Cost of Sales
-19,633,636 GBP2022-08-01 ~ 2023-07-31
-15,192,986 GBP2021-08-01 ~ 2022-07-31
Administrative Expenses
-3,577,091 GBP2022-08-01 ~ 2023-07-31
-2,755,900 GBP2021-08-01 ~ 2022-07-31
Other Interest Receivable/Similar Income (Finance Income)
146,540 GBP2022-08-01 ~ 2023-07-31
0 GBP2021-08-01 ~ 2022-07-31
Profit/Loss on Ordinary Activities Before Tax
3,344,223 GBP2022-08-01 ~ 2023-07-31
2,349,590 GBP2021-08-01 ~ 2022-07-31
Profit/Loss
2,912,135 GBP2022-08-01 ~ 2023-07-31
1,972,189 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
5,345,202 GBP2021-08-01 ~ 2022-07-31
Comprehensive Income/Expense
1,455,233 GBP2022-08-01 ~ 2023-07-31
7,266,603 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment
10,456,734 GBP2023-07-31
10,929,555 GBP2022-07-31
Debtors
5,766,992 GBP2023-07-31
6,676,205 GBP2022-07-31
Cash at bank and in hand
13,302,418 GBP2023-07-31
12,292,384 GBP2022-07-31
Current Assets
24,515,391 GBP2023-07-31
23,496,557 GBP2022-07-31
Creditors
Current, Amounts falling due within one year
-5,146,565 GBP2023-07-31
-4,663,311 GBP2022-07-31
Net Current Assets/Liabilities
19,368,826 GBP2023-07-31
18,833,246 GBP2022-07-31
Total Assets Less Current Liabilities
29,825,560 GBP2023-07-31
29,762,801 GBP2022-07-31
Creditors
Non-current, Amounts falling due after one year
-561,792 GBP2023-07-31
-625,792 GBP2022-07-31
Net Assets/Liabilities
27,573,397 GBP2023-07-31
28,618,164 GBP2022-07-31
Equity
Called up share capital
6 GBP2023-07-31
6 GBP2022-07-31
6 GBP2021-07-31
Revaluation reserve
3,701,558 GBP2023-07-31
5,406,657 GBP2022-07-31
117,476 GBP2021-07-31
Retained earnings (accumulated losses)
23,871,833 GBP2023-07-31
23,211,501 GBP2022-07-31
26,234,079 GBP2021-07-31
Equity
27,573,397 GBP2023-07-31
28,618,164 GBP2022-07-31
Profit/Loss
Retained earnings (accumulated losses)
2,912,135 GBP2022-08-01 ~ 2023-07-31
1,972,189 GBP2021-08-01 ~ 2022-07-31
Dividends Paid
Retained earnings (accumulated losses)
-5,000,000 GBP2021-08-01 ~ 2022-07-31
Dividends Paid
-2,500,000 GBP2022-08-01 ~ 2023-07-31
Audit Fees/Expenses
32,000 GBP2022-08-01 ~ 2023-07-31
18,000 GBP2021-08-01 ~ 2022-07-31
Average Number of Employees
3332022-08-01 ~ 2023-07-31
2872021-08-01 ~ 2022-07-31
Wages/Salaries
9,041,256 GBP2022-08-01 ~ 2023-07-31
7,686,959 GBP2021-08-01 ~ 2022-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
688,998 GBP2022-08-01 ~ 2023-07-31
197,500 GBP2021-08-01 ~ 2022-07-31
Staff Costs/Employee Benefits Expense
10,506,565 GBP2022-08-01 ~ 2023-07-31
8,527,578 GBP2021-08-01 ~ 2022-07-31
Director Remuneration
358,580 GBP2022-08-01 ~ 2023-07-31
401,270 GBP2021-08-01 ~ 2022-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
55,713 GBP2022-08-01 ~ 2023-07-31
63,173 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
8,025,000 GBP2023-07-31
7,902,000 GBP2022-07-31
Land and buildings, Under hire purchased contracts or finance leases
1,000,000 GBP2023-07-31
1,120,000 GBP2022-07-31
Improvements to leasehold property
0 GBP2023-07-31
530,090 GBP2022-07-31
Plant and equipment
5,673,887 GBP2023-07-31
5,410,078 GBP2022-07-31
Furniture and fittings
542,937 GBP2023-07-31
498,026 GBP2022-07-31
Motor vehicles
125,380 GBP2023-07-31
125,380 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
15,367,204 GBP2023-07-31
15,585,574 GBP2022-07-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-22,000 GBP2022-08-01 ~ 2023-07-31
Furniture and fittings
-264 GBP2022-08-01 ~ 2023-07-31
Motor vehicles
0 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Other Disposals
-22,264 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-521,534 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-07-31
0 GBP2022-07-31
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-07-31
0 GBP2022-07-31
Improvements to leasehold property
0 GBP2023-07-31
45,757 GBP2022-07-31
Plant and equipment
4,452,098 GBP2023-07-31
4,201,906 GBP2022-07-31
Furniture and fittings
372,741 GBP2023-07-31
335,930 GBP2022-07-31
Motor vehicles
85,631 GBP2023-07-31
72,426 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,910,470 GBP2023-07-31
4,656,019 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
158,040 GBP2022-08-01 ~ 2023-07-31
Land and buildings, Under hire purchased contracts or finance leases
22,400 GBP2022-08-01 ~ 2023-07-31
Improvements to leasehold property
11,229 GBP2022-08-01 ~ 2023-07-31
Plant and equipment
268,475 GBP2022-08-01 ~ 2023-07-31
Furniture and fittings
36,867 GBP2022-08-01 ~ 2023-07-31
Motor vehicles
13,205 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
510,216 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-18,283 GBP2022-08-01 ~ 2023-07-31
Furniture and fittings
-56 GBP2022-08-01 ~ 2023-07-31
Motor vehicles
0 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-18,339 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
8,025,000 GBP2023-07-31
7,902,000 GBP2022-07-31
Land and buildings, Under hire purchased contracts or finance leases
1,000,000 GBP2023-07-31
1,120,000 GBP2022-07-31
Improvements to leasehold property
0 GBP2023-07-31
484,333 GBP2022-07-31
Plant and equipment
1,221,789 GBP2023-07-31
1,208,172 GBP2022-07-31
Furniture and fittings
170,196 GBP2023-07-31
162,096 GBP2022-07-31
Motor vehicles
39,749 GBP2023-07-31
52,954 GBP2022-07-31
Investment Property - Fair Value Model
9,025,000 GBP2023-07-31
9,022,000 GBP2022-07-31
Finished Goods/Goods for Resale
675,761 GBP2023-07-31
736,846 GBP2022-07-31
Trade Debtors/Trade Receivables
Current
4,662,974 GBP2023-07-31
5,040,732 GBP2022-07-31
Amount of corporation tax that is recoverable
Current
202,817 GBP2023-07-31
0 GBP2022-07-31
Amounts Owed by Group Undertakings
Current
527,492 GBP2023-07-31
1,428,657 GBP2022-07-31
Other Debtors
Current
131,812 GBP2023-07-31
15,227 GBP2022-07-31
Prepayments/Accrued Income
Current
241,897 GBP2023-07-31
191,589 GBP2022-07-31
Debtors
Current, Amounts falling due within one year
5,766,992 GBP2023-07-31
6,676,205 GBP2022-07-31
Bank Borrowings/Overdrafts
Current
72,143 GBP2023-07-31
64,000 GBP2022-07-31
Trade Creditors/Trade Payables
Current
1,522,917 GBP2023-07-31
1,663,011 GBP2022-07-31
Amounts owed to group undertakings
Current
1,462,532 GBP2023-07-31
1,657,974 GBP2022-07-31
Corporation Tax Payable
Current
0 GBP2023-07-31
32,779 GBP2022-07-31
Other Taxation & Social Security Payable
Current
49,930 GBP2023-07-31
291,083 GBP2022-07-31
Other Creditors
Current
365,807 GBP2023-07-31
283,181 GBP2022-07-31
Accrued Liabilities/Deferred Income
Current
1,673,236 GBP2023-07-31
671,283 GBP2022-07-31
Creditors
Current
5,146,565 GBP2023-07-31
4,663,311 GBP2022-07-31
Bank Borrowings/Overdrafts
Non-current
561,792 GBP2023-07-31
625,792 GBP2022-07-31
Bank Borrowings
625,792 GBP2023-07-31
689,792 GBP2022-07-31
Bank Overdrafts
8,143 GBP2023-07-31
0 GBP2022-07-31
Total Borrowings
633,935 GBP2023-07-31
689,792 GBP2022-07-31
Current
72,143 GBP2023-07-31
64,000 GBP2022-07-31
Non-current
561,792 GBP2023-07-31
625,792 GBP2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
6,166 GBP2023-07-31
22,816 GBP2022-07-31
Between two and five year
0 GBP2023-07-31
5,903 GBP2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,166 GBP2023-07-31
28,719 GBP2022-07-31