Par Value of Share
Class 1 ordinary share
12024-09-01 ~ 2025-08-31
Turnover/Revenue
8,858,108 GBP2024-09-01 ~ 2025-08-31
9,997,333 GBP2023-09-01 ~ 2024-08-31
Cost of Sales
6,799,981 GBP2024-09-01 ~ 2025-08-31
7,719,860 GBP2023-09-01 ~ 2024-08-31
Gross Profit/Loss
2,058,127 GBP2024-09-01 ~ 2025-08-31
2,277,473 GBP2023-09-01 ~ 2024-08-31
Distribution Costs
34,304 GBP2024-09-01 ~ 2025-08-31
27,358 GBP2023-09-01 ~ 2024-08-31
Administrative Expenses
1,007,730 GBP2024-09-01 ~ 2025-08-31
973,113 GBP2023-09-01 ~ 2024-08-31
Operating Profit/Loss
1,017,343 GBP2024-09-01 ~ 2025-08-31
1,278,252 GBP2023-09-01 ~ 2024-08-31
Other Interest Receivable/Similar Income (Finance Income)
135,172 GBP2024-09-01 ~ 2025-08-31
138,096 GBP2023-09-01 ~ 2024-08-31
Interest Payable/Similar Charges (Finance Costs)
14,848 GBP2024-09-01 ~ 2025-08-31
Profit/Loss on Ordinary Activities Before Tax
1,137,667 GBP2024-09-01 ~ 2025-08-31
1,416,348 GBP2023-09-01 ~ 2024-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
290,425 GBP2024-09-01 ~ 2025-08-31
363,669 GBP2023-09-01 ~ 2024-08-31
Profit/Loss
847,242 GBP2024-09-01 ~ 2025-08-31
1,052,679 GBP2023-09-01 ~ 2024-08-31
Comprehensive Income/Expense
847,242 GBP2024-09-01 ~ 2025-08-31
1,052,679 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
977,461 GBP2025-08-31
931,824 GBP2024-08-31
Fixed Assets
977,461 GBP2025-08-31
931,824 GBP2024-08-31
Total Inventories
1,075,988 GBP2025-08-31
1,614,460 GBP2024-08-31
Debtors
1,628,805 GBP2025-08-31
1,896,751 GBP2024-08-31
Cash at bank and in hand
5,989,589 GBP2025-08-31
5,496,073 GBP2024-08-31
Current Assets
8,694,382 GBP2025-08-31
9,007,284 GBP2024-08-31
Creditors
Current
1,825,666 GBP2025-08-31
2,457,241 GBP2024-08-31
Net Current Assets/Liabilities
6,868,716 GBP2025-08-31
6,550,043 GBP2024-08-31
Total Assets Less Current Liabilities
7,846,177 GBP2025-08-31
7,481,867 GBP2024-08-31
Net Assets/Liabilities
7,409,337 GBP2025-08-31
7,062,095 GBP2024-08-31
Equity
Called up share capital
4,155 GBP2025-08-31
4,155 GBP2024-08-31
4,155 GBP2023-08-31
Share premium
16,052 GBP2025-08-31
16,052 GBP2024-08-31
16,052 GBP2023-08-31
Capital redemption reserve
74,793 GBP2025-08-31
74,793 GBP2024-08-31
74,793 GBP2023-08-31
Retained earnings (accumulated losses)
7,314,337 GBP2025-08-31
6,967,095 GBP2024-08-31
6,414,416 GBP2023-08-31
Equity
7,409,337 GBP2025-08-31
7,062,095 GBP2024-08-31
6,509,416 GBP2023-08-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2024-09-01 ~ 2025-08-31
-500,000 GBP2023-09-01 ~ 2024-08-31
Dividends Paid
-500,000 GBP2024-09-01 ~ 2025-08-31
-500,000 GBP2023-09-01 ~ 2024-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
847,242 GBP2024-09-01 ~ 2025-08-31
1,052,679 GBP2023-09-01 ~ 2024-08-31
Wages/Salaries
1,342,285 GBP2024-09-01 ~ 2025-08-31
1,405,970 GBP2023-09-01 ~ 2024-08-31
Social Security Costs
141,113 GBP2024-09-01 ~ 2025-08-31
148,453 GBP2023-09-01 ~ 2024-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
77,391 GBP2024-09-01 ~ 2025-08-31
85,725 GBP2023-09-01 ~ 2024-08-31
Staff Costs/Employee Benefits Expense
1,560,789 GBP2024-09-01 ~ 2025-08-31
1,640,148 GBP2023-09-01 ~ 2024-08-31
Average Number of Employees
382024-09-01 ~ 2025-08-31
422023-09-01 ~ 2024-08-31
Director Remuneration
244,690 GBP2024-09-01 ~ 2025-08-31
245,173 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
156,573 GBP2024-09-01 ~ 2025-08-31
159,763 GBP2023-09-01 ~ 2024-08-31
Audit Fees/Expenses
6,875 GBP2024-09-01 ~ 2025-08-31
6,250 GBP2023-09-01 ~ 2024-08-31
Current Tax for the Period
273,357 GBP2024-09-01 ~ 2025-08-31
390,855 GBP2023-09-01 ~ 2024-08-31
Intangible Assets - Gross Cost
Net goodwill
127,500 GBP2024-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
127,500 GBP2024-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings
916,746 GBP2025-08-31
916,746 GBP2024-08-31
Plant and equipment
2,022,993 GBP2025-08-31
1,840,093 GBP2024-08-31
Property, Plant & Equipment - Gross Cost
2,939,739 GBP2025-08-31
2,756,839 GBP2024-08-31
Property, Plant & Equipment - Disposals
Plant and equipment
-19,311 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Disposals
-19,311 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
349,883 GBP2025-08-31
331,548 GBP2024-08-31
Plant and equipment
1,612,395 GBP2025-08-31
1,493,467 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,962,278 GBP2025-08-31
1,825,015 GBP2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
18,335 GBP2024-09-01 ~ 2025-08-31
Plant and equipment
138,238 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
156,573 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-19,310 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-19,310 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment
Land and buildings
566,863 GBP2025-08-31
585,198 GBP2024-08-31
Plant and equipment
410,598 GBP2025-08-31
346,626 GBP2024-08-31
Trade Debtors/Trade Receivables
Current
1,553,485 GBP2025-08-31
1,858,140 GBP2024-08-31
Other Debtors
Current
547 GBP2025-08-31
531 GBP2024-08-31
Prepayments
Current
74,773 GBP2025-08-31
38,080 GBP2024-08-31
Debtors
Amounts falling due within one year, Current
1,628,805 GBP2025-08-31
Current, Amounts falling due within one year
1,896,751 GBP2024-08-31
Finance Lease Liabilities - Total Present Value
Current
3,018 GBP2024-08-31
Trade Creditors/Trade Payables
Current
1,090,787 GBP2025-08-31
1,608,784 GBP2024-08-31
Corporation Tax Payable
Current
21,602 GBP2025-08-31
116,855 GBP2024-08-31
Other Taxation & Social Security Payable
Current
160,080 GBP2025-08-31
169,155 GBP2024-08-31
Other Creditors
Current
48,301 GBP2025-08-31
55,528 GBP2024-08-31
Accrued Liabilities
Current
23,910 GBP2025-08-31
28,811 GBP2024-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,155 shares2025-08-31
Nominal value of allotted share capital
Class 1 ordinary share
4,155 GBP2024-09-01 ~ 2025-08-31
4,155 GBP2023-09-01 ~ 2024-08-31