Turnover/Revenue
12,901,219 GBP2022-09-01 ~ 2023-08-31
14,437,765 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
-5,510,416 GBP2022-09-01 ~ 2023-08-31
-5,988,622 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
7,390,803 GBP2022-09-01 ~ 2023-08-31
8,449,143 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-6,889,216 GBP2022-09-01 ~ 2023-08-31
-6,950,260 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
921,588 GBP2022-09-01 ~ 2023-08-31
1,861,329 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
52 GBP2022-09-01 ~ 2023-08-31
1,345 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
866,411 GBP2022-09-01 ~ 2023-08-31
1,781,873 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
833,865 GBP2022-09-01 ~ 2023-08-31
1,591,073 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
-476,664 GBP2022-09-01 ~ 2023-08-31
-704,120 GBP2021-09-01 ~ 2022-08-31
Intangible Assets
39,060 GBP2023-08-31
60,834 GBP2022-08-31
Property, Plant & Equipment
4,227,566 GBP2023-08-31
4,083,058 GBP2022-08-31
Fixed Assets - Investments
100 GBP2023-08-31
100 GBP2022-08-31
Fixed Assets
4,266,726 GBP2023-08-31
4,143,992 GBP2022-08-31
Total Inventories
2,189,801 GBP2023-08-31
2,094,429 GBP2022-08-31
Debtors
Current
5,669,129 GBP2023-08-31
6,720,910 GBP2022-08-31
Cash at bank and in hand
172,169 GBP2023-08-31
338,848 GBP2022-08-31
Current Assets
8,031,099 GBP2023-08-31
9,154,187 GBP2022-08-31
Net Current Assets/Liabilities
5,105,270 GBP2023-08-31
5,163,439 GBP2022-08-31
Total Assets Less Current Liabilities
9,371,996 GBP2023-08-31
9,307,431 GBP2022-08-31
Creditors
Non-current, Amounts falling due after one year
-1,116,955 GBP2023-08-31
-1,442,137 GBP2022-08-31
Net Assets/Liabilities
8,054,801 GBP2023-08-31
7,697,600 GBP2022-08-31
Equity
Called up share capital
1,000 GBP2023-08-31
1,000 GBP2022-08-31
Revaluation reserve
375,229 GBP2023-08-31
375,229 GBP2022-08-31
Retained earnings (accumulated losses)
7,678,572 GBP2023-08-31
7,321,371 GBP2022-08-31
Equity
8,054,801 GBP2023-08-31
7,697,600 GBP2022-08-31
Property, Plant & Equipment - Depreciation Expense
246,934 GBP2022-09-01 ~ 2023-08-31
240,041 GBP2021-09-01 ~ 2022-08-31
Wages/Salaries
4,638,499 GBP2022-09-01 ~ 2023-08-31
4,840,264 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
416,789 GBP2022-09-01 ~ 2023-08-31
504,389 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
5,164,326 GBP2022-09-01 ~ 2023-08-31
5,468,286 GBP2021-09-01 ~ 2022-08-31
Average number of employees in administration and support functions
1182022-09-01 ~ 2023-08-31
1162021-09-01 ~ 2022-08-31
Average Number of Employees
1182022-09-01 ~ 2023-08-31
1162021-09-01 ~ 2022-08-31
Director Remuneration
2,212,172 GBP2022-09-01 ~ 2023-08-31
2,637,709 GBP2021-09-01 ~ 2022-08-31
Audit Fees/Expenses
13,928 GBP2022-09-01 ~ 2023-08-31
9,975 GBP2021-09-01 ~ 2022-08-31
Intangible Assets - Gross Cost
Goodwill
50,000 GBP2023-08-31
50,000 GBP2022-08-31
Patents/Trademarks/Licences/Concessions
81,625 GBP2023-08-31
81,625 GBP2022-08-31
Other
68,056 GBP2023-08-31
68,056 GBP2022-08-31
Intangible Assets - Gross Cost
199,681 GBP2023-08-31
199,681 GBP2022-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
50,000 GBP2023-08-31
50,000 GBP2022-08-31
Patents/Trademarks/Licences/Concessions
43,582 GBP2023-08-31
35,420 GBP2022-08-31
Intangible Assets - Accumulated Amortisation & Impairment
160,621 GBP2023-08-31
138,847 GBP2022-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
8,162 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Increase From Amortisation Charge for Year
21,774 GBP2022-09-01 ~ 2023-08-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
38,043 GBP2023-08-31
46,205 GBP2022-08-31
Other
1,017 GBP2023-08-31
14,629 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,235,981 GBP2023-08-31
3,228,200 GBP2022-08-31
Furniture and fittings
603,846 GBP2023-08-31
435,909 GBP2022-08-31
Plant and equipment
1,223,501 GBP2023-08-31
1,166,550 GBP2022-08-31
Office equipment
948,792 GBP2023-08-31
790,018 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
6,012,120 GBP2023-08-31
5,620,677 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
100,054 GBP2023-08-31
89,996 GBP2022-08-31
Furniture and fittings
329,567 GBP2023-08-31
300,988 GBP2022-08-31
Plant and equipment
799,164 GBP2023-08-31
711,724 GBP2022-08-31
Office equipment
555,769 GBP2023-08-31
434,911 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,784,554 GBP2023-08-31
1,537,619 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
10,058 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
28,579 GBP2022-09-01 ~ 2023-08-31
Plant and equipment
87,440 GBP2022-09-01 ~ 2023-08-31
Office equipment
120,858 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
246,935 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
3,135,927 GBP2023-08-31
3,138,204 GBP2022-08-31
Furniture and fittings
274,279 GBP2023-08-31
134,921 GBP2022-08-31
Plant and equipment
424,337 GBP2023-08-31
454,826 GBP2022-08-31
Office equipment
393,023 GBP2023-08-31
355,107 GBP2022-08-31
Investments in Subsidiaries
100 GBP2023-08-31
100 GBP2022-08-31
Cost valuation
100 GBP2022-08-31
Raw materials and consumables
2,189,801 GBP2023-08-31
2,094,429 GBP2022-08-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
1,389,685 GBP2023-08-31
2,433,563 GBP2022-08-31
Other Debtors
Current, Amounts falling due within one year
112,238 GBP2023-08-31
62,017 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
5,669,129 GBP2023-08-31
6,720,910 GBP2022-08-31
Cash and Cash Equivalents
172,169 GBP2023-08-31
338,848 GBP2022-08-31
Total Borrowings
Current, Amounts falling due within one year
391,796 GBP2023-08-31
551,078 GBP2022-08-31
Non-current, Amounts falling due after one year
1,116,955 GBP2023-08-31
1,442,137 GBP2022-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
200,240 GBP2023-08-31
167,694 GBP2022-08-31
Par Value of Share
Class 1 ordinary share
12022-09-01 ~ 2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-08-31
1,000 shares2022-08-31
Bank Borrowings
Non-current
1,053,254 GBP2023-08-31
1,306,224 GBP2022-08-31
Total Borrowings
Non-current
1,116,955 GBP2023-08-31
1,442,137 GBP2022-08-31
Bank Borrowings
Current
257,442 GBP2023-08-31
254,848 GBP2022-08-31
Bank Overdrafts
Current
1,178 GBP2023-08-31
180,176 GBP2022-08-31
Total Borrowings
Current
391,796 GBP2023-08-31
551,078 GBP2022-08-31