Turnover/Revenue
93,184,000 GBP2023-01-01 ~ 2023-12-30
109,098,000 GBP2022-01-02 ~ 2022-12-31
Cost of Sales
-15,035,000 GBP2023-01-01 ~ 2023-12-30
-15,911,000 GBP2022-01-02 ~ 2022-12-31
Gross Profit/Loss
78,149,000 GBP2023-01-01 ~ 2023-12-30
93,187,000 GBP2022-01-02 ~ 2022-12-31
Administrative Expenses
-66,271,000 GBP2023-01-01 ~ 2023-12-30
-67,644,000 GBP2022-01-02 ~ 2022-12-31
Operating Profit/Loss
13,986,000 GBP2023-01-01 ~ 2023-12-30
27,101,000 GBP2022-01-02 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
13,000 GBP2023-01-01 ~ 2023-12-30
0 GBP2022-01-02 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
13,977,000 GBP2023-01-01 ~ 2023-12-30
27,100,000 GBP2022-01-02 ~ 2022-12-31
Profit/Loss
10,735,000 GBP2023-01-01 ~ 2023-12-30
21,488,000 GBP2022-01-02 ~ 2022-12-31
Intangible Assets
Goodwill
0 GBP2023-12-30
5,000 GBP2022-12-31
Net goodwill
0 GBP2023-12-30
-17,000 GBP2022-12-31
Property, Plant & Equipment
15,609,000 GBP2023-12-30
13,901,000 GBP2022-12-31
Fixed Assets
15,609,000 GBP2023-12-30
13,884,000 GBP2022-12-31
Total Inventories
2,362,000 GBP2023-12-30
2,976,000 GBP2022-12-31
Debtors
65,571,000 GBP2023-12-30
51,263,000 GBP2022-12-31
Cash at bank and in hand
2,373,000 GBP2023-12-30
1,622,000 GBP2022-12-31
Current Assets
70,306,000 GBP2023-12-30
55,861,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-32,537,000 GBP2023-12-30
-27,037,000 GBP2022-12-31
Net Current Assets/Liabilities
37,769,000 GBP2023-12-30
28,824,000 GBP2022-12-31
Total Assets Less Current Liabilities
53,378,000 GBP2023-12-30
42,708,000 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-2,760,000 GBP2023-12-30
-1,327,000 GBP2022-12-31
Net Assets/Liabilities
48,924,000 GBP2023-12-30
38,189,000 GBP2022-12-31
Equity
Called up share capital
0 GBP2023-12-30
0 GBP2022-12-31
0 GBP2022-01-01
Share premium
745,000 GBP2023-12-30
745,000 GBP2022-12-31
745,000 GBP2022-01-01
Retained earnings (accumulated losses)
48,179,000 GBP2023-12-30
37,444,000 GBP2022-12-31
15,955,000 GBP2022-01-01
Equity
48,924,000 GBP2023-12-30
38,189,000 GBP2022-12-31
16,701,000 GBP2022-01-01
Revaluation reserve
0 GBP2023-12-30
0 GBP2022-12-31
1,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
10,735,000 GBP2023-01-01 ~ 2023-12-30
21,488,000 GBP2022-01-02 ~ 2022-12-31
Audit Fees/Expenses
40,000 GBP2023-01-01 ~ 2023-12-30
32,000 GBP2022-01-02 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,824,000 GBP2023-01-01 ~ 2023-12-30
1,584,000 GBP2022-01-02 ~ 2022-12-31
Average number of employees in administration and support functions
42023-01-01 ~ 2023-12-30
42022-01-02 ~ 2022-12-31
Average Number of Employees
5822023-01-01 ~ 2023-12-30
7052022-01-02 ~ 2022-12-31
Wages/Salaries
18,047,000 GBP2023-01-01 ~ 2023-12-30
20,577,000 GBP2022-01-02 ~ 2022-12-31
Social Security Costs
1,630,000 GBP2023-01-01 ~ 2023-12-30
2,014,000 GBP2022-01-02 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
307,000 GBP2023-01-01 ~ 2023-12-30
337,000 GBP2022-01-02 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
19,984,000 GBP2023-01-01 ~ 2023-12-30
22,928,000 GBP2022-01-02 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
173,000 GBP2023-01-01 ~ 2023-12-30
1,059,000 GBP2022-01-02 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
459,000 GBP2023-12-30
511,000 GBP2022-12-31
Intangible Assets - Gross Cost
-1,639,000 GBP2023-12-30
-1,587,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
459,000 GBP2023-12-30
506,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
-1,639,000 GBP2023-12-30
-1,570,000 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
2,000 GBP2023-01-01 ~ 2023-12-30
Intangible Assets - Increase From Amortisation Charge for Year
-20,000 GBP2023-01-01 ~ 2023-12-30
Intangible Assets
0 GBP2023-12-30
-17,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,493,000 GBP2023-12-30
1,493,000 GBP2022-12-31
Improvements to leasehold property
1,003,000 GBP2023-12-30
972,000 GBP2022-12-31
Plant and equipment
20,150,000 GBP2023-12-30
19,367,000 GBP2022-12-31
Furniture and fittings
16,103,000 GBP2023-12-30
15,532,000 GBP2022-12-31
Motor vehicles
27,000 GBP2023-12-30
27,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
38,776,000 GBP2023-12-30
37,391,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-486,000 GBP2023-01-01 ~ 2023-12-30
Furniture and fittings
-1,895,000 GBP2023-01-01 ~ 2023-12-30
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-30
Property, Plant & Equipment - Other Disposals
-2,580,000 GBP2023-01-01 ~ 2023-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-12-30
0 GBP2022-12-31
Improvements to leasehold property
616,000 GBP2023-12-30
768,000 GBP2022-12-31
Plant and equipment
12,674,000 GBP2023-12-30
12,174,000 GBP2022-12-31
Furniture and fittings
9,864,000 GBP2023-12-30
10,539,000 GBP2022-12-31
Motor vehicles
13,000 GBP2023-12-30
9,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
23,167,000 GBP2023-12-30
23,490,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-01-01 ~ 2023-12-30
Improvements to leasehold property
44,000 GBP2023-01-01 ~ 2023-12-30
Plant and equipment
843,000 GBP2023-01-01 ~ 2023-12-30
Furniture and fittings
947,000 GBP2023-01-01 ~ 2023-12-30
Motor vehicles
4,000 GBP2023-01-01 ~ 2023-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,838,000 GBP2023-01-01 ~ 2023-12-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-349,000 GBP2023-01-01 ~ 2023-12-30
Furniture and fittings
-1,616,000 GBP2023-01-01 ~ 2023-12-30
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-2,161,000 GBP2023-01-01 ~ 2023-12-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,493,000 GBP2023-12-30
1,493,000 GBP2022-12-31
Improvements to leasehold property
387,000 GBP2023-12-30
204,000 GBP2022-12-31
Plant and equipment
7,476,000 GBP2023-12-30
7,193,000 GBP2022-12-31
Furniture and fittings
6,239,000 GBP2023-12-30
4,993,000 GBP2022-12-31
Motor vehicles
14,000 GBP2023-12-30
18,000 GBP2022-12-31
Finished Goods/Goods for Resale
2,362,000 GBP2023-12-30
2,976,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
699,000 GBP2023-12-30
595,000 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
339,000 GBP2023-12-30
238,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
59,777,000 GBP2023-12-30
45,095,000 GBP2022-12-31
Other Debtors
Current
1,462,000 GBP2023-12-30
1,741,000 GBP2022-12-31
Prepayments/Accrued Income
Current
3,294,000 GBP2023-12-30
3,594,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
65,571,000 GBP2023-12-30
51,263,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
17,000 GBP2023-12-30
17,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,990,000 GBP2023-12-30
4,025,000 GBP2022-12-31
Amounts owed to group undertakings
Current
17,660,000 GBP2023-12-30
14,262,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,136,000 GBP2023-12-30
1,065,000 GBP2022-12-31
Other Creditors
Current
5,160,000 GBP2023-12-30
4,877,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,574,000 GBP2023-12-30
2,791,000 GBP2022-12-31
Creditors
Current
32,537,000 GBP2023-12-30
27,037,000 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
17,000 GBP2023-12-30
17,000 GBP2022-12-31
Deferred Tax Liabilities
1,528,000 GBP2023-12-30
1,355,000 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
173,000 GBP2023-01-01 ~ 2023-12-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
6,793,000 GBP2023-12-30
7,197,000 GBP2022-12-31
Between two and five year
19,762,000 GBP2023-12-30
15,665,000 GBP2022-12-31
More than five year
18,331,000 GBP2023-12-30
10,908,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
44,886,000 GBP2023-12-30
33,770,000 GBP2022-12-31