Turnover/Revenue
15,212,000 GBP2023-01-01 ~ 2023-12-30
16,806,000 GBP2022-01-02 ~ 2022-12-31
Cost of Sales
-12,293,000 GBP2023-01-01 ~ 2023-12-30
-13,909,000 GBP2022-01-02 ~ 2022-12-31
Gross Profit/Loss
2,919,000 GBP2023-01-01 ~ 2023-12-30
2,897,000 GBP2022-01-02 ~ 2022-12-31
Administrative Expenses
-3,176,000 GBP2023-01-01 ~ 2023-12-30
-3,017,000 GBP2022-01-02 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
39,000 GBP2023-01-01 ~ 2023-12-30
113,000 GBP2022-01-02 ~ 2022-12-31
Profit/Loss
-167,000 GBP2023-01-01 ~ 2023-12-30
139,000 GBP2022-01-02 ~ 2022-12-31
Intangible Assets
Other
2,345,000 GBP2023-12-30
2,354,000 GBP2022-12-31
Property, Plant & Equipment
3,852,000 GBP2023-12-30
4,053,000 GBP2022-12-31
Fixed Assets
6,197,000 GBP2023-12-30
6,407,000 GBP2022-12-31
Total Inventories
3,304,000 GBP2023-12-30
2,228,000 GBP2022-12-31
Debtors
13,678,000 GBP2023-12-30
10,266,000 GBP2022-12-31
Cash at bank and in hand
566,000 GBP2023-12-30
223,000 GBP2022-12-31
Current Assets
17,548,000 GBP2023-12-30
12,717,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-36,874,000 GBP2023-12-30
-32,234,000 GBP2022-12-31
Net Current Assets/Liabilities
-19,326,000 GBP2023-12-30
-19,517,000 GBP2022-12-31
Total Assets Less Current Liabilities
-13,129,000 GBP2023-12-30
-13,110,000 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2023-12-30
-8,000 GBP2022-12-31
Net Assets/Liabilities
-13,721,000 GBP2023-12-30
-13,554,000 GBP2022-12-31
Equity
Called up share capital
0 GBP2023-12-30
0 GBP2022-12-31
0 GBP2022-01-01
Retained earnings (accumulated losses)
-13,721,000 GBP2023-12-30
-13,554,000 GBP2022-12-31
-13,693,000 GBP2022-01-01
Equity
-13,721,000 GBP2023-12-30
-13,554,000 GBP2022-12-31
-13,693,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-167,000 GBP2023-01-01 ~ 2023-12-30
139,000 GBP2022-01-02 ~ 2022-12-31
Audit Fees/Expenses
11,000 GBP2023-01-01 ~ 2023-12-30
9,000 GBP2022-01-02 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
553,000 GBP2023-01-01 ~ 2023-12-30
476,000 GBP2022-01-02 ~ 2022-12-31
Average number of employees in administration and support functions
2682023-01-01 ~ 2023-12-30
2712022-01-02 ~ 2022-12-31
Average Number of Employees
3212023-01-01 ~ 2023-12-30
3162022-01-02 ~ 2022-12-31
Wages/Salaries
8,958,000 GBP2023-01-01 ~ 2023-12-30
9,073,000 GBP2022-01-02 ~ 2022-12-31
Social Security Costs
896,000 GBP2023-01-01 ~ 2023-12-30
942,000 GBP2022-01-02 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
158,000 GBP2023-01-01 ~ 2023-12-30
151,000 GBP2022-01-02 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
10,012,000 GBP2023-01-01 ~ 2023-12-30
10,166,000 GBP2022-01-02 ~ 2022-12-31
Director Remuneration
638,000 GBP2023-01-01 ~ 2023-12-30
633,000 GBP2022-01-02 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
156,000 GBP2023-01-01 ~ 2023-12-30
436,000 GBP2022-01-02 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
10,560,000 GBP2023-12-30
10,051,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
505,000 GBP2023-12-30
505,000 GBP2022-12-31
Improvements to leasehold property
50,000 GBP2023-12-30
50,000 GBP2022-12-31
Plant and equipment
5,541,000 GBP2023-12-30
5,617,000 GBP2022-12-31
Furniture and fittings
1,500,000 GBP2023-12-30
1,443,000 GBP2022-12-31
Motor vehicles
1,544,000 GBP2023-12-30
1,539,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
9,140,000 GBP2023-12-30
9,154,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-391,000 GBP2023-01-01 ~ 2023-12-30
Furniture and fittings
-5,000 GBP2023-01-01 ~ 2023-12-30
Motor vehicles
-118,000 GBP2023-01-01 ~ 2023-12-30
Property, Plant & Equipment - Other Disposals
-514,000 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
35,000 GBP2023-12-30
33,000 GBP2022-12-31
Plant and equipment
3,338,000 GBP2023-12-30
3,324,000 GBP2022-12-31
Furniture and fittings
1,247,000 GBP2023-12-30
1,209,000 GBP2022-12-31
Motor vehicles
668,000 GBP2023-12-30
535,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,288,000 GBP2023-12-30
5,101,000 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
2,000 GBP2023-01-01 ~ 2023-12-30
Plant and equipment
307,000 GBP2023-01-01 ~ 2023-12-30
Furniture and fittings
41,000 GBP2023-01-01 ~ 2023-12-30
Motor vehicles
211,000 GBP2023-01-01 ~ 2023-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
561,000 GBP2023-01-01 ~ 2023-12-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-293,000 GBP2023-01-01 ~ 2023-12-30
Furniture and fittings
-3,000 GBP2023-01-01 ~ 2023-12-30
Motor vehicles
-78,000 GBP2023-01-01 ~ 2023-12-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-374,000 GBP2023-01-01 ~ 2023-12-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
505,000 GBP2023-12-30
505,000 GBP2022-12-31
Improvements to leasehold property
15,000 GBP2023-12-30
17,000 GBP2022-12-31
Plant and equipment
2,203,000 GBP2023-12-30
2,293,000 GBP2022-12-31
Furniture and fittings
253,000 GBP2023-12-30
234,000 GBP2022-12-31
Motor vehicles
876,000 GBP2023-12-30
1,004,000 GBP2022-12-31
Finished Goods/Goods for Resale
3,304,000 GBP2023-12-30
2,228,000 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
65,000 GBP2023-12-30
17,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
11,326,000 GBP2023-12-30
7,749,000 GBP2022-12-31
Other Debtors
Current
1,020,000 GBP2023-12-30
815,000 GBP2022-12-31
Prepayments/Accrued Income
Current
1,267,000 GBP2023-12-30
1,685,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
13,678,000 GBP2023-12-30
10,266,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
8,000 GBP2023-12-30
11,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,275,000 GBP2023-12-30
3,850,000 GBP2022-12-31
Amounts owed to group undertakings
Current
31,641,000 GBP2023-12-30
27,427,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
241,000 GBP2023-12-30
259,000 GBP2022-12-31
Other Creditors
Current
72,000 GBP2023-12-30
53,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
637,000 GBP2023-12-30
634,000 GBP2022-12-31
Creditors
Current
36,874,000 GBP2023-12-30
32,234,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2023-12-30
8,000 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
8,000 GBP2023-12-30
12,000 GBP2022-12-31
Minimum gross finance lease payments owing
8,000 GBP2023-12-30
20,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
8,000 GBP2023-12-30
19,000 GBP2022-12-31
Deferred Tax Liabilities
592,000 GBP2023-12-30
436,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
592,000 GBP2023-12-30
436,000 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
156,000 GBP2023-01-01 ~ 2023-12-30
Number of Shares Issued (Fully Paid)
100,000 shares2023-12-30
100,000 shares2022-12-31
Nominal value of allotted share capital
0 GBP2023-01-01 ~ 2023-12-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
384,000 GBP2023-12-30
245,000 GBP2022-12-31
Between two and five year
966,000 GBP2023-12-30
968,000 GBP2022-12-31
More than five year
163,000 GBP2023-12-30
404,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,513,000 GBP2023-12-30
1,617,000 GBP2022-12-31