Par Value of Share
Class 1 ordinary share
12023-09-01 ~ 2024-08-31
Turnover/Revenue
9,997,333 GBP2023-09-01 ~ 2024-08-31
13,159,687 GBP2022-09-01 ~ 2023-08-31
Cost of Sales
7,719,860 GBP2023-09-01 ~ 2024-08-31
10,277,211 GBP2022-09-01 ~ 2023-08-31
Gross Profit/Loss
2,277,473 GBP2023-09-01 ~ 2024-08-31
2,882,476 GBP2022-09-01 ~ 2023-08-31
Distribution Costs
27,358 GBP2023-09-01 ~ 2024-08-31
29,616 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
973,113 GBP2023-09-01 ~ 2024-08-31
959,236 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
1,278,252 GBP2023-09-01 ~ 2024-08-31
1,894,874 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
138,096 GBP2023-09-01 ~ 2024-08-31
41,288 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
1,416,348 GBP2023-09-01 ~ 2024-08-31
1,936,162 GBP2022-09-01 ~ 2023-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
363,669 GBP2023-09-01 ~ 2024-08-31
417,153 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
1,052,679 GBP2023-09-01 ~ 2024-08-31
1,519,009 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
1,052,679 GBP2023-09-01 ~ 2024-08-31
1,519,009 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
931,824 GBP2024-08-31
1,063,220 GBP2023-08-31
Fixed Assets
931,824 GBP2024-08-31
1,063,220 GBP2023-08-31
Total Inventories
1,614,460 GBP2024-08-31
1,626,912 GBP2023-08-31
Debtors
1,896,751 GBP2024-08-31
2,860,818 GBP2023-08-31
Cash at bank and in hand
5,496,073 GBP2024-08-31
3,667,325 GBP2023-08-31
Current Assets
9,007,284 GBP2024-08-31
8,155,055 GBP2023-08-31
Creditors
Current
2,457,241 GBP2024-08-31
2,271,383 GBP2023-08-31
Net Current Assets/Liabilities
6,550,043 GBP2024-08-31
5,883,672 GBP2023-08-31
Total Assets Less Current Liabilities
7,481,867 GBP2024-08-31
6,946,892 GBP2023-08-31
Creditors
Non-current
-3,018 GBP2023-08-31
Net Assets/Liabilities
7,062,095 GBP2024-08-31
6,509,416 GBP2023-08-31
Equity
Called up share capital
4,155 GBP2024-08-31
4,155 GBP2023-08-31
4,155 GBP2022-08-31
Share premium
16,052 GBP2024-08-31
16,052 GBP2023-08-31
16,052 GBP2022-08-31
Capital redemption reserve
74,793 GBP2024-08-31
74,793 GBP2023-08-31
74,793 GBP2022-08-31
Retained earnings (accumulated losses)
6,967,095 GBP2024-08-31
6,414,416 GBP2023-08-31
5,395,407 GBP2022-08-31
Equity
7,062,095 GBP2024-08-31
6,509,416 GBP2023-08-31
5,490,407 GBP2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2023-09-01 ~ 2024-08-31
-500,000 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
-500,000 GBP2023-09-01 ~ 2024-08-31
-500,000 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,052,679 GBP2023-09-01 ~ 2024-08-31
1,519,009 GBP2022-09-01 ~ 2023-08-31
Wages/Salaries
1,405,970 GBP2023-09-01 ~ 2024-08-31
1,589,666 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
148,453 GBP2023-09-01 ~ 2024-08-31
137,045 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
85,725 GBP2023-09-01 ~ 2024-08-31
76,703 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
1,640,148 GBP2023-09-01 ~ 2024-08-31
1,803,414 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
422023-09-01 ~ 2024-08-31
492022-09-01 ~ 2023-08-31
Director Remuneration
245,173 GBP2023-09-01 ~ 2024-08-31
247,714 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
159,763 GBP2023-09-01 ~ 2024-08-31
156,022 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
6,250 GBP2023-09-01 ~ 2024-08-31
6,261 GBP2022-09-01 ~ 2023-08-31
Current Tax for the Period
390,855 GBP2023-09-01 ~ 2024-08-31
443,604 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Gross Cost
Net goodwill
127,500 GBP2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
127,500 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings
916,746 GBP2024-08-31
916,746 GBP2023-08-31
Improvements to leasehold property
124,701 GBP2024-08-31
124,701 GBP2023-08-31
Plant and equipment
1,240,237 GBP2024-08-31
1,234,588 GBP2023-08-31
Property, Plant & Equipment - Disposals
Plant and equipment
-20,604 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
331,548 GBP2024-08-31
313,213 GBP2023-08-31
Improvements to leasehold property
43,951 GBP2024-08-31
33,751 GBP2023-08-31
Plant and equipment
1,088,058 GBP2024-08-31
1,021,008 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
18,335 GBP2023-09-01 ~ 2024-08-31
Improvements to leasehold property
10,200 GBP2023-09-01 ~ 2024-08-31
Plant and equipment
86,009 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-18,959 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Land and buildings
585,198 GBP2024-08-31
603,533 GBP2023-08-31
Improvements to leasehold property
80,750 GBP2024-08-31
90,950 GBP2023-08-31
Plant and equipment
152,179 GBP2024-08-31
213,580 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
239,769 GBP2024-08-31
228,083 GBP2023-08-31
Motor vehicles
158,515 GBP2024-08-31
158,515 GBP2023-08-31
Computers
76,871 GBP2024-08-31
76,994 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
2,756,839 GBP2024-08-31
2,739,627 GBP2023-08-31
Property, Plant & Equipment - Disposals
Computers
-9,362 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Disposals
-29,966 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
185,693 GBP2024-08-31
167,508 GBP2023-08-31
Motor vehicles
108,835 GBP2024-08-31
69,706 GBP2023-08-31
Computers
66,930 GBP2024-08-31
71,221 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,825,015 GBP2024-08-31
1,676,407 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
18,185 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
39,129 GBP2023-09-01 ~ 2024-08-31
Computers
5,071 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
176,929 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-9,362 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-28,321 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Furniture and fittings
54,076 GBP2024-08-31
60,575 GBP2023-08-31
Motor vehicles
49,680 GBP2024-08-31
88,809 GBP2023-08-31
Computers
9,941 GBP2024-08-31
5,773 GBP2023-08-31
Merchandise
1,614,460 GBP2024-08-31
1,626,912 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
1,858,140 GBP2024-08-31
2,793,667 GBP2023-08-31
Other Debtors
Current
531 GBP2024-08-31
120 GBP2023-08-31
Prepayments
Current
38,080 GBP2024-08-31
67,031 GBP2023-08-31
Debtors
Amounts falling due within one year, Current
1,896,751 GBP2024-08-31
2,860,818 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current
3,018 GBP2024-08-31
9,055 GBP2023-08-31
Trade Creditors/Trade Payables
Current
1,608,784 GBP2024-08-31
1,453,618 GBP2023-08-31
Corporation Tax Payable
Current
116,855 GBP2024-08-31
78,919 GBP2023-08-31
Other Taxation & Social Security Payable
Current
169,155 GBP2024-08-31
179,835 GBP2023-08-31
Other Creditors
Current
55,528 GBP2024-08-31
32,708 GBP2023-08-31
Accrued Liabilities
Current
28,811 GBP2024-08-31
41,469 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Non-current
3,018 GBP2023-08-31
hire purchase agreements
3,018 GBP2024-08-31
12,073 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
85,211 GBP2024-08-31
61,211 GBP2023-08-31
Between one and five year
149,119 GBP2024-08-31
168,330 GBP2023-08-31
All periods
234,330 GBP2024-08-31
229,541 GBP2023-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
82,272 GBP2024-08-31
109,458 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,155 shares2024-08-31
Profit/Loss
Retained earnings (accumulated losses)
1,052,679 GBP2023-09-01 ~ 2024-08-31