Par Value of Share
Class 1 ordinary share
12023-08-01 ~ 2024-07-31
Turnover/Revenue
8,697,070 GBP2023-08-01 ~ 2024-07-31
11,083,059 GBP2022-08-01 ~ 2023-07-31
Cost of Sales
6,250,937 GBP2023-08-01 ~ 2024-07-31
8,403,076 GBP2022-08-01 ~ 2023-07-31
Gross Profit/Loss
2,446,133 GBP2023-08-01 ~ 2024-07-31
2,679,983 GBP2022-08-01 ~ 2023-07-31
Distribution Costs
359,328 GBP2023-08-01 ~ 2024-07-31
419,466 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
1,840,782 GBP2023-08-01 ~ 2024-07-31
1,899,922 GBP2022-08-01 ~ 2023-07-31
Operating Profit/Loss
246,023 GBP2023-08-01 ~ 2024-07-31
363,208 GBP2022-08-01 ~ 2023-07-31
Other Interest Receivable/Similar Income (Finance Income)
914 GBP2023-08-01 ~ 2024-07-31
Interest Payable/Similar Charges (Finance Costs)
4,604 GBP2023-08-01 ~ 2024-07-31
5,391 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
242,333 GBP2023-08-01 ~ 2024-07-31
357,817 GBP2022-08-01 ~ 2023-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
60,720 GBP2023-08-01 ~ 2024-07-31
65,651 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
181,613 GBP2023-08-01 ~ 2024-07-31
292,166 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
181,613 GBP2023-08-01 ~ 2024-07-31
292,166 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
453,800 GBP2024-07-31
662,990 GBP2023-07-31
Total Inventories
205,212 GBP2024-07-31
211,515 GBP2023-07-31
Debtors
2,627,805 GBP2024-07-31
2,600,166 GBP2023-07-31
Cash at bank and in hand
635,101 GBP2024-07-31
494,305 GBP2023-07-31
Current Assets
3,468,118 GBP2024-07-31
3,305,986 GBP2023-07-31
Creditors
Current
894,827 GBP2024-07-31
1,040,240 GBP2023-07-31
Net Current Assets/Liabilities
2,573,291 GBP2024-07-31
2,265,746 GBP2023-07-31
Total Assets Less Current Liabilities
3,027,091 GBP2024-07-31
2,928,736 GBP2023-07-31
Creditors
Non-current
-20,381 GBP2024-07-31
-51,755 GBP2023-07-31
Net Assets/Liabilities
2,899,750 GBP2024-07-31
2,718,137 GBP2023-07-31
Equity
Called up share capital
1,000 GBP2024-07-31
1,000 GBP2023-07-31
1,000 GBP2022-07-31
Retained earnings (accumulated losses)
2,898,750 GBP2024-07-31
2,717,137 GBP2023-07-31
2,424,971 GBP2022-07-31
Equity
2,899,750 GBP2024-07-31
2,718,137 GBP2023-07-31
2,425,971 GBP2022-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
181,613 GBP2023-08-01 ~ 2024-07-31
292,166 GBP2022-08-01 ~ 2023-07-31
Wages/Salaries
2,781,406 GBP2023-08-01 ~ 2024-07-31
2,964,200 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
233,641 GBP2023-08-01 ~ 2024-07-31
246,248 GBP2022-08-01 ~ 2023-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
121,270 GBP2023-08-01 ~ 2024-07-31
126,085 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
3,136,317 GBP2023-08-01 ~ 2024-07-31
3,336,533 GBP2022-08-01 ~ 2023-07-31
Average Number of Employees
1112023-08-01 ~ 2024-07-31
1182022-08-01 ~ 2023-07-31
Director Remuneration
156,000 GBP2023-08-01 ~ 2024-07-31
159,000 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
134,271 GBP2023-08-01 ~ 2024-07-31
179,187 GBP2022-08-01 ~ 2023-07-31
Audit Fees/Expenses
7,500 GBP2023-08-01 ~ 2024-07-31
5,100 GBP2022-08-01 ~ 2023-07-31
Current Tax for the Period
112,604 GBP2023-08-01 ~ 2024-07-31
-15,257 GBP2022-08-01 ~ 2023-07-31
Tax Expense/Credit at Applicable Tax Rate
60,583 GBP2023-08-01 ~ 2024-07-31
67,985 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
220,405 GBP2023-07-31
Plant and equipment
1,555,737 GBP2023-07-31
Furniture and fittings
495,327 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
215,565 GBP2024-07-31
201,797 GBP2023-07-31
Plant and equipment
1,202,073 GBP2024-07-31
1,120,079 GBP2023-07-31
Furniture and fittings
486,075 GBP2024-07-31
480,572 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
13,768 GBP2023-08-01 ~ 2024-07-31
Plant and equipment
81,994 GBP2023-08-01 ~ 2024-07-31
Furniture and fittings
5,503 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment
Improvements to leasehold property
4,840 GBP2024-07-31
18,608 GBP2023-07-31
Plant and equipment
353,664 GBP2024-07-31
435,658 GBP2023-07-31
Furniture and fittings
9,252 GBP2024-07-31
14,755 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
881,920 GBP2023-07-31
Computers
47,377 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
3,200,766 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
797,476 GBP2024-07-31
691,151 GBP2023-07-31
Computers
45,777 GBP2024-07-31
44,177 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,746,966 GBP2024-07-31
2,537,776 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
106,325 GBP2023-08-01 ~ 2024-07-31
Computers
1,600 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
209,190 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment
Motor vehicles
84,444 GBP2024-07-31
190,769 GBP2023-07-31
Computers
1,600 GBP2024-07-31
3,200 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
299,678 GBP2024-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
74,919 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
232,719 GBP2024-07-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
66,959 GBP2024-07-31
141,878 GBP2023-07-31
Raw Materials
205,212 GBP2024-07-31
211,515 GBP2023-07-31
Trade Debtors/Trade Receivables
Current
2,473,001 GBP2024-07-31
2,424,748 GBP2023-07-31
Other Debtors
Current
55,601 GBP2024-07-31
55,601 GBP2023-07-31
Prepayments/Accrued Income
Current
99,203 GBP2024-07-31
119,817 GBP2023-07-31
Debtors
Current, Amounts falling due within one year
2,627,805 GBP2024-07-31
Amounts falling due within one year, Current
2,600,166 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Current
31,375 GBP2024-07-31
39,958 GBP2023-07-31
Trade Creditors/Trade Payables
Current
539,825 GBP2024-07-31
662,904 GBP2023-07-31
Corporation Tax Payable
Current
112,604 GBP2024-07-31
60,038 GBP2023-07-31
Other Taxation & Social Security Payable
Current
48,938 GBP2024-07-31
68,080 GBP2023-07-31
Accrued Liabilities
Current
24,273 GBP2024-07-31
33,675 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Non-current
20,381 GBP2024-07-31
51,755 GBP2023-07-31
Current, hire purchase agreements, Amounts falling due within one year
39,958 GBP2023-07-31
Between one and five year, hire purchase agreements
51,755 GBP2023-07-31
hire purchase agreements
51,756 GBP2024-07-31
91,713 GBP2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
71,902 GBP2024-07-31
72,014 GBP2023-07-31
Between one and five year
184,250 GBP2024-07-31
252,489 GBP2023-07-31
All periods
256,152 GBP2024-07-31
324,503 GBP2023-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
106,960 GBP2024-07-31
158,844 GBP2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-07-31