557,563 GBP2022-12-25
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
275,536 GBP2022-12-26 ~ 2023-12-24
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-12-24
1 shares2022-12-25
Par Value of Share
Class 1 ordinary share
1.002022-12-26 ~ 2023-12-24
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
761,324 GBP2023-12-24
900,000 GBP2022-12-25
Between one and five year
2,235,895 GBP2023-12-24
3,600,000 GBP2022-12-25
More than five year
3,791,177 GBP2023-12-24
5,237,678 GBP2022-12-25
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,788,396 GBP2023-12-24
9,737,678 GBP2022-12-25