Average Number of Employees
382022-09-01 ~ 2023-08-31
392021-09-01 ~ 2022-08-31
Turnover/Revenue
7,527,023 GBP2022-09-01 ~ 2023-08-31
19,206,949 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
-4,535,459 GBP2022-09-01 ~ 2023-08-31
-11,941,317 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
2,991,564 GBP2022-09-01 ~ 2023-08-31
7,265,632 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-3,722,069 GBP2022-09-01 ~ 2023-08-31
-3,498,388 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
-730,505 GBP2022-09-01 ~ 2023-08-31
3,767,244 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
7,859 GBP2022-09-01 ~ 2023-08-31
1,133 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
-741,945 GBP2022-09-01 ~ 2023-08-31
3,767,483 GBP2021-09-01 ~ 2022-08-31
Equity
Retained earnings (accumulated losses)
5,832,663 GBP2023-08-31
7,631,439 GBP2022-08-31
4,500,326 GBP2021-09-01
Profit/Loss
Retained earnings (accumulated losses)
-98,776 GBP2022-09-01 ~ 2023-08-31
3,131,113 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-1,700,000 GBP2022-09-01 ~ 2023-08-31
Intangible Assets
62,544 GBP2023-08-31
90,983 GBP2022-08-31
Property, Plant & Equipment
141,239 GBP2023-08-31
155,337 GBP2022-08-31
Fixed Assets
203,783 GBP2023-08-31
246,320 GBP2022-08-31
Total Inventories
4,669,563 GBP2023-08-31
4,873,456 GBP2022-08-31
Debtors
Current
2,269,381 GBP2023-08-31
2,612,911 GBP2022-08-31
Cash at bank and in hand
51,922 GBP2023-08-31
2,063,159 GBP2022-08-31
Current Assets
6,990,866 GBP2023-08-31
9,549,526 GBP2022-08-31
Creditors
Current, Amounts falling due within one year
-1,278,868 GBP2023-08-31
-2,067,307 GBP2022-08-31
Net Current Assets/Liabilities
5,711,998 GBP2023-08-31
7,482,219 GBP2022-08-31
Total Assets Less Current Liabilities
5,915,781 GBP2023-08-31
7,728,539 GBP2022-08-31
Net Assets/Liabilities
5,832,763 GBP2023-08-31
7,631,539 GBP2022-08-31
Equity
Called up share capital
100 GBP2023-08-31
100 GBP2022-08-31
100 GBP2021-09-01
Equity
5,832,763 GBP2023-08-31
7,631,539 GBP2022-08-31
4,500,426 GBP2021-09-01
Profit/Loss
-98,776 GBP2022-09-01 ~ 2023-08-31
3,131,113 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
-1,700,000 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
13,500 GBP2022-09-01 ~ 2023-08-31
11,550 GBP2021-09-01 ~ 2022-08-31
Wages/Salaries
1,260,872 GBP2022-09-01 ~ 2023-08-31
1,342,908 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
159,511 GBP2022-09-01 ~ 2023-08-31
162,616 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
1,539,897 GBP2022-09-01 ~ 2023-08-31
1,581,014 GBP2021-09-01 ~ 2022-08-31
Director Remuneration
102,568 GBP2022-09-01 ~ 2023-08-31
244,419 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
198 GBP2022-09-01 ~ 2023-08-31
-8,003 GBP2021-09-01 ~ 2022-08-31
Tax Expense/Credit at Applicable Tax Rate
-159,667 GBP2022-09-01 ~ 2023-08-31
715,822 GBP2021-09-01 ~ 2022-08-31
Dividends Paid on Shares
1,700,000 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
130,528 GBP2023-08-31
127,228 GBP2022-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
67,984 GBP2023-08-31
36,245 GBP2022-08-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
62,544 GBP2023-08-31
90,983 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
53,489 GBP2023-08-31
53,489 GBP2022-08-31
Motor vehicles
42,935 GBP2023-08-31
40,875 GBP2022-08-31
Furniture and fittings
146,093 GBP2023-08-31
115,151 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
473,960 GBP2023-08-31
440,958 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
49,657 GBP2022-08-31
Motor vehicles
34,237 GBP2022-08-31
Furniture and fittings
82,977 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
285,621 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
2,334 GBP2022-09-01 ~ 2023-08-31
Motor vehicles, Owned/Freehold
6,375 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings, Owned/Freehold
14,912 GBP2022-09-01 ~ 2023-08-31
Owned/Freehold
47,100 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
51,991 GBP2023-08-31
Motor vehicles
40,612 GBP2023-08-31
Furniture and fittings
97,889 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
332,721 GBP2023-08-31
Property, Plant & Equipment
Plant and equipment
1,498 GBP2023-08-31
3,832 GBP2022-08-31
Motor vehicles
2,323 GBP2023-08-31
6,638 GBP2022-08-31
Furniture and fittings
48,204 GBP2023-08-31
32,174 GBP2022-08-31
Motor vehicles, Under hire purchased contracts or finance leases
2,323 GBP2023-08-31
6,638 GBP2022-08-31
Under hire purchased contracts or finance leases
2,323 GBP2023-08-31
6,638 GBP2022-08-31
Finished Goods/Goods for Resale
4,669,563 GBP2023-08-31
4,873,456 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
322,038 GBP2023-08-31
795,415 GBP2022-08-31
Amounts Owed by Group Undertakings
Current
894,265 GBP2023-08-31
1,397,166 GBP2022-08-31
Other Debtors
Current
686,076 GBP2023-08-31
1,248 GBP2022-08-31
Prepayments/Accrued Income
Current
367,002 GBP2023-08-31
419,082 GBP2022-08-31
Bank Overdrafts
-78,655 GBP2023-08-31
Cash and Cash Equivalents
-26,733 GBP2023-08-31
2,063,159 GBP2022-08-31
Bank Overdrafts
Current
78,655 GBP2023-08-31
Trade Creditors/Trade Payables
Current
275,594 GBP2023-08-31
541,872 GBP2022-08-31
Amounts owed to group undertakings
Current
489,717 GBP2023-08-31
155,117 GBP2022-08-31
Corporation Tax Payable
Current
507,367 GBP2022-08-31
Taxation/Social Security Payable
Current
132,151 GBP2023-08-31
345,842 GBP2022-08-31
Other Creditors
Current
117,022 GBP2023-08-31
263,620 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
185,729 GBP2023-08-31
253,489 GBP2022-08-31
Creditors
Current
1,278,868 GBP2023-08-31
2,067,307 GBP2022-08-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-198 GBP2022-09-01 ~ 2023-08-31
Net Deferred Tax Liability/Asset
-198 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-08-31
100 shares2022-08-31
Par Value of Share
Class 1 ordinary share
1.002022-09-01 ~ 2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
51,800 GBP2023-08-31
22,050 GBP2022-08-31
Between one and five year
114,100 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
165,900 GBP2023-08-31
22,050 GBP2022-08-31