2024 | 2023 | ||
£’000 | £’000 | ||
Revenue per head | 187 | 170 |
2024 | 2023 | ||
% | % | ||
Gross margin | 39.5 | 39.3 |
2024 | 2023 | ||
Days | Days | ||
Debtor days | 35 | 42 |
Notes | Period ended 28 December 2024 | Period ended 30 December 2023 | |
£'000 | £'000 | ||
Turnover | 5 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | ( | ( | |
Other operating income | |||
Operating profit | 6 | ||
Income from shares in group undertakings | 12 | ||
Profit before interest and taxation | 16,730 | 12,796 | |
Interest receivable and similar income | 9 | ||
Interest payable and similar expenses | 9 | ( | ( |
Profit before taxation | |||
Tax on profit | 10 | ( | ( |
Profit for the financial period |
Period ended 28 December 2024 | Period ended 30 December 2023 | ||
£'000 | £'000 | ||
Profit for the financial period | |||
Other comprehensive income | |||
Total comprehensive income for the financial period |
Notes | As at 28 December 2024 | As at 30 December 2023 | |
£'000 | £'000 | ||
Fixed assets | |||
Tangible assets | 11 | ||
Investments | 12 | ||
Current assets | |||
Inventories | 13 | ||
Debtors | 14 | ||
Cash at bank and in hand | 15 | ||
Creditors: amounts falling due within one year | 16 | ( | ( |
Net current liabilities | ( | ( | |
Total assets less current liabilities | |||
Creditors: amounts falling due after more than one year | 18 | ( | |
Provisions for liabilities | 19 | ( | |
Net assets | |||
Capital and reserves | |||
Called-up share capital | 20 | ||
Capital contribution | |||
Retained earnings | |||
Total equity |
Called up share capital | Capital contribution | Retained earnings | Total | |
£'000 | £'000 | £'000 | £'000 | |
Balance as at 1 January 2023 | ||||
Profit for the financial period | - | - | ||
Total comprehensive income for the period | - | - | ||
Charge to equity for share-based payments | - | - | ( | ( |
Dividends | - | - | ( | ( |
Total transactions with owners, recognised directly in equity | - | - | ( | ( |
Balance as at 30 December 2023 | ||||
Profit for the financial period | - | - | ||
Total comprehensive income for the period | - | - | ||
Charge to equity for share-based payments | - | - | ||
Dividends | - | - | ( | ( |
Total transactions with owners, recognised directly in equity | - | - | ( | ( |
Balance as at 28 December 2024 |
Freehold land and buildings | |
Motor vehicles | |
Plant and machinery |
2024 | 2023 | |
Analysis of turnover by geography | £'000 | £'000 |
United Kingdom | ||
Europe and Rest of the World | ||
2024 | 2023* | |
Analysis of turnover by category | £'000 | £'000 |
Sale of goods | 17,602 | 15,519 |
Service revenue | 5,828 | 5,614 |
23,430 | 21,133 |
2024 | 2023 | ||
Operating profit is stated after charging/(crediting): | £'000 | £'000 | |
Depreciation and amortisation for the period: | |||
- Tangible fixed assets - owned | |||
Operating lease rentals | |||
(Recovery of impairment)/Impairment of trade debtors | ( | ||
Loss/(profit) on disposal of tangible fixed assets | ( | ||
Expenses recharged to other group companies | (527) | (801) | |
Foreign currency exchange loss |
2024 | 2023 | ||
£'000 | £'000 | ||
Fees payable to the Company’s auditors for the audit of the Company’s financial statements | 82 | 90 | |
Total audit fees |
2024 | 2023 | |
No. | No. | |
The average monthly number of employees was: | ||
Production | ||
Distribution, sales and administration | ||
2024 | 2023 | |
£'000 | £'000 | |
Staff costs during the period | ||
Wages and salaries | ||
Social security costs | ||
Other pension costs | ||
Share option costs | ||
2024 | 2023 | ||
Volatility | 37% | 36% | |
Risk free interest rates | 4.40% | 3.80% | |
Expected dividend yield | Nil | Nil | |
Weighted average remaining contractual life of options outstanding at end of period | 6.0 years | 6.0 years |
2024 | 2023 | ||
£'000 | £'000 | ||
Gains on derivative financial instruments | |||
Interest receivable from group undertakings | |||
Bank interest receivable | |||
Total interest receivable and similar income |
2024 | 2023 | ||
£'000 | £'000 | ||
Interest payable to group undertakings | |||
Total interest payable and similar expenses |
2024 | 2023 | ||
£'000 | £'000 | ||
Current tax: | |||
UK corporation tax | |||
Adjustment in respect of prior periods | |||
Foreign tax relief | ( | ||
Foreign tax suffered | |||
Deferred tax: | |||
Origination and reversal of timing differences | ( | ||
Adjustment in respect of prior periods | ( | ( | |
Effect of rate changes | |||
( | |||
Total tax charge for the period |
2024 | 2023 | ||
£'000 | £'000 | ||
Profit before tax | |||
Profit before tax at the standard rate of UK corporation tax of 25% (2023– 23.52%) | |||
Expenses not deductible for tax purposes | |||
Income not taxable | ( | ( | |
Effects of group relief/other relief surrendered but not yet paid for | ( | ||
Effects of overseas tax rates | |||
Adjustment in respect of prior periods | ( | ||
Tax rate changes | |||
Share options – permanent deduction | ( | ( | |
Total tax charge for the period |
Freehold land and buildings | Motor vehicles | Plant and machinery | Total | |
£'000 | £'000 | £'000 | £'000 | |
Cost | ||||
At 31 December 2023 | ||||
Additions | ||||
Disposals | ( | ( | ( | ( |
At 28 December 2024 | ||||
Accumulated depreciation | ||||
At 31 December 2023 | ||||
Charge for the period | ||||
Disposals | ( | ( | ( | ( |
At 28 December 2024 | ||||
Net book value | ||||
At 28 December 2024 | ||||
At 30 December 2023 |
£'000 | £'000 | |
Opening balance | ||
Additions in the period | ||
Closing balance |
The subsidiary undertakings of the Company at 28 December 2024 are: | |||||
Name of company | Country of incorporation and principal operations | Registered address | Principal activities during the period | Description of shares held | % |
Beijing Vital River Animal Technology Co. Ltd | 1184 Lin, Baishan Village, Changping District, Beijing, 102211, China. | Breeding and sales of laboratory animals and technical consulting services | RMB 1 ordinary shares | ||
Hainan New Source Biotech Co. Ltd | Julong, Xianmin Village, Jiazi Town, Qiongshan District, Haikou City, Hainan Province, 570105, China. | Breeding and sales of laboratory animals | RMB 1 ordinary shares | ||
2024 | 2023 | ||
£'000 | £'000 | ||
Raw materials and consumables | |||
Livestock | |||
2024 | 2023 | ||
£'000 | £'000 | ||
Amounts falling due within one year: | |||
Trade debtors | |||
Amounts owed by group undertakings | |||
Corporation tax | |||
Deferred tax | |||
Prepayments and accrued income | |||
2024 | 2023 | |
£'000 | £'000 | |
Trade creditors | ||
Amounts owed to group undertakings | ||
Taxation and social security | ||
Other creditors | ||
Accruals and deferred income | ||
2024 | 2023 | |
£'000 | £'000 | |
Movement in period: | ||
At 31 December 2023 and 1 January 2023 | ||
Adjustment in respect of prior years | (138) | - |
Deferred tax charge to profit and loss account for the period | ( | |
At 28 December 2024 and 30 December 2023 | ( |
2024 | 2023 | |
£'000 | £'000 | |
Fixed asset timing differences | ||
Short term timing differences (trading) | ( | ( |
( |
2024 | 2023 | |
£'000 | £'000 | |
Amounts owed to group undertakings | ||
Leases | ||
Deferred tax (*note 17) | Total | |
£'000 | £'000 | |
At 31 December 2023 | ( | ( |
Charged to profit and loss account | ||
Adjustment in respect of prior years | 138 | 138 |
Asset transferred to debtors | (419) | (419) |
At 28 December 2024 | - | - |
2024 | 2023 | ||
£'000 | £'000 | ||
Issued, called-up and fully paid | |||
2024 | 2023 | |
£'000 | £'000 | |
Operating lease commitments which expire: | ||
Less than a year | ||
Later than one year and not later than five years | ||
2024 | 2023 | ||
£'000 | £'000 | ||
Contracted for but not provided for |