Turnover/Revenue
27,641,571 GBP2022-08-01 ~ 2023-07-31
27,574,056 GBP2021-08-01 ~ 2022-07-31
Cost of Sales
-16,485,790 GBP2022-08-01 ~ 2023-07-31
-17,472,778 GBP2021-08-01 ~ 2022-07-31
Gross Profit/Loss
11,155,781 GBP2022-08-01 ~ 2023-07-31
10,101,278 GBP2021-08-01 ~ 2022-07-31
Administrative Expenses
-9,197,792 GBP2022-08-01 ~ 2023-07-31
-9,124,846 GBP2021-08-01 ~ 2022-07-31
Interest Payable/Similar Charges (Finance Costs)
-28,572 GBP2022-08-01 ~ 2023-07-31
-18,740 GBP2021-08-01 ~ 2022-07-31
Profit/Loss on Ordinary Activities Before Tax
1,929,417 GBP2022-08-01 ~ 2023-07-31
990,820 GBP2021-08-01 ~ 2022-07-31
Profit/Loss
1,390,489 GBP2022-08-01 ~ 2023-07-31
660,494 GBP2021-08-01 ~ 2022-07-31
Intangible Assets
10,065 GBP2023-07-31
14,132 GBP2022-07-31
Property, Plant & Equipment
7,864,018 GBP2023-07-31
6,743,917 GBP2022-07-31
Fixed Assets
7,874,083 GBP2023-07-31
6,758,049 GBP2022-07-31
Total Inventories
287,573 GBP2023-07-31
272,524 GBP2022-07-31
Debtors
12,554,200 GBP2023-07-31
12,877,833 GBP2022-07-31
Cash at bank and in hand
1,080,258 GBP2023-07-31
1,271,635 GBP2022-07-31
Current Assets
13,922,031 GBP2023-07-31
14,421,992 GBP2022-07-31
Net Current Assets/Liabilities
10,354,968 GBP2023-07-31
9,954,666 GBP2022-07-31
Total Assets Less Current Liabilities
18,229,051 GBP2023-07-31
16,712,715 GBP2022-07-31
Creditors
Non-current, Amounts falling due after one year
-451,072 GBP2023-07-31
-51,355 GBP2022-07-31
Net Assets/Liabilities
17,352,705 GBP2023-07-31
16,462,216 GBP2022-07-31
Equity
Called up share capital
230 GBP2023-07-31
230 GBP2022-07-31
230 GBP2021-07-31
Share premium
197,045 GBP2023-07-31
197,045 GBP2022-07-31
197,045 GBP2021-07-31
Capital redemption reserve
8 GBP2023-07-31
8 GBP2022-07-31
8 GBP2021-07-31
Retained earnings (accumulated losses)
17,155,422 GBP2023-07-31
16,264,933 GBP2022-07-31
15,604,439 GBP2021-07-31
Equity
17,352,705 GBP2023-07-31
16,462,216 GBP2022-07-31
15,801,722 GBP2021-07-31
Profit/Loss
Retained earnings (accumulated losses)
1,390,489 GBP2022-08-01 ~ 2023-07-31
660,494 GBP2021-08-01 ~ 2022-07-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
-500,000 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Depreciation Expense
779,026 GBP2022-08-01 ~ 2023-07-31
683,228 GBP2021-08-01 ~ 2022-07-31
Audit Fees/Expenses
19,000 GBP2022-08-01 ~ 2023-07-31
17,200 GBP2021-08-01 ~ 2022-07-31
Wages/Salaries
9,360,446 GBP2022-08-01 ~ 2023-07-31
8,621,143 GBP2021-08-01 ~ 2022-07-31
Social Security Costs
994,062 GBP2022-08-01 ~ 2023-07-31
908,131 GBP2021-08-01 ~ 2022-07-31
Staff Costs/Employee Benefits Expense
10,917,760 GBP2022-08-01 ~ 2023-07-31
10,036,101 GBP2021-08-01 ~ 2022-07-31
Average number of employees in administration and support functions
362022-08-01 ~ 2023-07-31
272021-08-01 ~ 2022-07-31
Average Number of Employees
2422022-08-01 ~ 2023-07-31
2262021-08-01 ~ 2022-07-31
Director Remuneration
375,252 GBP2022-08-01 ~ 2023-07-31
545,482 GBP2021-08-01 ~ 2022-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
270,361 GBP2022-08-01 ~ 2023-07-31
330,326 GBP2021-08-01 ~ 2022-07-31
Tax Expense/Credit at Applicable Tax Rate
405,178 GBP2022-08-01 ~ 2023-07-31
188,256 GBP2021-08-01 ~ 2022-07-31
Deferred Tax Liabilities
Accelerated tax depreciation
462,931 GBP2023-07-31
274,822 GBP2022-07-31
Deferred Tax Liabilities
425,274 GBP2023-07-31
199,144 GBP2022-07-31
Intangible Assets - Gross Cost
Development expenditure
221,714 GBP2023-07-31
220,701 GBP2022-07-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
211,649 GBP2023-07-31
206,569 GBP2022-07-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
5,080 GBP2022-08-01 ~ 2023-07-31
Intangible Assets
Development expenditure
10,065 GBP2023-07-31
14,132 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,592,274 GBP2023-07-31
5,529,270 GBP2022-07-31
Tools/Equipment for furniture and fittings
3,982,294 GBP2023-07-31
3,413,514 GBP2022-07-31
Motor vehicles
3,885,522 GBP2023-07-31
2,751,162 GBP2022-07-31
Other
590,322 GBP2023-07-31
578,969 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
14,050,412 GBP2023-07-31
12,272,915 GBP2022-07-31
Property, Plant & Equipment - Disposals
Motor vehicles
-121,631 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Disposals
-121,631 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
588,120 GBP2023-07-31
477,051 GBP2022-07-31
Tools/Equipment for furniture and fittings
2,591,456 GBP2023-07-31
2,273,074 GBP2022-07-31
Motor vehicles
2,468,883 GBP2023-07-31
2,267,666 GBP2022-07-31
Other
537,935 GBP2023-07-31
511,207 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,186,394 GBP2023-07-31
5,528,998 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
111,069 GBP2022-08-01 ~ 2023-07-31
Tools/Equipment for furniture and fittings
318,382 GBP2022-08-01 ~ 2023-07-31
Motor vehicles
322,848 GBP2022-08-01 ~ 2023-07-31
Other
26,728 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
779,027 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-121,631 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-121,631 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
Land and buildings
5,004,154 GBP2023-07-31
5,052,219 GBP2022-07-31
Tools/Equipment for furniture and fittings
1,390,838 GBP2023-07-31
1,140,440 GBP2022-07-31
Motor vehicles
1,416,639 GBP2023-07-31
483,496 GBP2022-07-31
Other
52,387 GBP2023-07-31
67,762 GBP2022-07-31
Raw materials and consumables
287,573 GBP2023-07-31
272,524 GBP2022-07-31
Trade Debtors/Trade Receivables
4,228,684 GBP2023-07-31
4,758,149 GBP2022-07-31
Amounts Owed By Related Parties
6,639,493 GBP2023-07-31
7,049,329 GBP2022-07-31
Other Debtors
1,504,995 GBP2023-07-31
690,068 GBP2022-07-31
Prepayments
181,028 GBP2023-07-31
292,249 GBP2022-07-31
Debtors
Current
12,554,200 GBP2023-07-31
12,877,833 GBP2022-07-31
Total Borrowings
Current, Amounts falling due within one year
340,686 GBP2023-07-31
195,927 GBP2022-07-31
Trade Creditors/Trade Payables
1,613,765 GBP2023-07-31
3,066,565 GBP2022-07-31
Taxation/Social Security Payable
235,053 GBP2023-07-31
142,567 GBP2022-07-31
Other Creditors
482,232 GBP2023-07-31
526,488 GBP2022-07-31
Corporation Tax Payable
132,507 GBP2023-07-31
Total Borrowings
Non-current, Amounts falling due after one year
451,072 GBP2023-07-31
51,355 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Current
340,686 GBP2023-07-31
195,927 GBP2022-07-31
Non-current
451,072 GBP2023-07-31
51,355 GBP2022-07-31
Par Value of Share
Class 1 ordinary share
0.012022-08-01 ~ 2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
23,035 shares2023-07-31
23,035 shares2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
147,450 GBP2023-07-31
185,472 GBP2022-07-31
Between two and five year
372,190 GBP2023-07-31
508,388 GBP2022-07-31
More than five year
160,560 GBP2023-07-31
222,930 GBP2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
680,200 GBP2023-07-31
916,790 GBP2022-07-31