Par Value of Share
Class 1 ordinary share
12020-09-01 ~ 2021-08-31
Turnover/Revenue
12,075,731 GBP2020-09-01 ~ 2021-08-31
11,924,633 GBP2019-09-01 ~ 2020-08-31
Cost of Sales
9,121,121 GBP2020-09-01 ~ 2021-08-31
8,933,433 GBP2019-09-01 ~ 2020-08-31
Gross Profit/Loss
2,954,610 GBP2020-09-01 ~ 2021-08-31
2,991,200 GBP2019-09-01 ~ 2020-08-31
Distribution Costs
659,603 GBP2020-09-01 ~ 2021-08-31
520,665 GBP2019-09-01 ~ 2020-08-31
Administrative Expenses
1,349,592 GBP2020-09-01 ~ 2021-08-31
1,686,301 GBP2019-09-01 ~ 2020-08-31
Operating Profit/Loss
986,659 GBP2020-09-01 ~ 2021-08-31
900,229 GBP2019-09-01 ~ 2020-08-31
Other Interest Receivable/Similar Income (Finance Income)
599 GBP2020-09-01 ~ 2021-08-31
1,662 GBP2019-09-01 ~ 2020-08-31
Interest Payable/Similar Charges (Finance Costs)
3,732 GBP2020-09-01 ~ 2021-08-31
8,179 GBP2019-09-01 ~ 2020-08-31
Profit/Loss on Ordinary Activities Before Tax
983,526 GBP2020-09-01 ~ 2021-08-31
893,712 GBP2019-09-01 ~ 2020-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
81,536 GBP2020-09-01 ~ 2021-08-31
90,042 GBP2019-09-01 ~ 2020-08-31
Profit/Loss
901,990 GBP2020-09-01 ~ 2021-08-31
803,670 GBP2019-09-01 ~ 2020-08-31
Comprehensive Income/Expense
901,990 GBP2020-09-01 ~ 2021-08-31
803,670 GBP2019-09-01 ~ 2020-08-31
Intangible Assets
342,186 GBP2021-08-31
300,333 GBP2020-08-31
Property, Plant & Equipment
336,044 GBP2021-08-31
542,505 GBP2020-08-31
Fixed Assets
678,230 GBP2021-08-31
842,838 GBP2020-08-31
Total Inventories
1,027,638 GBP2021-08-31
620,296 GBP2020-08-31
Debtors
7,512,982 GBP2021-08-31
6,476,799 GBP2020-08-31
Cash at bank and in hand
807,364 GBP2021-08-31
985,349 GBP2020-08-31
Current Assets
9,347,984 GBP2021-08-31
8,082,444 GBP2020-08-31
Creditors
Current
3,442,281 GBP2021-08-31
3,026,127 GBP2020-08-31
Net Current Assets/Liabilities
5,905,703 GBP2021-08-31
5,056,317 GBP2020-08-31
Total Assets Less Current Liabilities
6,583,933 GBP2021-08-31
5,899,155 GBP2020-08-31
Creditors
Non-current
-28,953 GBP2021-08-31
-53,178 GBP2020-08-31
Net Assets/Liabilities
6,284,786 GBP2021-08-31
5,657,796 GBP2020-08-31
Equity
Called up share capital
10,000 GBP2021-08-31
10,000 GBP2020-08-31
10,000 GBP2019-08-31
Retained earnings (accumulated losses)
6,274,786 GBP2021-08-31
4,944,126 GBP2019-08-31
Equity
6,284,786 GBP2021-08-31
5,657,796 GBP2020-08-31
4,954,126 GBP2019-08-31
Dividends Paid
Retained earnings (accumulated losses)
-275,000 GBP2020-09-01 ~ 2021-08-31
-100,000 GBP2019-09-01 ~ 2020-08-31
Dividends Paid
-275,000 GBP2020-09-01 ~ 2021-08-31
-100,000 GBP2019-09-01 ~ 2020-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
901,990 GBP2020-09-01 ~ 2021-08-31
Wages/Salaries
3,493,048 GBP2020-09-01 ~ 2021-08-31
3,868,321 GBP2019-09-01 ~ 2020-08-31
Social Security Costs
344,070 GBP2020-09-01 ~ 2021-08-31
387,673 GBP2019-09-01 ~ 2020-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
165,696 GBP2020-09-01 ~ 2021-08-31
219,105 GBP2019-09-01 ~ 2020-08-31
Staff Costs/Employee Benefits Expense
4,002,814 GBP2020-09-01 ~ 2021-08-31
4,475,099 GBP2019-09-01 ~ 2020-08-31
Average Number of Employees
952020-09-01 ~ 2021-08-31
1052019-09-01 ~ 2020-08-31
Director Remuneration
185,314 GBP2020-09-01 ~ 2021-08-31
388,996 GBP2019-09-01 ~ 2020-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
163,595 GBP2020-09-01 ~ 2021-08-31
139,954 GBP2019-09-01 ~ 2020-08-31
Audit Fees/Expenses
16,004 GBP2020-09-01 ~ 2021-08-31
21,000 GBP2019-09-01 ~ 2020-08-31
Current Tax for the Period
110,866 GBP2020-09-01 ~ 2021-08-31
Tax Expense/Credit at Applicable Tax Rate
186,870 GBP2020-09-01 ~ 2021-08-31
169,805 GBP2019-09-01 ~ 2020-08-31
Intangible Assets - Gross Cost
Development expenditure
551,321 GBP2021-08-31
454,336 GBP2020-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
209,135 GBP2021-08-31
154,003 GBP2020-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
55,132 GBP2020-09-01 ~ 2021-08-31
Intangible Assets
Development expenditure
342,186 GBP2021-08-31
300,333 GBP2020-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,891,837 GBP2021-08-31
1,887,206 GBP2020-08-31
Motor vehicles
24,549 GBP2021-08-31
24,549 GBP2020-08-31
Property, Plant & Equipment - Gross Cost
1,916,386 GBP2021-08-31
1,911,755 GBP2020-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,564,021 GBP2021-08-31
1,357,021 GBP2020-08-31
Motor vehicles
16,321 GBP2021-08-31
12,229 GBP2020-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,580,342 GBP2021-08-31
1,369,250 GBP2020-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
207,000 GBP2020-09-01 ~ 2021-08-31
Motor vehicles
4,092 GBP2020-09-01 ~ 2021-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
211,092 GBP2020-09-01 ~ 2021-08-31
Property, Plant & Equipment
Plant and equipment
327,816 GBP2021-08-31
530,185 GBP2020-08-31
Motor vehicles
8,228 GBP2021-08-31
12,320 GBP2020-08-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
202,757 GBP2020-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
124,190 GBP2021-08-31
76,693 GBP2020-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
47,497 GBP2020-09-01 ~ 2021-08-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
78,567 GBP2021-08-31
126,064 GBP2020-08-31
Raw Materials
542,492 GBP2021-08-31
92,648 GBP2020-08-31
Value of work in progress
485,146 GBP2021-08-31
527,648 GBP2020-08-31
Trade Debtors/Trade Receivables
Current
1,727,459 GBP2021-08-31
2,141,470 GBP2020-08-31
Amounts Owed by Group Undertakings
Current
764,170 GBP2021-08-31
20,401 GBP2020-08-31
Other Debtors
Current
779,288 GBP2021-08-31
781,398 GBP2020-08-31
Amount of corporation tax that is recoverable
Current
18,221 GBP2021-08-31
126,035 GBP2020-08-31
Prepayments/Accrued Income
Current
433,019 GBP2021-08-31
1,298,928 GBP2020-08-31
Debtors
Current, Amounts falling due within one year
7,512,982 GBP2021-08-31
6,476,799 GBP2020-08-31
Finance Lease Liabilities - Total Present Value
Current
22,021 GBP2021-08-31
43,138 GBP2020-08-31
Trade Creditors/Trade Payables
Current
1,780,025 GBP2021-08-31
1,044,029 GBP2020-08-31
Other Taxation & Social Security Payable
Current
164,607 GBP2021-08-31
302,777 GBP2020-08-31
Other Creditors
Current
42,454 GBP2021-08-31
44,458 GBP2020-08-31
Accrued Liabilities
Current
1,329,770 GBP2021-08-31
1,488,321 GBP2020-08-31
Finance Lease Liabilities - Total Present Value
Non-current
28,953 GBP2021-08-31
53,178 GBP2020-08-31
Current, hire purchase agreements, Amounts falling due within one year
22,021 GBP2021-08-31
43,138 GBP2020-08-31
hire purchase agreements
50,974 GBP2021-08-31
96,316 GBP2020-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
113,948 GBP2021-08-31
18,521 GBP2020-08-31
Between one and five year
350,744 GBP2021-08-31
33,955 GBP2020-08-31
All periods
464,692 GBP2021-08-31
52,476 GBP2020-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
124,883 GBP2021-08-31
154,212 GBP2020-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2021-08-31