Cost of Sales
-6,817,402 GBP2023-08-01 ~ 2024-07-31
-7,305,194 GBP2022-08-01 ~ 2023-07-31
Distribution Costs
-2,037,428 GBP2023-08-01 ~ 2024-07-31
-1,964,193 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
-1,508,396 GBP2023-08-01 ~ 2024-07-31
-1,521,840 GBP2022-08-01 ~ 2023-07-31
Other Interest Receivable/Similar Income (Finance Income)
3,980 GBP2023-08-01 ~ 2024-07-31
986 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
293,245 GBP2023-08-01 ~ 2024-07-31
437,383 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
190,883 GBP2023-08-01 ~ 2024-07-31
333,849 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
190,883 GBP2023-08-01 ~ 2024-07-31
333,849 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
2,029,961 GBP2024-07-31
1,885,080 GBP2023-07-31
Fixed Assets - Investments
1 GBP2024-07-31
1 GBP2023-07-31
Fixed Assets
2,029,962 GBP2024-07-31
1,885,081 GBP2023-07-31
Debtors
2,022,157 GBP2024-07-31
2,283,752 GBP2023-07-31
Cash at bank and in hand
834,488 GBP2024-07-31
679,632 GBP2023-07-31
Current Assets
4,081,724 GBP2024-07-31
4,036,114 GBP2023-07-31
Creditors
Current, Amounts falling due within one year
-2,987,231 GBP2024-07-31
-2,805,797 GBP2023-07-31
Net Current Assets/Liabilities
1,094,493 GBP2024-07-31
1,230,317 GBP2023-07-31
Total Assets Less Current Liabilities
3,124,455 GBP2024-07-31
3,115,398 GBP2023-07-31
Net Assets/Liabilities
2,178,440 GBP2024-07-31
2,182,557 GBP2023-07-31
Equity
Called up share capital
2,500 GBP2024-07-31
2,500 GBP2023-07-31
2,500 GBP2022-07-31
Share premium
374,250 GBP2024-07-31
374,250 GBP2023-07-31
374,250 GBP2022-07-31
Retained earnings (accumulated losses)
1,801,690 GBP2024-07-31
1,805,807 GBP2023-07-31
1,671,958 GBP2022-07-31
Equity
2,178,440 GBP2024-07-31
2,182,557 GBP2023-07-31
Profit/Loss
Retained earnings (accumulated losses)
190,883 GBP2023-08-01 ~ 2024-07-31
333,849 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
-195,000 GBP2023-08-01 ~ 2024-07-31
Audit Fees/Expenses
10,000 GBP2023-08-01 ~ 2024-07-31
10,000 GBP2022-08-01 ~ 2023-07-31
Average Number of Employees
512023-08-01 ~ 2024-07-31
532022-08-01 ~ 2023-07-31
Wages/Salaries
1,566,866 GBP2023-08-01 ~ 2024-07-31
1,475,305 GBP2022-08-01 ~ 2023-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
57,810 GBP2023-08-01 ~ 2024-07-31
48,925 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
1,785,583 GBP2023-08-01 ~ 2024-07-31
1,685,166 GBP2022-08-01 ~ 2023-07-31
Director Remuneration
174,524 GBP2023-08-01 ~ 2024-07-31
190,416 GBP2022-08-01 ~ 2023-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
45,044 GBP2023-08-01 ~ 2024-07-31
-2,885 GBP2022-08-01 ~ 2023-07-31
Intangible Assets - Gross Cost
Goodwill
150,000 GBP2023-07-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
150,000 GBP2023-07-31
Intangible Assets
Goodwill
0 GBP2024-07-31
0 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,490,076 GBP2024-07-31
1,488,956 GBP2023-07-31
Plant and equipment
563,617 GBP2024-07-31
547,406 GBP2023-07-31
Motor vehicles
1,556,206 GBP2024-07-31
1,314,776 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
3,609,899 GBP2024-07-31
3,351,138 GBP2023-07-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-08-01 ~ 2024-07-31
Motor vehicles
-100,365 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Other Disposals
-145,930 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
362,066 GBP2024-07-31
339,406 GBP2023-07-31
Plant and equipment
354,456 GBP2024-07-31
318,243 GBP2023-07-31
Motor vehicles
863,416 GBP2024-07-31
808,408 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,579,938 GBP2024-07-31
1,466,057 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
36,213 GBP2023-08-01 ~ 2024-07-31
Motor vehicles
140,195 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
207,121 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-08-01 ~ 2024-07-31
Motor vehicles
-85,187 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-93,240 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
1,128,010 GBP2024-07-31
Plant and equipment
209,161 GBP2024-07-31
229,163 GBP2023-07-31
Motor vehicles
692,790 GBP2024-07-31
506,367 GBP2023-07-31
Finished Goods/Goods for Resale
1,225,079 GBP2024-07-31
1,072,730 GBP2023-07-31
Trade Debtors/Trade Receivables
Current
1,162,717 GBP2024-07-31
1,115,219 GBP2023-07-31
Amounts Owed by Group Undertakings
Current
686,037 GBP2024-07-31
535,566 GBP2023-07-31
Other Debtors
Current
87,231 GBP2024-07-31
582,008 GBP2023-07-31
Prepayments/Accrued Income
Current
86,172 GBP2024-07-31
50,959 GBP2023-07-31
Debtors
Current, Amounts falling due within one year
2,022,157 GBP2024-07-31
2,283,752 GBP2023-07-31
Bank Borrowings/Overdrafts
Current
145,600 GBP2024-07-31
145,787 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Current
170,504 GBP2024-07-31
117,456 GBP2023-07-31
Trade Creditors/Trade Payables
Current
1,814,987 GBP2024-07-31
1,771,169 GBP2023-07-31
Corporation Tax Payable
Current
54,536 GBP2024-07-31
246,389 GBP2023-07-31
Other Taxation & Social Security Payable
Current
48,287 GBP2024-07-31
118,807 GBP2023-07-31
Other Creditors
Current
721,698 GBP2024-07-31
384,475 GBP2023-07-31
Accrued Liabilities/Deferred Income
Current
31,619 GBP2024-07-31
21,714 GBP2023-07-31
Creditors
Current
2,987,231 GBP2024-07-31
2,805,797 GBP2023-07-31
Bank Borrowings/Overdrafts
Non-current
409,259 GBP2024-07-31
554,672 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Non-current
318,740 GBP2024-07-31
205,197 GBP2023-07-31
Creditors
Non-current
727,999 GBP2024-07-31
759,869 GBP2023-07-31
Bank Borrowings
554,859 GBP2024-07-31
700,459 GBP2023-07-31
Total Borrowings
Current
145,600 GBP2024-07-31
145,787 GBP2023-07-31
Non-current
409,259 GBP2024-07-31
554,672 GBP2023-07-31
Minimum gross finance lease payments owing
Amounts falling due within one year
197,118 GBP2024-07-31
137,729 GBP2023-07-31
Minimum gross finance lease payments owing
549,062 GBP2024-07-31
354,247 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
489,244 GBP2024-07-31
322,653 GBP2023-07-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-08-01 ~ 2024-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,500 shares2024-07-31
2,500 shares2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
145,004 GBP2024-07-31
102,088 GBP2023-07-31
Between two and five year
295,000 GBP2024-07-31
205,834 GBP2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
440,004 GBP2024-07-31
307,922 GBP2023-07-31