Par Value of Share
Class 1 ordinary share
12022-09-01 ~ 2023-08-31
Turnover/Revenue
13,159,687 GBP2022-09-01 ~ 2023-08-31
12,860,875 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
10,277,211 GBP2022-09-01 ~ 2023-08-31
9,789,531 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
2,882,476 GBP2022-09-01 ~ 2023-08-31
3,071,344 GBP2021-09-01 ~ 2022-08-31
Distribution Costs
29,616 GBP2022-09-01 ~ 2023-08-31
34,789 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
959,236 GBP2022-09-01 ~ 2023-08-31
1,026,285 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
1,894,874 GBP2022-09-01 ~ 2023-08-31
2,026,131 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
41,288 GBP2022-09-01 ~ 2023-08-31
4,305 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
1,936,162 GBP2022-09-01 ~ 2023-08-31
2,030,436 GBP2021-09-01 ~ 2022-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
417,153 GBP2022-09-01 ~ 2023-08-31
467,623 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
1,519,009 GBP2022-09-01 ~ 2023-08-31
1,562,813 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
1,519,009 GBP2022-09-01 ~ 2023-08-31
1,562,813 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment
1,063,220 GBP2023-08-31
1,180,538 GBP2022-08-31
Fixed Assets
1,063,220 GBP2023-08-31
1,180,538 GBP2022-08-31
Total Inventories
1,626,912 GBP2023-08-31
1,787,124 GBP2022-08-31
Debtors
2,860,818 GBP2023-08-31
3,012,070 GBP2022-08-31
Cash at bank and in hand
3,667,325 GBP2023-08-31
3,066,842 GBP2022-08-31
Current Assets
8,155,055 GBP2023-08-31
7,866,036 GBP2022-08-31
Creditors
Current
2,271,383 GBP2023-08-31
2,984,335 GBP2022-08-31
Net Current Assets/Liabilities
5,883,672 GBP2023-08-31
4,881,701 GBP2022-08-31
Total Assets Less Current Liabilities
6,946,892 GBP2023-08-31
6,062,239 GBP2022-08-31
Creditors
Non-current
-3,018 GBP2023-08-31
-12,073 GBP2022-08-31
Net Assets/Liabilities
6,509,416 GBP2023-08-31
5,490,407 GBP2022-08-31
Equity
6,509,416 GBP2023-08-31
5,490,407 GBP2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2022-09-01 ~ 2023-08-31
-1,000,000 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
-500,000 GBP2022-09-01 ~ 2023-08-31
-1,000,000 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,519,009 GBP2022-09-01 ~ 2023-08-31
1,562,813 GBP2021-09-01 ~ 2022-08-31
Wages/Salaries
1,593,666 GBP2022-09-01 ~ 2023-08-31
1,645,868 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
137,045 GBP2022-09-01 ~ 2023-08-31
155,666 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
72,703 GBP2022-09-01 ~ 2023-08-31
39,416 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
1,803,414 GBP2022-09-01 ~ 2023-08-31
1,840,950 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
492022-09-01 ~ 2023-08-31
492021-09-01 ~ 2022-08-31
Director Remuneration
247,714 GBP2022-09-01 ~ 2023-08-31
324,669 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
156,022 GBP2022-09-01 ~ 2023-08-31
119,657 GBP2021-09-01 ~ 2022-08-31
Audit Fees/Expenses
6,261 GBP2022-09-01 ~ 2023-08-31
6,160 GBP2021-09-01 ~ 2022-08-31
Current Tax for the Period
443,604 GBP2022-09-01 ~ 2023-08-31
369,219 GBP2021-09-01 ~ 2022-08-31
Intangible Assets - Gross Cost
Net goodwill
127,500 GBP2022-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
127,500 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings
916,746 GBP2023-08-31
916,746 GBP2022-08-31
Improvements to leasehold property
124,701 GBP2023-08-31
127,201 GBP2022-08-31
Plant and equipment
1,234,588 GBP2023-08-31
1,233,880 GBP2022-08-31
Property, Plant & Equipment - Disposals
Plant and equipment
-32,326 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
313,213 GBP2023-08-31
294,878 GBP2022-08-31
Improvements to leasehold property
33,751 GBP2023-08-31
26,051 GBP2022-08-31
Plant and equipment
1,021,008 GBP2023-08-31
969,741 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
18,335 GBP2022-09-01 ~ 2023-08-31
Improvements to leasehold property
10,200 GBP2022-09-01 ~ 2023-08-31
Plant and equipment
83,593 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-32,326 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Land and buildings
603,533 GBP2023-08-31
621,868 GBP2022-08-31
Improvements to leasehold property
90,950 GBP2023-08-31
101,150 GBP2022-08-31
Plant and equipment
213,580 GBP2023-08-31
264,139 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
228,083 GBP2023-08-31
216,151 GBP2022-08-31
Motor vehicles
158,515 GBP2023-08-31
158,515 GBP2022-08-31
Computers
76,994 GBP2023-08-31
110,998 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
2,739,627 GBP2023-08-31
2,763,491 GBP2022-08-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-7,568 GBP2022-09-01 ~ 2023-08-31
Computers
-37,340 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Disposals
-79,734 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
167,508 GBP2023-08-31
158,290 GBP2022-08-31
Motor vehicles
69,706 GBP2023-08-31
30,577 GBP2022-08-31
Computers
71,221 GBP2023-08-31
103,416 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,676,407 GBP2023-08-31
1,582,953 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
16,786 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
39,129 GBP2022-09-01 ~ 2023-08-31
Computers
5,145 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
173,188 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-7,568 GBP2022-09-01 ~ 2023-08-31
Computers
-37,340 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-79,734 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Furniture and fittings
60,575 GBP2023-08-31
57,861 GBP2022-08-31
Motor vehicles
88,809 GBP2023-08-31
127,938 GBP2022-08-31
Computers
5,773 GBP2023-08-31
7,582 GBP2022-08-31
Merchandise
1,626,912 GBP2023-08-31
1,787,124 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
2,793,667 GBP2023-08-31
2,933,339 GBP2022-08-31
Other Debtors
Current
120 GBP2023-08-31
5,294 GBP2022-08-31
Prepayments
Current
67,031 GBP2023-08-31
73,437 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
2,860,818 GBP2023-08-31
3,012,070 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Current
9,055 GBP2023-08-31
9,055 GBP2022-08-31
Trade Creditors/Trade Payables
Current
1,453,618 GBP2023-08-31
1,486,433 GBP2022-08-31
Corporation Tax Payable
Current
78,919 GBP2023-08-31
97,219 GBP2022-08-31
Other Taxation & Social Security Payable
Current
179,835 GBP2023-08-31
250,628 GBP2022-08-31
Other Creditors
Current
32,708 GBP2023-08-31
69,300 GBP2022-08-31
Accrued Liabilities
Current
41,469 GBP2023-08-31
121,061 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Non-current
3,018 GBP2023-08-31
12,073 GBP2022-08-31
Between one and five year, hire purchase agreements
3,018 GBP2023-08-31
12,073 GBP2022-08-31
hire purchase agreements
12,073 GBP2023-08-31
21,128 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
61,211 GBP2023-08-31
61,211 GBP2022-08-31
Between one and five year
168,330 GBP2023-08-31
229,542 GBP2022-08-31
All periods
229,541 GBP2023-08-31
290,753 GBP2022-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
109,458 GBP2023-08-31
135,909 GBP2022-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,155 shares2023-08-31
Profit/Loss
Retained earnings (accumulated losses)
1,519,009 GBP2022-09-01 ~ 2023-08-31