Average Number of Employees
3832022-12-26 ~ 2023-12-31
3272021-12-27 ~ 2022-12-25
Turnover/Revenue
22,630,391 GBP2022-12-26 ~ 2023-12-31
20,486,180 GBP2021-12-27 ~ 2022-12-25
Cost of Sales
-7,466,768 GBP2022-12-26 ~ 2023-12-31
-7,358,692 GBP2021-12-27 ~ 2022-12-25
Gross Profit/Loss
15,163,623 GBP2022-12-26 ~ 2023-12-31
13,127,488 GBP2021-12-27 ~ 2022-12-25
Distribution Costs
-3,218,252 GBP2022-12-26 ~ 2023-12-31
-2,604,508 GBP2021-12-27 ~ 2022-12-25
Administrative Expenses
-9,316,239 GBP2022-12-26 ~ 2023-12-31
-7,670,231 GBP2021-12-27 ~ 2022-12-25
Operating Profit/Loss
2,629,132 GBP2022-12-26 ~ 2023-12-31
2,852,749 GBP2021-12-27 ~ 2022-12-25
Equity
Retained earnings (accumulated losses)
8,026,742 GBP2023-12-31
6,064,598 GBP2022-12-25
3,908,865 GBP2021-12-27
Profit/Loss
Retained earnings (accumulated losses)
1,962,144 GBP2022-12-26 ~ 2023-12-31
2,155,733 GBP2021-12-27 ~ 2022-12-25
Intangible Assets
207,326 GBP2023-12-31
252,566 GBP2022-12-25
Property, Plant & Equipment
1,598,695 GBP2023-12-31
1,379,703 GBP2022-12-25
Fixed Assets
1,806,021 GBP2023-12-31
1,632,269 GBP2022-12-25
Total Inventories
2,893,904 GBP2023-12-31
4,214,925 GBP2022-12-25
Debtors
Current
983,621 GBP2023-12-31
733,572 GBP2022-12-25
Cash at bank and in hand
7,089,166 GBP2023-12-31
5,089,759 GBP2022-12-25
Current Assets
10,966,691 GBP2023-12-31
10,038,256 GBP2022-12-25
Creditors
Current, Amounts falling due within one year
-4,406,482 GBP2023-12-31
-5,425,326 GBP2022-12-25
Net Current Assets/Liabilities
6,560,209 GBP2023-12-31
4,612,930 GBP2022-12-25
Total Assets Less Current Liabilities
8,366,230 GBP2023-12-31
6,245,199 GBP2022-12-25
Net Assets/Liabilities
8,026,744 GBP2023-12-31
6,064,600 GBP2022-12-25
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-25
Equity
8,026,744 GBP2023-12-31
6,064,600 GBP2022-12-25
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
202022-12-26 ~ 2023-12-31
Computers
202022-12-26 ~ 2023-12-31
Audit Fees/Expenses
16,500 GBP2022-12-26 ~ 2023-12-31
9,000 GBP2021-12-27 ~ 2022-12-25
Wages/Salaries
5,703,273 GBP2022-12-26 ~ 2023-12-31
4,666,405 GBP2021-12-27 ~ 2022-12-25
Social Security Costs
392,163 GBP2022-12-26 ~ 2023-12-31
356,819 GBP2021-12-27 ~ 2022-12-25
Staff Costs/Employee Benefits Expense
6,190,560 GBP2022-12-26 ~ 2023-12-31
5,117,051 GBP2021-12-27 ~ 2022-12-25
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
152,656 GBP2022-12-26 ~ 2023-12-31
120,362 GBP2021-12-27 ~ 2022-12-25
Profit/Loss on Ordinary Activities Before Tax
2,629,132 GBP2022-12-26 ~ 2023-12-31
2,852,749 GBP2021-12-27 ~ 2022-12-25
Tax Expense/Credit at Applicable Tax Rate
616,464 GBP2022-12-26 ~ 2023-12-31
542,022 GBP2021-12-27 ~ 2022-12-25
Intangible Assets - Gross Cost
Goodwill
452,371 GBP2023-12-31
452,371 GBP2022-12-25
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
245,045 GBP2023-12-31
199,805 GBP2022-12-25
Intangible Assets
Goodwill
207,326 GBP2023-12-31
252,566 GBP2022-12-25
Property, Plant & Equipment - Gross Cost
Furniture and fittings
303,691 GBP2023-12-31
247,186 GBP2022-12-25
Computers
147,369 GBP2023-12-31
77,260 GBP2022-12-25
Property, Plant & Equipment - Gross Cost
3,192,532 GBP2023-12-31
2,426,985 GBP2022-12-25
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
111,952 GBP2022-12-25
Computers
36,303 GBP2022-12-25
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,047,282 GBP2022-12-25
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
54,702 GBP2022-12-26 ~ 2023-12-31
Computers, Owned/Freehold
32,066 GBP2022-12-26 ~ 2023-12-31
Owned/Freehold
546,555 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
166,654 GBP2023-12-31
Computers
68,369 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,593,837 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
137,037 GBP2023-12-31
135,234 GBP2022-12-25
Computers
79,000 GBP2023-12-31
40,957 GBP2022-12-25
Trade Debtors/Trade Receivables
Current
25,199 GBP2023-12-31
37,391 GBP2022-12-25
Amounts Owed by Group Undertakings
Current
2,250 GBP2022-12-25
Other Debtors
Current
162,773 GBP2023-12-31
26,919 GBP2022-12-25
Prepayments/Accrued Income
Current
795,649 GBP2023-12-31
667,012 GBP2022-12-25
Cash and Cash Equivalents
7,089,166 GBP2023-12-31
5,089,759 GBP2022-12-25
Trade Creditors/Trade Payables
Current
3,057,738 GBP2023-12-31
3,141,864 GBP2022-12-25
Amounts owed to group undertakings
Current
6,242 GBP2023-12-31
Corporation Tax Payable
Current
343 GBP2022-12-25
Taxation/Social Security Payable
Current
418,510 GBP2023-12-31
892,970 GBP2022-12-25
Other Creditors
Current
164,472 GBP2023-12-31
509,271 GBP2022-12-25
Accrued Liabilities/Deferred Income
Current
759,520 GBP2023-12-31
880,878 GBP2022-12-25
Creditors
Current
4,406,482 GBP2023-12-31
5,425,326 GBP2022-12-25
Net Deferred Tax Liability/Asset
-339,486 GBP2023-12-31
-180,599 GBP2022-12-25
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-158,887 GBP2022-12-26 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-341,791 GBP2023-12-31
-184,545 GBP2022-12-25
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-12-31
Par Value of Share
Class 1 ordinary share
12022-12-26 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,535,382 GBP2023-12-31
1,594,458 GBP2022-12-25
Between one and five year
2,922,725 GBP2023-12-31
3,063,407 GBP2022-12-25
More than five year
313,333 GBP2023-12-31
328,875 GBP2022-12-25
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,771,440 GBP2023-12-31
4,986,740 GBP2022-12-25