Cost of Sales
-10,386,013 GBP2022-09-01 ~ 2023-08-31
-9,543,237 GBP2021-09-01 ~ 2022-08-31
Distribution Costs
-1,707,252 GBP2022-09-01 ~ 2023-08-31
-1,397,330 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-1,878,168 GBP2022-09-01 ~ 2023-08-31
-1,276,618 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2022-09-01 ~ 2023-08-31
9 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
2,878,325 GBP2022-09-01 ~ 2023-08-31
1,086,369 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
2,227,149 GBP2022-09-01 ~ 2023-08-31
875,592 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
274,038 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
2,213,125 GBP2022-09-01 ~ 2023-08-31
1,149,630 GBP2021-09-01 ~ 2022-08-31
Intangible Assets
Goodwill
16,000 GBP2023-08-31
32,000 GBP2022-08-31
Property, Plant & Equipment
939,100 GBP2023-08-31
558,116 GBP2022-08-31
Fixed Assets - Investments
50 GBP2023-08-31
50 GBP2022-08-31
Fixed Assets
955,150 GBP2023-08-31
590,166 GBP2022-08-31
Debtors
3,090,398 GBP2023-08-31
3,734,560 GBP2022-08-31
Cash at bank and in hand
116,287 GBP2023-08-31
40,721 GBP2022-08-31
Current Assets
6,401,579 GBP2023-08-31
7,012,632 GBP2022-08-31
Creditors
Current, Amounts falling due within one year
-2,985,877 GBP2023-08-31
-4,787,162 GBP2022-08-31
Net Current Assets/Liabilities
3,415,702 GBP2023-08-31
2,225,470 GBP2022-08-31
Total Assets Less Current Liabilities
4,370,852 GBP2023-08-31
2,815,636 GBP2022-08-31
Creditors
Non-current, Amounts falling due after one year
-384,343 GBP2023-08-31
-659,283 GBP2022-08-31
Net Assets/Liabilities
3,883,227 GBP2023-08-31
2,126,953 GBP2022-08-31
Equity
Called up share capital
2,501 GBP2023-08-31
2,501 GBP2022-08-31
3,150 GBP2021-08-31
Share premium
799 GBP2023-08-31
799 GBP2022-08-31
0 GBP2021-08-31
Revaluation reserve
260,014 GBP2023-08-31
274,038 GBP2022-08-31
0 GBP2021-08-31
Capital redemption reserve
22,500 GBP2023-08-31
22,500 GBP2022-08-31
21,850 GBP2021-08-31
Retained earnings (accumulated losses)
3,597,413 GBP2023-08-31
1,827,115 GBP2022-08-31
1,779,229 GBP2021-08-31
Equity
3,883,227 GBP2023-08-31
2,126,953 GBP2022-08-31
Profit/Loss
Retained earnings (accumulated losses)
2,227,149 GBP2022-09-01 ~ 2023-08-31
875,592 GBP2021-09-01 ~ 2022-08-31
Issue of Equity Instruments
Called up share capital
1 GBP2021-09-01 ~ 2022-08-31
Issue of Equity Instruments
800 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-680,206 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
-470,875 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
22,500 GBP2022-09-01 ~ 2023-08-31
13,500 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
622022-09-01 ~ 2023-08-31
542021-09-01 ~ 2022-08-31
Wages/Salaries
1,967,386 GBP2022-09-01 ~ 2023-08-31
1,597,809 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
210,149 GBP2022-09-01 ~ 2023-08-31
83,064 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
2,369,514 GBP2022-09-01 ~ 2023-08-31
1,842,927 GBP2021-09-01 ~ 2022-08-31
Director Remuneration
248,814 GBP2022-09-01 ~ 2023-08-31
169,398 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
73,881 GBP2022-09-01 ~ 2023-08-31
11,114 GBP2021-09-01 ~ 2022-08-31
Intangible Assets - Gross Cost
Goodwill
80,000 GBP2022-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
64,000 GBP2023-08-31
48,000 GBP2022-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
16,000 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
380,000 GBP2023-08-31
380,000 GBP2022-08-31
Plant and equipment
733,899 GBP2023-08-31
496,302 GBP2022-08-31
Motor vehicles
149,999 GBP2023-08-31
0 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
1,263,898 GBP2023-08-31
876,302 GBP2022-08-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-111,962 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
0 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals
-111,962 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
18,024 GBP2023-08-31
0 GBP2022-08-31
Plant and equipment
290,566 GBP2023-08-31
318,186 GBP2022-08-31
Motor vehicles
16,208 GBP2023-08-31
0 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
324,798 GBP2023-08-31
318,186 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
18,024 GBP2022-09-01 ~ 2023-08-31
Plant and equipment
84,342 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
16,208 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
118,574 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-111,962 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
0 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-111,962 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
361,976 GBP2023-08-31
380,000 GBP2022-08-31
Plant and equipment
443,333 GBP2023-08-31
178,116 GBP2022-08-31
Motor vehicles
133,791 GBP2023-08-31
0 GBP2022-08-31
Finished Goods/Goods for Resale
3,194,894 GBP2023-08-31
3,237,351 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
2,908,514 GBP2023-08-31
3,561,467 GBP2022-08-31
Amounts Owed by Group Undertakings
Current
0 GBP2023-08-31
20,215 GBP2022-08-31
Other Debtors
Current
6,203 GBP2023-08-31
0 GBP2022-08-31
Prepayments/Accrued Income
Current
175,681 GBP2023-08-31
152,878 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
3,090,398 GBP2023-08-31
3,734,560 GBP2022-08-31
Bank Borrowings/Overdrafts
Current
586,678 GBP2023-08-31
2,519,939 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Current
5,659 GBP2023-08-31
5,864 GBP2022-08-31
Trade Creditors/Trade Payables
Current
1,429,927 GBP2023-08-31
1,710,714 GBP2022-08-31
Amounts owed to group undertakings
Current
47,119 GBP2023-08-31
100 GBP2022-08-31
Corporation Tax Payable
Current
577,295 GBP2023-08-31
199,663 GBP2022-08-31
Other Taxation & Social Security Payable
Current
162,506 GBP2023-08-31
174,978 GBP2022-08-31
Other Creditors
Current
8,266 GBP2023-08-31
7,694 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
168,427 GBP2023-08-31
168,210 GBP2022-08-31
Creditors
Current
2,985,877 GBP2023-08-31
4,787,162 GBP2022-08-31
Bank Borrowings/Overdrafts
Non-current
369,366 GBP2023-08-31
638,902 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Non-current
14,977 GBP2023-08-31
20,381 GBP2022-08-31
Creditors
Non-current
384,343 GBP2023-08-31
659,283 GBP2022-08-31
Minimum gross finance lease payments owing
Amounts falling due within one year
5,659 GBP2023-08-31
5,864 GBP2022-08-31
Minimum gross finance lease payments owing
20,636 GBP2023-08-31
26,245 GBP2022-08-31
Bank Borrowings
956,044 GBP2023-08-31
3,158,841 GBP2022-08-31
Total Borrowings
Current
586,678 GBP2023-08-31
2,519,939 GBP2022-08-31
Non-current
369,366 GBP2023-08-31
638,902 GBP2022-08-31
Equity
Called up share capital
2,501 GBP2023-08-31
2,501 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
116,466 GBP2023-08-31
125,285 GBP2022-08-31
Between two and five year
183,193 GBP2023-08-31
210,232 GBP2022-08-31
More than five year
100,664 GBP2023-08-31
143,370 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
400,323 GBP2023-08-31
478,887 GBP2022-08-31