Turnover/Revenue
10,418,352 GBP2023-09-01 ~ 2024-08-31
11,298,434 GBP2022-09-01 ~ 2023-08-31
Cost of Sales
-7,746,844 GBP2023-09-01 ~ 2024-08-31
-8,785,391 GBP2022-09-01 ~ 2023-08-31
Gross Profit/Loss
2,671,508 GBP2023-09-01 ~ 2024-08-31
2,513,043 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-2,845,593 GBP2023-09-01 ~ 2024-08-31
-3,148,821 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
-39,684 GBP2023-09-01 ~ 2024-08-31
-463,822 GBP2022-09-01 ~ 2023-08-31
Interest Payable/Similar Charges (Finance Costs)
-2,256 GBP2023-09-01 ~ 2024-08-31
-8,087 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
-45,914 GBP2023-09-01 ~ 2024-08-31
41,170 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
-186,992 GBP2023-09-01 ~ 2024-08-31
103,268 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
2,230,000 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
-186,992 GBP2023-09-01 ~ 2024-08-31
2,333,268 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
3,747,400 GBP2024-08-31
3,832,178 GBP2023-08-31
Fixed Assets - Investments
100 GBP2024-08-31
100 GBP2023-08-31
Fixed Assets
3,747,500 GBP2024-08-31
3,832,278 GBP2023-08-31
Total Inventories
2,352,386 GBP2024-08-31
2,470,693 GBP2023-08-31
Debtors
1,283,212 GBP2024-08-31
2,036,105 GBP2023-08-31
Cash at bank and in hand
1,651,474 GBP2024-08-31
1,012,919 GBP2023-08-31
Current Assets
5,287,072 GBP2024-08-31
5,519,717 GBP2023-08-31
Net Current Assets/Liabilities
3,828,991 GBP2024-08-31
4,138,046 GBP2023-08-31
Total Assets Less Current Liabilities
7,576,491 GBP2024-08-31
7,970,324 GBP2023-08-31
Creditors
Non-current
-257,604 GBP2023-08-31
Net Assets/Liabilities
7,499,922 GBP2024-08-31
7,712,720 GBP2023-08-31
Equity
Called up share capital
151,502 GBP2024-08-31
151,502 GBP2023-08-31
151,502 GBP2022-08-31
Revaluation reserve
2,127,489 GBP2024-08-31
2,172,089 GBP2023-08-31
Retained earnings (accumulated losses)
5,220,931 GBP2024-08-31
5,389,129 GBP2023-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-186,992 GBP2023-09-01 ~ 2024-08-31
103,268 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation Expense
139,621 GBP2023-09-01 ~ 2024-08-31
156,208 GBP2022-09-01 ~ 2023-08-31
Wages/Salaries
1,309,262 GBP2023-09-01 ~ 2024-08-31
1,144,621 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
112,966 GBP2023-09-01 ~ 2024-08-31
98,753 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
146,927 GBP2023-09-01 ~ 2024-08-31
142,852 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
1,569,155 GBP2023-09-01 ~ 2024-08-31
1,386,226 GBP2022-09-01 ~ 2023-08-31
Average number of employees in administration and support functions
402023-09-01 ~ 2024-08-31
372022-09-01 ~ 2023-08-31
Average Number of Employees
402023-09-01 ~ 2024-08-31
372022-09-01 ~ 2023-08-31
Current Tax for the Period
2,411 GBP2023-09-01 ~ 2024-08-31
Tax Expense/Credit at Applicable Tax Rate
2,411 GBP2023-09-01 ~ 2024-08-31
162,109 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
4,050,000 GBP2024-08-31
4,050,000 GBP2023-08-31
Plant and equipment
505,879 GBP2024-08-31
483,032 GBP2023-08-31
Furniture and fittings
32,615 GBP2024-08-31
26,991 GBP2023-08-31
Computers
34,772 GBP2024-08-31
34,567 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
4,623,266 GBP2024-08-31
4,594,590 GBP2023-08-31
Property, Plant & Equipment - Disposals
Plant and equipment
-28,801 GBP2023-09-01 ~ 2024-08-31
Computers
-1,340 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Disposals
-30,141 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
298,628 GBP2024-08-31
274,067 GBP2023-08-31
Furniture and fittings
21,055 GBP2024-08-31
17,202 GBP2023-08-31
Computers
20,188 GBP2024-08-31
16,148 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
875,866 GBP2024-08-31
762,412 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
81,000 GBP2023-09-01 ~ 2024-08-31
Plant and equipment
49,907 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
3,853 GBP2023-09-01 ~ 2024-08-31
Computers
4,861 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
139,621 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-25,346 GBP2023-09-01 ~ 2024-08-31
Computers
-821 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-26,167 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
3,514,005 GBP2024-08-31
3,595,005 GBP2023-08-31
Plant and equipment
207,251 GBP2024-08-31
208,965 GBP2023-08-31
Furniture and fittings
11,560 GBP2024-08-31
9,789 GBP2023-08-31
Computers
14,584 GBP2024-08-31
18,419 GBP2023-08-31
Raw Materials
2,352,386 GBP2024-08-31
2,470,693 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
1,072,713 GBP2024-08-31
1,799,171 GBP2023-08-31
Trade Creditors/Trade Payables
Current
826,453 GBP2024-08-31
949,897 GBP2023-08-31
Corporation Tax Payable
Current
2,411 GBP2024-08-31
Accrued Liabilities/Deferred Income
Current
48,059 GBP2024-08-31
78,520 GBP2023-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
76,569 GBP2024-08-31
-62,098 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
150,000 shares2024-08-31
Nominal value of allotted share capital
Class 1 ordinary share
1 GBP2023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1,500 shares2024-08-31
Class 4 ordinary share
1 shares2024-08-31
Dividends paid as a final distribution
25,807 GBP2023-09-01 ~ 2024-08-31
35,541 GBP2022-09-01 ~ 2023-08-31