Par Value of Share
Class 1 ordinary share
12021-08-01 ~ 2022-03-31
Turnover/Revenue
7,058,088 GBP2021-08-01 ~ 2022-03-31
10,657,359 GBP2020-08-01 ~ 2021-07-31
Cost of Sales
6,495,709 GBP2021-08-01 ~ 2022-03-31
9,007,157 GBP2020-08-01 ~ 2021-07-31
Gross Profit/Loss
562,379 GBP2021-08-01 ~ 2022-03-31
1,650,202 GBP2020-08-01 ~ 2021-07-31
Distribution Costs
63,050 GBP2021-08-01 ~ 2022-03-31
75,362 GBP2020-08-01 ~ 2021-07-31
Administrative Expenses
945,922 GBP2021-08-01 ~ 2022-03-31
1,292,710 GBP2020-08-01 ~ 2021-07-31
Operating Profit/Loss
-446,593 GBP2021-08-01 ~ 2022-03-31
282,130 GBP2020-08-01 ~ 2021-07-31
Other Interest Receivable/Similar Income (Finance Income)
3 GBP2021-08-01 ~ 2022-03-31
46 GBP2020-08-01 ~ 2021-07-31
Interest Payable/Similar Charges (Finance Costs)
9,554 GBP2021-08-01 ~ 2022-03-31
13,379 GBP2020-08-01 ~ 2021-07-31
Profit/Loss on Ordinary Activities Before Tax
-456,144 GBP2021-08-01 ~ 2022-03-31
268,797 GBP2020-08-01 ~ 2021-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-74,863 GBP2021-08-01 ~ 2022-03-31
22,460 GBP2020-08-01 ~ 2021-07-31
Profit/Loss
-381,281 GBP2021-08-01 ~ 2022-03-31
246,337 GBP2020-08-01 ~ 2021-07-31
Equity
Retained earnings (accumulated losses)
155,919 GBP2022-03-31
537,200 GBP2021-07-31
442,863 GBP2020-07-31
Dividends Paid
Retained earnings (accumulated losses)
-152,000 GBP2020-08-01 ~ 2021-07-31
Property, Plant & Equipment
241,386 GBP2022-03-31
267,378 GBP2021-07-31
Fixed Assets
241,386 GBP2022-03-31
267,378 GBP2021-07-31
Total Inventories
549,743 GBP2022-03-31
449,652 GBP2021-07-31
Debtors
1,932,440 GBP2022-03-31
1,282,004 GBP2021-07-31
Cash at bank and in hand
3,841 GBP2022-03-31
199,248 GBP2021-07-31
Current Assets
2,486,024 GBP2022-03-31
1,930,904 GBP2021-07-31
Creditors
Current
2,305,498 GBP2022-03-31
1,354,901 GBP2021-07-31
Net Current Assets/Liabilities
180,526 GBP2022-03-31
576,003 GBP2021-07-31
Total Assets Less Current Liabilities
421,912 GBP2022-03-31
843,381 GBP2021-07-31
Creditors
Non-current
-215,833 GBP2022-03-31
-262,500 GBP2021-07-31
Net Assets/Liabilities
156,119 GBP2022-03-31
537,400 GBP2021-07-31
Equity
Called up share capital
200 GBP2022-03-31
200 GBP2021-07-31
Equity
156,119 GBP2022-03-31
537,400 GBP2021-07-31
Wages/Salaries
2,513,002 GBP2021-08-01 ~ 2022-03-31
3,741,383 GBP2020-08-01 ~ 2021-07-31
Social Security Costs
228,975 GBP2021-08-01 ~ 2022-03-31
346,544 GBP2020-08-01 ~ 2021-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
176,131 GBP2021-08-01 ~ 2022-03-31
173,857 GBP2020-08-01 ~ 2021-07-31
Staff Costs/Employee Benefits Expense
2,918,108 GBP2021-08-01 ~ 2022-03-31
4,261,784 GBP2020-08-01 ~ 2021-07-31
Average Number of Employees
1442021-08-01 ~ 2022-03-31
1402020-08-01 ~ 2021-07-31
Director Remuneration
117,960 GBP2021-08-01 ~ 2022-03-31
219,963 GBP2020-08-01 ~ 2021-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
39,378 GBP2021-08-01 ~ 2022-03-31
69,334 GBP2020-08-01 ~ 2021-07-31
Current Tax for the Period
-81,342 GBP2021-08-01 ~ 2022-03-31
29,420 GBP2020-08-01 ~ 2021-07-31
Tax Expense/Credit at Applicable Tax Rate
-86,667 GBP2021-08-01 ~ 2022-03-31
51,071 GBP2020-08-01 ~ 2021-07-31
Intangible Assets - Gross Cost
Net goodwill
15,000 GBP2021-07-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
15,000 GBP2021-07-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
367,138 GBP2022-03-31
364,133 GBP2021-07-31
Furniture and fittings
349,266 GBP2022-03-31
346,485 GBP2021-07-31
Motor vehicles
50,775 GBP2022-03-31
43,175 GBP2021-07-31
Property, Plant & Equipment - Gross Cost
767,179 GBP2022-03-31
753,793 GBP2021-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
226,702 GBP2022-03-31
211,203 GBP2021-07-31
Furniture and fittings
261,120 GBP2022-03-31
239,422 GBP2021-07-31
Motor vehicles
37,971 GBP2022-03-31
35,790 GBP2021-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
525,793 GBP2022-03-31
486,415 GBP2021-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
15,499 GBP2021-08-01 ~ 2022-03-31
Furniture and fittings
21,698 GBP2021-08-01 ~ 2022-03-31
Motor vehicles
2,181 GBP2021-08-01 ~ 2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
39,378 GBP2021-08-01 ~ 2022-03-31
Property, Plant & Equipment
Plant and equipment
140,436 GBP2022-03-31
152,930 GBP2021-07-31
Furniture and fittings
88,146 GBP2022-03-31
107,063 GBP2021-07-31
Motor vehicles
12,804 GBP2022-03-31
7,385 GBP2021-07-31
Merchandise
549,743 GBP2022-03-31
449,652 GBP2021-07-31
Trade Debtors/Trade Receivables
Current
780,072 GBP2022-03-31
397,942 GBP2021-07-31
Amounts Owed by Group Undertakings
Current
1,003,449 GBP2022-03-31
810,556 GBP2021-07-31
Other Debtors
Current
26,540 GBP2022-03-31
38,074 GBP2021-07-31
Amount of corporation tax that is recoverable
Current
81,342 GBP2022-03-31
Prepayments/Accrued Income
Current
41,037 GBP2022-03-31
35,432 GBP2021-07-31
Debtors
Amounts falling due within one year, Current
1,932,440 GBP2022-03-31
1,282,004 GBP2021-07-31
Bank Borrowings/Overdrafts
Current
70,000 GBP2022-03-31
70,000 GBP2021-07-31
Finance Lease Liabilities - Total Present Value
Current
18,533 GBP2021-07-31
Trade Creditors/Trade Payables
Current
1,540,320 GBP2022-03-31
805,092 GBP2021-07-31
Corporation Tax Payable
Current
29,420 GBP2022-03-31
29,420 GBP2021-07-31
Other Taxation & Social Security Payable
Current
149,884 GBP2022-03-31
79,827 GBP2021-07-31
Accrued Liabilities/Deferred Income
Current
177,196 GBP2022-03-31
148,045 GBP2021-07-31
Bank Borrowings/Overdrafts
Non-current
215,833 GBP2022-03-31
262,500 GBP2021-07-31
Bank Borrowings
Between two and five year, Non-current
145,833 GBP2022-03-31
192,500 GBP2021-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
49,960 GBP2022-03-31
43,481 GBP2021-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
-381,281 GBP2021-08-01 ~ 2022-03-31