96090 - Other Service Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12022-12-26 ~ 2023-12-31
Class 2 ordinary share
12022-12-26 ~ 2023-12-31
Class 3 ordinary share
02022-12-26 ~ 2023-12-31
Class 4 ordinary share
02022-12-26 ~ 2023-12-31
Turnover/Revenue
12,237,532 GBP2022-12-26 ~ 2023-12-31
12,503,189 GBP2021-12-27 ~ 2022-12-25
Cost of Sales
5,879,684 GBP2022-12-26 ~ 2023-12-31
5,941,815 GBP2021-12-27 ~ 2022-12-25
Gross Profit/Loss
6,357,848 GBP2022-12-26 ~ 2023-12-31
6,561,374 GBP2021-12-27 ~ 2022-12-25
Administrative Expenses
6,851,511 GBP2022-12-26 ~ 2023-12-31
5,872,683 GBP2021-12-27 ~ 2022-12-25
Operating Profit/Loss
-349,432 GBP2022-12-26 ~ 2023-12-31
851,592 GBP2021-12-27 ~ 2022-12-25
Interest Payable/Similar Charges (Finance Costs)
322,321 GBP2022-12-26 ~ 2023-12-31
267,003 GBP2021-12-27 ~ 2022-12-25
Profit/Loss on Ordinary Activities Before Tax
-838,236 GBP2022-12-26 ~ 2023-12-31
893,290 GBP2021-12-27 ~ 2022-12-25
Tax/Tax Credit on Profit or Loss on Ordinary Activities
80,524 GBP2022-12-26 ~ 2023-12-31
-80,524 GBP2021-12-27 ~ 2022-12-25
Profit/Loss
-918,760 GBP2022-12-26 ~ 2023-12-31
973,814 GBP2021-12-27 ~ 2022-12-25
Comprehensive Income/Expense
-918,760 GBP2022-12-26 ~ 2023-12-31
973,814 GBP2021-12-27 ~ 2022-12-25
Intangible Assets
111,168 GBP2023-12-31
211,810 GBP2022-12-25
Property, Plant & Equipment
1,912,224 GBP2023-12-31
1,472,935 GBP2022-12-25
Fixed Assets
2,023,392 GBP2023-12-31
1,684,745 GBP2022-12-25
Total Inventories
132,151 GBP2023-12-31
137,228 GBP2022-12-25
Debtors
947,211 GBP2023-12-31
1,015,764 GBP2022-12-25
Cash at bank and in hand
811,362 GBP2023-12-31
2,379,487 GBP2022-12-25
Current Assets
1,890,724 GBP2023-12-31
3,532,479 GBP2022-12-25
Creditors
Current
2,158,674 GBP2023-12-31
2,288,500 GBP2022-12-25
Net Current Assets/Liabilities
-267,950 GBP2023-12-31
1,243,979 GBP2022-12-25
Total Assets Less Current Liabilities
1,755,442 GBP2023-12-31
2,928,724 GBP2022-12-25
Net Assets/Liabilities
-1,725,856 GBP2023-12-31
-806,869 GBP2022-12-25
Equity
Called up share capital
2,001,517 GBP2023-12-31
2,001,744 GBP2022-12-25
2,002,309 GBP2021-12-26
Capital redemption reserve
1,133 GBP2023-12-31
906 GBP2022-12-25
340 GBP2021-12-26
Retained earnings (accumulated losses)
-3,728,506 GBP2023-12-31
-2,809,519 GBP2022-12-25
-3,782,767 GBP2021-12-26
Equity
-1,725,856 GBP2023-12-31
-806,869 GBP2022-12-25
-1,780,118 GBP2021-12-26
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-918,987 GBP2022-12-26 ~ 2023-12-31
973,248 GBP2021-12-27 ~ 2022-12-25
Wages/Salaries
4,263,995 GBP2022-12-26 ~ 2023-12-31
4,169,211 GBP2021-12-27 ~ 2022-12-25
Social Security Costs
393,219 GBP2022-12-26 ~ 2023-12-31
387,281 GBP2021-12-27 ~ 2022-12-25
Pension & Other Post-employment Benefit Costs/Other Pension Costs
79,371 GBP2022-12-26 ~ 2023-12-31
80,845 GBP2021-12-27 ~ 2022-12-25
Staff Costs/Employee Benefits Expense
4,736,585 GBP2022-12-26 ~ 2023-12-31
4,637,337 GBP2021-12-27 ~ 2022-12-25
Average Number of Employees
2142022-12-26 ~ 2023-12-31
2082021-12-27 ~ 2022-12-25
Director Remuneration
163,415 GBP2022-12-26 ~ 2023-12-31
136,325 GBP2021-12-27 ~ 2022-12-25
Property, Plant & Equipment - Depreciation Expense
Owned assets
438,090 GBP2022-12-26 ~ 2023-12-31
366,334 GBP2021-12-27 ~ 2022-12-25
Audit Fees/Expenses
22,050 GBP2022-12-26 ~ 2023-12-31
16,000 GBP2021-12-27 ~ 2022-12-25
Tax Expense/Credit at Applicable Tax Rate
-209,559 GBP2022-12-26 ~ 2023-12-31
169,725 GBP2021-12-27 ~ 2022-12-25
Intangible Assets - Gross Cost
Net goodwill
519,132 GBP2023-12-31
519,132 GBP2022-12-25
Patents/Trademarks/Licences/Concessions
26,623 GBP2023-12-31
26,623 GBP2022-12-25
Computer software
163,981 GBP2023-12-31
151,311 GBP2022-12-25
Intangible Assets - Gross Cost
709,736 GBP2023-12-31
697,066 GBP2022-12-25
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
448,031 GBP2023-12-31
346,854 GBP2022-12-25
Patents/Trademarks/Licences/Concessions
26,623 GBP2023-12-31
26,623 GBP2022-12-25
Intangible Assets - Accumulated Amortisation & Impairment
598,568 GBP2023-12-31
485,256 GBP2022-12-25
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
101,177 GBP2022-12-26 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
113,312 GBP2022-12-26 ~ 2023-12-31
Intangible Assets
Net goodwill
71,101 GBP2023-12-31
172,278 GBP2022-12-25
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
2,096,024 GBP2023-12-31
1,654,861 GBP2022-12-25
Plant and equipment
515,026 GBP2023-12-31
515,026 GBP2022-12-25
Furniture and fittings
1,144,871 GBP2023-12-31
711,235 GBP2022-12-25
Computers
20,317 GBP2023-12-31
17,737 GBP2022-12-25
Property, Plant & Equipment - Gross Cost
3,776,238 GBP2023-12-31
2,898,859 GBP2022-12-25
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
367,868 GBP2023-12-31
280,762 GBP2022-12-25
Furniture and fittings
428,846 GBP2023-12-31
340,630 GBP2022-12-25
Computers
9,562 GBP2023-12-31
5,612 GBP2022-12-25
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,864,014 GBP2023-12-31
1,425,924 GBP2022-12-25
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
87,106 GBP2022-12-26 ~ 2023-12-31
Furniture and fittings
88,216 GBP2022-12-26 ~ 2023-12-31
Computers
3,950 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
438,090 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
1,038,286 GBP2023-12-31
855,941 GBP2022-12-25
Plant and equipment
147,158 GBP2023-12-31
234,264 GBP2022-12-25
Furniture and fittings
716,025 GBP2023-12-31
370,605 GBP2022-12-25
Computers
10,755 GBP2023-12-31
12,125 GBP2022-12-25
Merchandise
132,151 GBP2023-12-31
137,228 GBP2022-12-25
Trade Debtors/Trade Receivables
Current
148,954 GBP2023-12-31
79,138 GBP2022-12-25
Other Debtors
Current
57,622 GBP2023-12-31
16,339 GBP2022-12-25
Debtors - Deferred Tax Asset
Current
80,524 GBP2022-12-25
Prepayments/Accrued Income
Current
483,325 GBP2023-12-31
582,453 GBP2022-12-25
Debtors
Current, Amounts falling due within one year
689,901 GBP2023-12-31
758,454 GBP2022-12-25
Other Debtors
Non-current
257,310 GBP2023-12-31
257,310 GBP2022-12-25
Bank Borrowings/Overdrafts
Current
401,461 GBP2023-12-31
395,491 GBP2022-12-25
Trade Creditors/Trade Payables
Current
343,519 GBP2023-12-31
558,568 GBP2022-12-25
Other Taxation & Social Security Payable
Current
649,634 GBP2023-12-31
225,986 GBP2022-12-25
Other Creditors
Current
112,482 GBP2023-12-31
228,271 GBP2022-12-25
Accrued Liabilities/Deferred Income
Current
651,578 GBP2023-12-31
880,184 GBP2022-12-25
Bank Borrowings/Overdrafts
Non-current
813,429 GBP2023-12-31
1,212,140 GBP2022-12-25
Bank Borrowings
Current, Amounts falling due within one year
401,461 GBP2023-12-31
395,491 GBP2022-12-25
Non-current, Between one and two years
813,429 GBP2023-12-31
1,212,140 GBP2022-12-25
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,350,114 GBP2023-12-31
1,300,605 GBP2022-12-25
Between one and five year
5,478,335 GBP2023-12-31
5,202,419 GBP2022-12-25
More than five year
6,304,637 GBP2023-12-31
4,674,380 GBP2022-12-25
All periods
13,133,086 GBP2023-12-31
11,177,404 GBP2022-12-25
Bank Borrowings
Secured
1,214,890 GBP2023-12-31
1,607,631 GBP2022-12-25
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-80,524 GBP2022-12-25
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,948,718 shares2023-12-31
Class 2 ordinary share
51,282 shares2023-12-31
Class 3 ordinary share
113,248 shares2023-12-31
Class 4 ordinary share
38,461 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-918,760 GBP2022-12-26 ~ 2023-12-31