Cost of Sales
-8,347,073 GBP2023-09-01 ~ 2024-08-31
-10,386,013 GBP2022-09-01 ~ 2023-08-31
Distribution Costs
-1,915,254 GBP2023-09-01 ~ 2024-08-31
-1,707,252 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-1,917,268 GBP2023-09-01 ~ 2024-08-31
-1,878,168 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
20,327 GBP2023-09-01 ~ 2024-08-31
0 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
1,169,925 GBP2023-09-01 ~ 2024-08-31
2,878,325 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
849,796 GBP2023-09-01 ~ 2024-08-31
2,227,149 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
-14,024 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
835,772 GBP2023-09-01 ~ 2024-08-31
2,213,125 GBP2022-09-01 ~ 2023-08-31
Intangible Assets
Goodwill
0 GBP2024-08-31
16,000 GBP2023-08-31
Property, Plant & Equipment
1,012,075 GBP2024-08-31
939,100 GBP2023-08-31
Fixed Assets - Investments
50 GBP2024-08-31
50 GBP2023-08-31
Fixed Assets
1,012,125 GBP2024-08-31
955,150 GBP2023-08-31
Debtors
3,465,411 GBP2024-08-31
3,090,398 GBP2023-08-31
Cash at bank and in hand
76,334 GBP2024-08-31
116,287 GBP2023-08-31
Current Assets
5,967,349 GBP2024-08-31
6,401,579 GBP2023-08-31
Creditors
Current, Amounts falling due within one year
-2,452,202 GBP2024-08-31
Net Current Assets/Liabilities
3,515,147 GBP2024-08-31
3,415,702 GBP2023-08-31
Total Assets Less Current Liabilities
4,527,272 GBP2024-08-31
4,370,852 GBP2023-08-31
Creditors
Non-current, Amounts falling due after one year
-253,005 GBP2024-08-31
Net Assets/Liabilities
4,192,323 GBP2024-08-31
3,883,227 GBP2023-08-31
Equity
Called up share capital
2,501 GBP2024-08-31
2,501 GBP2023-08-31
2,501 GBP2022-08-31
Share premium
799 GBP2024-08-31
799 GBP2023-08-31
799 GBP2022-08-31
Revaluation reserve
245,990 GBP2024-08-31
260,014 GBP2023-08-31
274,038 GBP2022-08-31
Capital redemption reserve
22,500 GBP2024-08-31
22,500 GBP2023-08-31
22,500 GBP2022-08-31
Retained earnings (accumulated losses)
3,920,533 GBP2024-08-31
3,597,413 GBP2023-08-31
1,827,115 GBP2022-08-31
Equity
4,192,323 GBP2024-08-31
3,883,227 GBP2023-08-31
Profit/Loss
Retained earnings (accumulated losses)
849,796 GBP2023-09-01 ~ 2024-08-31
2,227,149 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
Retained earnings (accumulated losses)
-470,875 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
-540,700 GBP2023-09-01 ~ 2024-08-31
Audit Fees/Expenses
15,000 GBP2023-09-01 ~ 2024-08-31
22,500 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
652023-09-01 ~ 2024-08-31
622022-09-01 ~ 2023-08-31
Wages/Salaries
2,180,222 GBP2023-09-01 ~ 2024-08-31
1,967,386 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
226,572 GBP2023-09-01 ~ 2024-08-31
210,149 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
2,633,096 GBP2023-09-01 ~ 2024-08-31
2,369,514 GBP2022-09-01 ~ 2023-08-31
Director Remuneration
395,459 GBP2023-09-01 ~ 2024-08-31
248,814 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-21,338 GBP2023-09-01 ~ 2024-08-31
73,881 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Gross Cost
Goodwill
80,000 GBP2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
80,000 GBP2024-08-31
64,000 GBP2023-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
16,000 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
380,000 GBP2023-08-31
Improvements to leasehold property
60,537 GBP2024-08-31
0 GBP2023-08-31
Plant and equipment
761,677 GBP2024-08-31
733,899 GBP2023-08-31
Motor vehicles
276,150 GBP2024-08-31
149,999 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
1,478,364 GBP2024-08-31
1,263,898 GBP2023-08-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
-149,999 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals
-149,999 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
380,000 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,142 GBP2024-08-31
0 GBP2023-08-31
Plant and equipment
408,563 GBP2024-08-31
290,566 GBP2023-08-31
Motor vehicles
20,536 GBP2024-08-31
16,208 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
466,289 GBP2024-08-31
324,798 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
1,142 GBP2023-09-01 ~ 2024-08-31
Plant and equipment
117,997 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
40,786 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
177,949 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
-36,458 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-36,458 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
36,048 GBP2024-08-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
343,952 GBP2024-08-31
361,976 GBP2023-08-31
Improvements to leasehold property
59,395 GBP2024-08-31
0 GBP2023-08-31
Plant and equipment
353,114 GBP2024-08-31
443,333 GBP2023-08-31
Motor vehicles
255,614 GBP2024-08-31
133,791 GBP2023-08-31
Finished Goods/Goods for Resale
2,425,604 GBP2024-08-31
3,194,894 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
3,026,107 GBP2024-08-31
2,908,514 GBP2023-08-31
Other Debtors
Current
253,721 GBP2024-08-31
6,203 GBP2023-08-31
Prepayments/Accrued Income
Current
185,583 GBP2024-08-31
175,681 GBP2023-08-31
Debtors
Current, Amounts falling due within one year
3,465,411 GBP2024-08-31
Amounts falling due within one year, Current
3,090,398 GBP2023-08-31
Bank Borrowings/Overdrafts
Current
145,200 GBP2024-08-31
586,678 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current
13,983 GBP2024-08-31
5,659 GBP2023-08-31
Trade Creditors/Trade Payables
Current
1,302,889 GBP2024-08-31
1,429,927 GBP2023-08-31
Amounts owed to group undertakings
Current
143,951 GBP2024-08-31
47,119 GBP2023-08-31
Corporation Tax Payable
Current
341,467 GBP2024-08-31
577,295 GBP2023-08-31
Other Taxation & Social Security Payable
Current
231,164 GBP2024-08-31
162,506 GBP2023-08-31
Other Creditors
Current
9,455 GBP2024-08-31
8,266 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
264,093 GBP2024-08-31
168,427 GBP2023-08-31
Creditors
Current
2,452,202 GBP2024-08-31
2,985,877 GBP2023-08-31
Bank Borrowings/Overdrafts
Non-current
226,916 GBP2024-08-31
369,366 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Non-current
26,089 GBP2024-08-31
14,977 GBP2023-08-31
Creditors
Non-current
253,005 GBP2024-08-31
384,343 GBP2023-08-31
Minimum gross finance lease payments owing
Amounts falling due within one year
13,983 GBP2024-08-31
5,659 GBP2023-08-31
Minimum gross finance lease payments owing
40,072 GBP2024-08-31
20,636 GBP2023-08-31
Bank Borrowings
372,116 GBP2024-08-31
956,044 GBP2023-08-31
Total Borrowings
Current
145,200 GBP2024-08-31
586,678 GBP2023-08-31
Non-current
226,916 GBP2024-08-31
369,366 GBP2023-08-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,100 shares2024-08-31
250,100 shares2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
117,816 GBP2024-08-31
116,466 GBP2023-08-31
Between two and five year
377,432 GBP2024-08-31
183,193 GBP2023-08-31
More than five year
64,059 GBP2024-08-31
100,664 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
559,307 GBP2024-08-31
400,323 GBP2023-08-31