Average Number of Employees
4672024-01-01 ~ 2024-12-29
3832022-12-26 ~ 2023-12-31
Turnover/Revenue
25,387,635 GBP2024-01-01 ~ 2024-12-29
22,630,391 GBP2022-12-26 ~ 2023-12-31
Cost of Sales
-8,477,294 GBP2024-01-01 ~ 2024-12-29
-7,466,768 GBP2022-12-26 ~ 2023-12-31
Gross Profit/Loss
16,910,341 GBP2024-01-01 ~ 2024-12-29
15,163,623 GBP2022-12-26 ~ 2023-12-31
Distribution Costs
-3,977,188 GBP2024-01-01 ~ 2024-12-29
-3,218,252 GBP2022-12-26 ~ 2023-12-31
Administrative Expenses
-11,518,925 GBP2024-01-01 ~ 2024-12-29
-9,316,239 GBP2022-12-26 ~ 2023-12-31
Operating Profit/Loss
1,414,228 GBP2024-01-01 ~ 2024-12-29
2,629,132 GBP2022-12-26 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
9,076,786 GBP2024-12-29
8,026,742 GBP2023-12-31
6,064,598 GBP2022-12-26
Profit/Loss
Retained earnings (accumulated losses)
1,050,044 GBP2024-01-01 ~ 2024-12-29
1,962,144 GBP2022-12-26 ~ 2023-12-31
Intangible Assets
162,092 GBP2024-12-29
207,326 GBP2023-12-31
Property, Plant & Equipment
1,884,950 GBP2024-12-29
1,598,695 GBP2023-12-31
Fixed Assets
2,047,042 GBP2024-12-29
1,806,021 GBP2023-12-31
Total Inventories
6,323,361 GBP2024-12-29
2,893,904 GBP2023-12-31
Debtors
Current
1,654,209 GBP2024-12-29
983,621 GBP2023-12-31
Cash at bank and in hand
4,088,016 GBP2024-12-29
7,089,166 GBP2023-12-31
Current Assets
12,065,586 GBP2024-12-29
10,966,691 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,637,210 GBP2024-12-29
-4,406,482 GBP2023-12-31
Net Current Assets/Liabilities
7,428,376 GBP2024-12-29
6,560,209 GBP2023-12-31
Total Assets Less Current Liabilities
9,475,418 GBP2024-12-29
8,366,230 GBP2023-12-31
Net Assets/Liabilities
9,076,788 GBP2024-12-29
8,026,744 GBP2023-12-31
Equity
Called up share capital
2 GBP2024-12-29
2 GBP2023-12-31
Equity
9,076,788 GBP2024-12-29
8,026,744 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
202024-01-01 ~ 2024-12-29
Computers
202024-01-01 ~ 2024-12-29
Audit Fees/Expenses
21,000 GBP2024-01-01 ~ 2024-12-29
16,500 GBP2022-12-26 ~ 2023-12-31
Wages/Salaries
7,102,877 GBP2024-01-01 ~ 2024-12-29
5,703,273 GBP2022-12-26 ~ 2023-12-31
Social Security Costs
484,361 GBP2024-01-01 ~ 2024-12-29
392,163 GBP2022-12-26 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,704,441 GBP2024-01-01 ~ 2024-12-29
6,190,560 GBP2022-12-26 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
59,144 GBP2024-01-01 ~ 2024-12-29
152,656 GBP2022-12-26 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,414,228 GBP2024-01-01 ~ 2024-12-29
2,629,132 GBP2022-12-26 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
353,557 GBP2024-01-01 ~ 2024-12-29
604,700 GBP2022-12-26 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
452,371 GBP2024-12-29
452,371 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
290,279 GBP2024-12-29
245,045 GBP2023-12-31
Intangible Assets
Goodwill
162,092 GBP2024-12-29
207,326 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
349,559 GBP2024-12-29
303,691 GBP2023-12-31
Computers
366,635 GBP2024-12-29
147,369 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,114,024 GBP2024-12-29
3,192,532 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
224,479 GBP2024-12-29
166,654 GBP2023-12-31
Computers
135,720 GBP2024-12-29
68,369 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,229,074 GBP2024-12-29
1,593,837 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
635,237 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment
Furniture and fittings
125,080 GBP2024-12-29
137,037 GBP2023-12-31
Computers
230,915 GBP2024-12-29
79,000 GBP2023-12-31
Finished Goods/Goods for Resale
6,323,361 GBP2024-12-29
2,893,904 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
53,092 GBP2024-12-29
25,199 GBP2023-12-31
Other Debtors
Current
608,504 GBP2024-12-29
162,773 GBP2023-12-31
Prepayments/Accrued Income
Current
992,613 GBP2024-12-29
795,649 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,912,223 GBP2024-12-29
3,057,738 GBP2023-12-31
Amounts owed to group undertakings
Current
534,954 GBP2024-12-29
6,242 GBP2023-12-31
Taxation/Social Security Payable
Current
513,174 GBP2024-12-29
418,510 GBP2023-12-31
Other Creditors
Current
663,850 GBP2024-12-29
164,472 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,013,009 GBP2024-12-29
759,520 GBP2023-12-31
Creditors
Current
4,637,210 GBP2024-12-29
4,406,482 GBP2023-12-31
Net Deferred Tax Liability/Asset
-398,630 GBP2024-12-29
-339,486 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-59,144 GBP2024-01-01 ~ 2024-12-29
Deferred Tax Liabilities
Accelerated tax depreciation
-398,630 GBP2024-12-29
-341,791 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-12-29
2 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-29
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,778,217 GBP2024-12-29
1,535,382 GBP2023-12-31
Between one and five year
3,910,759 GBP2024-12-29
2,922,725 GBP2023-12-31
More than five year
699,893 GBP2024-12-29
313,333 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,388,869 GBP2024-12-29
4,771,440 GBP2023-12-31