(expand)Property, Plant & Equipment
4,852,759 GBP2024-08-31
3,749,081 GBP2023-08-31
Fixed Assets - Investments
5,664 GBP2024-08-31
5,664 GBP2023-08-31
Fixed Assets
5,051,041 GBP2024-08-31
3,964,527 GBP2023-08-31
Total Inventories
3,937,529 GBP2024-08-31
3,723,857 GBP2023-08-31
Debtors
7,429,650 GBP2024-08-31
6,879,081 GBP2023-08-31
Cash at bank and in hand
114,358 GBP2024-08-31
15,387 GBP2023-08-31
Current Assets
11,481,537 GBP2024-08-31
10,618,325 GBP2023-08-31
Creditors
Current
9,521,315 GBP2024-08-31
8,812,826 GBP2023-08-31
Net Current Assets/Liabilities
1,960,222 GBP2024-08-31
1,805,499 GBP2023-08-31
Total Assets Less Current Liabilities
7,011,263 GBP2024-08-31
5,770,026 GBP2023-08-31
Net Assets/Liabilities
5,148,112 GBP2024-08-31
4,076,232 GBP2023-08-31
Equity
Called up share capital
73 GBP2024-08-31
73 GBP2023-08-31
73 GBP2022-08-31
Revaluation reserve
1,179,398 GBP2024-08-31
541,070 GBP2023-08-31
541,070 GBP2022-08-31
Capital redemption reserve
27 GBP2024-08-31
27 GBP2023-08-31
27 GBP2022-08-31
Retained earnings (accumulated losses)
3,968,614 GBP2024-08-31
3,535,062 GBP2023-08-31
3,135,152 GBP2022-08-31
Equity
5,148,112 GBP2024-08-31
4,076,232 GBP2023-08-31
3,676,322 GBP2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-203,333 GBP2023-09-01 ~ 2024-08-31
-89,398 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
-203,333 GBP2023-09-01 ~ 2024-08-31
-89,398 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
636,885 GBP2023-09-01 ~ 2024-08-31
489,308 GBP2022-09-01 ~ 2023-08-31
Bank Overdrafts
-24,108 GBP2024-08-31
Wages/Salaries
3,686,315 GBP2023-09-01 ~ 2024-08-31
3,191,336 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
329,039 GBP2023-09-01 ~ 2024-08-31
276,270 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
244,030 GBP2023-09-01 ~ 2024-08-31
218,784 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
4,259,384 GBP2023-09-01 ~ 2024-08-31
3,686,390 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
922023-09-01 ~ 2024-08-31
772022-09-01 ~ 2023-08-31
Director Remuneration
428,888 GBP2023-09-01 ~ 2024-08-31
479,111 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
218,135 GBP2023-09-01 ~ 2024-08-31
193,945 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
18,930 GBP2023-09-01 ~ 2024-08-31
16,500 GBP2022-09-01 ~ 2023-08-31
Current Tax for the Period
230,000 GBP2023-09-01 ~ 2024-08-31
111,000 GBP2022-09-01 ~ 2023-08-31
Tax Expense/Credit at Applicable Tax Rate
221,167 GBP2023-09-01 ~ 2024-08-31
131,376 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Gross Cost
Net goodwill
30,000 GBP2024-08-31
30,000 GBP2023-08-31
Computer software
245,316 GBP2024-08-31
240,091 GBP2023-08-31
Intangible Assets - Gross Cost
275,316 GBP2024-08-31
270,091 GBP2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
82,698 GBP2024-08-31
60,309 GBP2023-08-31
Intangible Assets - Increase From Amortisation Charge for Year
22,389 GBP2023-09-01 ~ 2024-08-31
Intangible Assets
Net goodwill
30,000 GBP2024-08-31
30,000 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings
4,181,942 GBP2024-08-31
3,068,963 GBP2023-08-31
Plant and equipment
1,248,759 GBP2024-08-31
1,172,639 GBP2023-08-31
Furniture and fittings
565,711 GBP2024-08-31
485,740 GBP2023-08-31
Property, Plant & Equipment - Disposals
Plant and equipment
-46,045 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
851,104 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
161,544 GBP2024-08-31
102,646 GBP2023-08-31
Plant and equipment
741,737 GBP2024-08-31
628,712 GBP2023-08-31
Furniture and fittings
353,619 GBP2024-08-31
326,806 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
58,898 GBP2023-09-01 ~ 2024-08-31
Plant and equipment
136,018 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
26,813 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-22,993 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Land and buildings
4,020,398 GBP2024-08-31
2,966,317 GBP2023-08-31
Plant and equipment
507,022 GBP2024-08-31
543,927 GBP2023-08-31
Furniture and fittings
212,092 GBP2024-08-31
158,934 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
91,027 GBP2024-08-31
64,973 GBP2023-08-31
Computers
109,751 GBP2024-08-31
89,575 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
6,197,190 GBP2024-08-31
4,881,890 GBP2023-08-31
Property, Plant & Equipment - Disposals
Motor vehicles
-22,175 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Disposals
-68,220 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
851,104 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
40,803 GBP2024-08-31
46,249 GBP2023-08-31
Computers
46,728 GBP2024-08-31
28,396 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,344,431 GBP2024-08-31
1,132,809 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
16,729 GBP2023-09-01 ~ 2024-08-31
Computers
18,332 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
256,790 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-22,175 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-45,168 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Motor vehicles
50,224 GBP2024-08-31
18,724 GBP2023-08-31
Computers
63,023 GBP2024-08-31
61,179 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
146,170 GBP2024-08-31
146,170 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
34,576 GBP2024-08-31
12,650 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
21,926 GBP2023-09-01 ~ 2024-08-31
Motor vehicles, Under hire purchased contracts or finance leases
16,729 GBP2023-09-01 ~ 2024-08-31
Under hire purchased contracts or finance leases
38,655 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
111,594 GBP2024-08-31
133,520 GBP2023-08-31
Motor vehicles, Under hire purchased contracts or finance leases
42,201 GBP2024-08-31
18,724 GBP2023-08-31
Under hire purchased contracts or finance leases
153,795 GBP2024-08-31
152,244 GBP2023-08-31
Raw Materials
3,937,529 GBP2024-08-31
3,723,857 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
7,048,009 GBP2024-08-31
6,545,930 GBP2023-08-31
Other Debtors
Current
249,424 GBP2024-08-31
264,888 GBP2023-08-31
Prepayments
Current
132,217 GBP2024-08-31
68,263 GBP2023-08-31
Debtors
Amounts falling due within one year, Current
7,429,650 GBP2024-08-31
6,879,081 GBP2023-08-31
Bank Borrowings/Overdrafts
Current
68,307 GBP2024-08-31
62,674 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current
58,338 GBP2024-08-31
54,504 GBP2023-08-31
Trade Creditors/Trade Payables
Current
4,622,035 GBP2024-08-31
4,448,986 GBP2023-08-31
Corporation Tax Payable
Current
230,000 GBP2024-08-31
111,000 GBP2023-08-31
Other Taxation & Social Security Payable
Current
93,408 GBP2024-08-31
76,102 GBP2023-08-31
Other Creditors
Current
91,674 GBP2024-08-31
68,668 GBP2023-08-31
Accrued Liabilities
Current
501,666 GBP2024-08-31
242,357 GBP2023-08-31
Bank Borrowings/Overdrafts
Non-current
1,163,650 GBP2024-08-31
1,214,978 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Non-current
44,467 GBP2024-08-31
65,146 GBP2023-08-31
Between one and five year, hire purchase agreements
44,467 GBP2024-08-31
65,146 GBP2023-08-31
hire purchase agreements
102,805 GBP2024-08-31
119,650 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
121,029 GBP2024-08-31
42,622 GBP2023-08-31
Between one and five year
248,187 GBP2024-08-31
63,606 GBP2023-08-31
All periods
369,216 GBP2024-08-31
106,228 GBP2023-08-31
Bank Overdrafts
Secured
24,108 GBP2024-08-31
Bank Borrowings
Secured
1,207,849 GBP2024-08-31
1,277,652 GBP2023-08-31
Total Borrowings
Secured
4,777,122 GBP2024-08-31
4,835,411 GBP2023-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
644,176 GBP2024-08-31
413,670 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
73 shares2024-08-31
Profit/Loss
Retained earnings (accumulated losses)
636,885 GBP2023-09-01 ~ 2024-08-31