Average Number of Employees
642022-08-01 ~ 2023-07-31
632021-08-01 ~ 2022-07-31
Turnover/Revenue
10,120,082 GBP2022-08-01 ~ 2023-07-31
11,172,169 GBP2021-08-01 ~ 2022-07-31
Cost of Sales
-7,082,933 GBP2022-08-01 ~ 2023-07-31
-7,008,014 GBP2021-08-01 ~ 2022-07-31
Gross Profit/Loss
3,037,149 GBP2022-08-01 ~ 2023-07-31
4,164,155 GBP2021-08-01 ~ 2022-07-31
Distribution Costs
-398,157 GBP2022-08-01 ~ 2023-07-31
-414,697 GBP2021-08-01 ~ 2022-07-31
Administrative Expenses
-3,134,969 GBP2022-08-01 ~ 2023-07-31
-2,598,159 GBP2021-08-01 ~ 2022-07-31
Operating Profit/Loss
-1,578,222 GBP2022-08-01 ~ 2023-07-31
417,694 GBP2021-08-01 ~ 2022-07-31
Other Interest Receivable/Similar Income (Finance Income)
30 GBP2022-08-01 ~ 2023-07-31
1,350 GBP2021-08-01 ~ 2022-07-31
Profit/Loss on Ordinary Activities Before Tax
-1,606,974 GBP2022-08-01 ~ 2023-07-31
414,760 GBP2021-08-01 ~ 2022-07-31
Equity
Retained earnings (accumulated losses)
4,052,289 GBP2023-07-31
5,573,559 GBP2022-07-31
5,155,304 GBP2021-08-01
Profit/Loss
Retained earnings (accumulated losses)
-1,521,270 GBP2022-08-01 ~ 2023-07-31
418,255 GBP2021-08-01 ~ 2022-07-31
Intangible Assets
74,952 GBP2023-07-31
96,527 GBP2022-07-31
Property, Plant & Equipment
388,057 GBP2023-07-31
349,154 GBP2022-07-31
Fixed Assets - Investments
22,936 GBP2023-07-31
1,084,783 GBP2022-07-31
Fixed Assets
485,945 GBP2023-07-31
1,530,464 GBP2022-07-31
Total Inventories
2,724,008 GBP2023-07-31
3,082,699 GBP2022-07-31
Debtors
Non-current
8,583 GBP2022-07-31
Current
4,414,859 GBP2023-07-31
4,069,177 GBP2022-07-31
Cash at bank and in hand
312,408 GBP2023-07-31
686,235 GBP2022-07-31
Current Assets
7,451,275 GBP2023-07-31
7,846,694 GBP2022-07-31
Net Current Assets/Liabilities
3,621,305 GBP2023-07-31
4,321,458 GBP2022-07-31
Total Assets Less Current Liabilities
4,107,250 GBP2023-07-31
5,851,922 GBP2022-07-31
Net Assets/Liabilities
4,053,129 GBP2023-07-31
5,574,399 GBP2022-07-31
Equity
Called up share capital
80 GBP2023-07-31
80 GBP2022-07-31
Share premium
760 GBP2023-07-31
760 GBP2022-07-31
Equity
4,053,129 GBP2023-07-31
5,574,399 GBP2022-07-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
152022-08-01 ~ 2023-07-31
Motor vehicles
252022-08-01 ~ 2023-07-31
Furniture and fittings
152022-08-01 ~ 2023-07-31
Computers
332022-08-01 ~ 2023-07-31
Wages/Salaries
2,022,052 GBP2022-08-01 ~ 2023-07-31
1,918,714 GBP2021-08-01 ~ 2022-07-31
Social Security Costs
178,404 GBP2022-08-01 ~ 2023-07-31
178,067 GBP2021-08-01 ~ 2022-07-31
Staff Costs/Employee Benefits Expense
2,245,368 GBP2022-08-01 ~ 2023-07-31
2,144,414 GBP2021-08-01 ~ 2022-07-31
Director Remuneration
55,674 GBP2022-08-01 ~ 2023-07-31
54,332 GBP2021-08-01 ~ 2022-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-223,402 GBP2022-08-01 ~ 2023-07-31
-8,148 GBP2021-08-01 ~ 2022-07-31
Tax Expense/Credit at Applicable Tax Rate
-337,625 GBP2022-08-01 ~ 2023-07-31
78,804 GBP2021-08-01 ~ 2022-07-31
Intangible Assets - Gross Cost
Computer software
196,950 GBP2023-07-31
196,950 GBP2022-07-31
Goodwill
85,656 GBP2023-07-31
85,656 GBP2022-07-31
Intangible Assets - Gross Cost
282,606 GBP2023-07-31
282,606 GBP2022-07-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
37,117 GBP2023-07-31
28,551 GBP2022-07-31
Intangible Assets - Accumulated Amortisation & Impairment
207,654 GBP2023-07-31
186,079 GBP2022-07-31
Intangible Assets - Increase From Amortisation Charge for Year
21,575 GBP2022-08-01 ~ 2023-07-31
Intangible Assets
Goodwill
48,539 GBP2023-07-31
57,105 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,006,394 GBP2023-07-31
998,811 GBP2022-07-31
Motor vehicles
79,712 GBP2023-07-31
79,712 GBP2022-07-31
Furniture and fittings
55,118 GBP2023-07-31
52,773 GBP2022-07-31
Computers
158,437 GBP2023-07-31
154,523 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
1,810,076 GBP2023-07-31
1,695,637 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
881,496 GBP2022-07-31
Motor vehicles
58,227 GBP2022-07-31
Furniture and fittings
42,347 GBP2022-07-31
Computers
133,019 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,346,483 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
21,611 GBP2022-08-01 ~ 2023-07-31
Owned/Freehold
75,536 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
900,231 GBP2023-07-31
Motor vehicles
63,599 GBP2023-07-31
Furniture and fittings
44,263 GBP2023-07-31
Computers
154,630 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,422,019 GBP2023-07-31
Property, Plant & Equipment
Plant and equipment
106,163 GBP2023-07-31
117,315 GBP2022-07-31
Motor vehicles
16,113 GBP2023-07-31
21,485 GBP2022-07-31
Furniture and fittings
10,855 GBP2023-07-31
10,426 GBP2022-07-31
Computers
3,807 GBP2023-07-31
21,504 GBP2022-07-31
Finished Goods/Goods for Resale
2,724,008 GBP2023-07-31
3,082,699 GBP2022-07-31
Other Debtors
Non-current
8,583 GBP2022-07-31
Trade Debtors/Trade Receivables
Current
855,108 GBP2023-07-31
873,937 GBP2022-07-31
Amounts Owed by Group Undertakings
Current
3,297,935 GBP2023-07-31
2,818,551 GBP2022-07-31
Other Debtors
Current
92,346 GBP2023-07-31
94,706 GBP2022-07-31
Prepayments/Accrued Income
Current
108,225 GBP2023-07-31
281,983 GBP2022-07-31
Amount of corporation tax that is recoverable
Current
61,245 GBP2023-07-31
Trade Creditors/Trade Payables
Current
438,562 GBP2023-07-31
557,548 GBP2022-07-31
Amounts owed to group undertakings
Current
2,883,316 GBP2023-07-31
1,863,457 GBP2022-07-31
Corporation Tax Payable
Current
272,662 GBP2022-07-31
Taxation/Social Security Payable
Current
294,067 GBP2023-07-31
490,336 GBP2022-07-31
Other Creditors
Current
100,123 GBP2023-07-31
122,868 GBP2022-07-31
Accrued Liabilities/Deferred Income
Current
113,902 GBP2023-07-31
218,365 GBP2022-07-31
Creditors
Current
3,829,970 GBP2023-07-31
3,525,236 GBP2022-07-31
Net Deferred Tax Liability/Asset
-54,121 GBP2023-07-31
-277,523 GBP2022-07-31
-285,671 GBP2021-08-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
223,402 GBP2022-08-01 ~ 2023-07-31
8,148 GBP2021-08-01 ~ 2022-07-31
Deferred Tax Liabilities
Accelerated tax depreciation
-54,121 GBP2023-07-31
-75,977 GBP2022-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
80 shares2023-07-31
80 shares2022-07-31
Par Value of Share
Class 1 ordinary share
1.002022-08-01 ~ 2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
86,309 GBP2023-07-31
73,864 GBP2022-07-31
Between one and five year
239,135 GBP2023-07-31
266,000 GBP2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
325,444 GBP2023-07-31
339,864 GBP2022-07-31