(expand)Turnover/Revenue
18,136,573 GBP2023-09-01 ~ 2024-08-31
12,846,072 GBP2022-09-01 ~ 2023-08-31
Cost of Sales
-15,234,482 GBP2023-09-01 ~ 2024-08-31
-9,927,210 GBP2022-09-01 ~ 2023-08-31
Gross Profit/Loss
2,902,091 GBP2023-09-01 ~ 2024-08-31
2,918,862 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-2,052,834 GBP2023-09-01 ~ 2024-08-31
-2,363,071 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
849,257 GBP2023-09-01 ~ 2024-08-31
555,791 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
863 GBP2023-09-01 ~ 2024-08-31
Profit/Loss on Ordinary Activities Before Tax
753,205 GBP2023-09-01 ~ 2024-08-31
483,368 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
533,775 GBP2023-09-01 ~ 2024-08-31
476,759 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
533,775 GBP2023-09-01 ~ 2024-08-31
476,759 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
2,704,978 GBP2024-08-31
2,424,329 GBP2023-08-31
Total Inventories
1,831,038 GBP2024-08-31
1,684,429 GBP2023-08-31
Debtors
2,631,746 GBP2024-08-31
1,917,801 GBP2023-08-31
Cash at bank and in hand
398,235 GBP2024-08-31
39,047 GBP2023-08-31
Current Assets
4,861,019 GBP2024-08-31
3,641,277 GBP2023-08-31
Net Current Assets/Liabilities
1,946,543 GBP2024-08-31
1,880,915 GBP2023-08-31
Total Assets Less Current Liabilities
4,651,521 GBP2024-08-31
4,305,244 GBP2023-08-31
Creditors
Non-current
1,059,445 GBP2024-08-31
916,373 GBP2023-08-31
Equity
Called up share capital
11,100 GBP2024-08-31
11,100 GBP2023-08-31
11,100 GBP2022-08-31
Share premium
218,900 GBP2024-08-31
218,900 GBP2023-08-31
218,900 GBP2022-08-31
Retained earnings (accumulated losses)
2,775,387 GBP2024-08-31
2,791,612 GBP2023-08-31
2,689,853 GBP2022-08-31
Equity
3,005,387 GBP2024-08-31
3,021,612 GBP2023-08-31
2,919,853 GBP2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-550,000 GBP2023-09-01 ~ 2024-08-31
-375,000 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
-550,000 GBP2023-09-01 ~ 2024-08-31
-375,000 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
533,775 GBP2023-09-01 ~ 2024-08-31
476,759 GBP2022-09-01 ~ 2023-08-31
Bank Overdrafts
-167,212 GBP2022-08-31
Wages/Salaries
2,064,307 GBP2023-09-01 ~ 2024-08-31
2,059,283 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
212,068 GBP2023-09-01 ~ 2024-08-31
220,045 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
41,353 GBP2023-09-01 ~ 2024-08-31
31,846 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
2,317,728 GBP2023-09-01 ~ 2024-08-31
2,311,174 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
452023-09-01 ~ 2024-08-31
492022-09-01 ~ 2023-08-31
Director Remuneration
135,930 GBP2023-09-01 ~ 2024-08-31
137,454 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
181,368 GBP2023-09-01 ~ 2024-08-31
182,902 GBP2022-09-01 ~ 2023-08-31
Tax Expense/Credit at Applicable Tax Rate
188,301 GBP2023-09-01 ~ 2024-08-31
91,840 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
215,932 GBP2024-08-31
209,654 GBP2023-08-31
Plant and equipment
2,520,976 GBP2024-08-31
2,223,753 GBP2023-08-31
Furniture and fittings
102,847 GBP2024-08-31
133,269 GBP2023-08-31
Motor vehicles
1,659,588 GBP2024-08-31
1,536,004 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
4,499,343 GBP2024-08-31
4,102,680 GBP2023-08-31
Property, Plant & Equipment - Disposals
Plant and equipment
-282,276 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
-35,609 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
-217,033 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Disposals
-534,918 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
68,384 GBP2024-08-31
26,140 GBP2023-08-31
Plant and equipment
890,956 GBP2024-08-31
779,229 GBP2023-08-31
Furniture and fittings
45,469 GBP2024-08-31
65,490 GBP2023-08-31
Motor vehicles
789,556 GBP2024-08-31
807,492 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,794,365 GBP2024-08-31
1,678,351 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
42,244 GBP2023-09-01 ~ 2024-08-31
Plant and equipment
252,802 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
9,777 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
166,679 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
471,502 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-141,075 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
-29,798 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
-184,615 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-355,488 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Improvements to leasehold property
147,548 GBP2024-08-31
183,514 GBP2023-08-31
Plant and equipment
1,630,020 GBP2024-08-31
1,444,524 GBP2023-08-31
Furniture and fittings
57,378 GBP2024-08-31
67,779 GBP2023-08-31
Motor vehicles
870,032 GBP2024-08-31
728,512 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
1,237,473 GBP2023-08-31
Plant and equipment, Under hire purchased contracts or finance leases
1,530,302 GBP2024-08-31
Under hire purchased contracts or finance leases, Motor vehicles
895,826 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
237,998 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
183,589 GBP2023-09-01 ~ 2024-08-31
Motor vehicles, Under hire purchased contracts or finance leases
106,545 GBP2023-09-01 ~ 2024-08-31
Under hire purchased contracts or finance leases
290,134 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
347,792 GBP2024-08-31
Under hire purchased contracts or finance leases, Motor vehicles
321,763 GBP2024-08-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
1,182,510 GBP2024-08-31
Under hire purchased contracts or finance leases, Motor vehicles
574,063 GBP2024-08-31
Under hire purchased contracts or finance leases
1,756,573 GBP2024-08-31
1,451,981 GBP2023-08-31
Under hire purchased contracts or finance leases, Plant and equipment
999,475 GBP2023-08-31
Motor vehicles, Under hire purchased contracts or finance leases
452,506 GBP2023-08-31
Raw Materials
133,995 GBP2024-08-31
118,858 GBP2023-08-31
Value of work in progress
1,697,043 GBP2024-08-31
1,565,571 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
1,563,915 GBP2024-08-31
764,323 GBP2023-08-31
Amounts Owed by Group Undertakings
Current
715,655 GBP2024-08-31
977,568 GBP2023-08-31
Other Debtors
Current
52,077 GBP2024-08-31
21,498 GBP2023-08-31
Amount of value-added tax that is recoverable
Current
180,615 GBP2024-08-31
53,503 GBP2023-08-31
Prepayments/Accrued Income
Current
119,384 GBP2024-08-31
100,809 GBP2023-08-31
Debtors
Current, Amounts falling due within one year
2,631,746 GBP2024-08-31
1,917,801 GBP2023-08-31
Bank Borrowings/Overdrafts
Current
54,552 GBP2024-08-31
58,721 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current
440,058 GBP2024-08-31
313,985 GBP2023-08-31
Trade Creditors/Trade Payables
Current
1,769,801 GBP2024-08-31
1,015,656 GBP2023-08-31
Other Taxation & Social Security Payable
Current
152,994 GBP2024-08-31
115,733 GBP2023-08-31
Other Creditors
Current
16,080 GBP2024-08-31
12,829 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
480,991 GBP2024-08-31
243,438 GBP2023-08-31
Bank Borrowings/Overdrafts
Non-current
218,833 GBP2024-08-31
22,500 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Non-current
840,612 GBP2024-08-31
893,873 GBP2023-08-31
Bank Borrowings
Current, Amounts falling due within one year
54,552 GBP2024-08-31
58,721 GBP2023-08-31
Non-current, Between one and two years
57,202 GBP2024-08-31
10,000 GBP2023-08-31
Between two and five year, Non-current
161,631 GBP2024-08-31
Non-current, Between two and five year
12,500 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
840,612 GBP2024-08-31
hire purchase agreements
1,280,670 GBP2024-08-31
1,207,858 GBP2023-08-31
Bank Borrowings
Secured
273,385 GBP2024-08-31
81,221 GBP2023-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
586,689 GBP2024-08-31
367,259 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
111,000 shares2024-08-31
Profit/Loss
Retained earnings (accumulated losses)
533,775 GBP2023-09-01 ~ 2024-08-31