Average Number of Employees
302022-09-01 ~ 2023-08-31
282021-09-01 ~ 2022-08-31
Turnover/Revenue
10,901,858 GBP2022-09-01 ~ 2023-08-31
11,555,721 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
-10,683,916 GBP2022-09-01 ~ 2023-08-31
-10,595,359 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
217,942 GBP2022-09-01 ~ 2023-08-31
960,362 GBP2021-09-01 ~ 2022-08-31
Distribution Costs
-809,603 GBP2022-09-01 ~ 2023-08-31
-998,397 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-384,483 GBP2022-09-01 ~ 2023-08-31
-348,377 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
-968,414 GBP2022-09-01 ~ 2023-08-31
-386,412 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
-839,850 GBP2022-09-01 ~ 2023-08-31
-372,429 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
-839,850 GBP2022-09-01 ~ 2023-08-31
-372,429 GBP2021-09-01 ~ 2022-08-31
Equity
Retained earnings (accumulated losses)
5,019,514 GBP2023-08-31
5,859,364 GBP2022-08-31
6,231,793 GBP2021-08-31
Property, Plant & Equipment
404,275 GBP2023-08-31
489,110 GBP2022-08-31
Fixed Assets
404,275 GBP2023-08-31
489,110 GBP2022-08-31
Total Inventories
1,805,663 GBP2023-08-31
1,858,998 GBP2022-08-31
Debtors
5,050,347 GBP2023-08-31
6,208,358 GBP2022-08-31
Cash at bank and in hand
351,394 GBP2023-08-31
441,931 GBP2022-08-31
Current Assets
7,207,404 GBP2023-08-31
8,509,287 GBP2022-08-31
Net Current Assets/Liabilities
4,665,239 GBP2023-08-31
5,420,254 GBP2022-08-31
Total Assets Less Current Liabilities
5,069,514 GBP2023-08-31
5,909,364 GBP2022-08-31
Net Assets/Liabilities
5,069,514 GBP2023-08-31
5,909,364 GBP2022-08-31
Equity
Called up share capital
40,000 GBP2023-08-31
40,000 GBP2022-08-31
Capital redemption reserve
10,000 GBP2023-08-31
10,000 GBP2022-08-31
Equity
5,069,514 GBP2023-08-31
5,909,364 GBP2022-08-31
Property, Plant & Equipment - Depreciation Expense
93,325 GBP2022-09-01 ~ 2023-08-31
97,770 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.1252022-09-01 ~ 2023-08-31
Tools/Equipment for furniture and fittings
0.202022-09-01 ~ 2023-08-31
Motor vehicles
0.252022-09-01 ~ 2023-08-31
Audit Fees/Expenses
20,439 GBP2022-09-01 ~ 2023-08-31
16,250 GBP2021-09-01 ~ 2022-08-31
Wages/Salaries
1,139,808 GBP2022-09-01 ~ 2023-08-31
1,082,373 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
82,911 GBP2022-09-01 ~ 2023-08-31
83,045 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
1,222,719 GBP2022-09-01 ~ 2023-08-31
1,165,418 GBP2021-09-01 ~ 2022-08-31
Director Remuneration
85,922 GBP2022-09-01 ~ 2023-08-31
63,282 GBP2021-09-01 ~ 2022-08-31
Tax Expense/Credit at Applicable Tax Rate
-209,963 GBP2022-09-01 ~ 2023-08-31
-70,762 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
118,926 GBP2023-08-31
118,926 GBP2022-08-31
Plant and equipment
743,631 GBP2023-08-31
740,896 GBP2022-08-31
Tools/Equipment for furniture and fittings
171,241 GBP2023-08-31
171,559 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
1,730,686 GBP2023-08-31
1,722,514 GBP2022-08-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-318 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Disposals
-318 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
697,339 GBP2023-08-31
680,813 GBP2022-08-31
Tools/Equipment for furniture and fittings
166,218 GBP2023-08-31
164,981 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,326,411 GBP2023-08-31
1,233,404 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
16,526 GBP2022-09-01 ~ 2023-08-31
Tools/Equipment for furniture and fittings
1,555 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
93,325 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-318 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-318 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Land and buildings, Long leasehold
4,065 GBP2023-08-31
21,776 GBP2022-08-31
Plant and equipment
46,292 GBP2023-08-31
60,083 GBP2022-08-31
Tools/Equipment for furniture and fittings
5,023 GBP2023-08-31
6,578 GBP2022-08-31
Raw Materials
1,088,172 GBP2023-08-31
1,390,254 GBP2022-08-31
Finished Goods
717,491 GBP2023-08-31
468,744 GBP2022-08-31
Trade Debtors/Trade Receivables
1,124,318 GBP2023-08-31
2,348,563 GBP2022-08-31
Prepayments/Accrued Income
29,951 GBP2023-08-31
21,514 GBP2022-08-31
Other Debtors
105,131 GBP2023-08-31
113,339 GBP2022-08-31
Trade Creditors/Trade Payables
Amounts falling due within one year
68,022 GBP2023-08-31
63,478 GBP2022-08-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
355,505 GBP2023-08-31
333,355 GBP2022-08-31
Other Taxation & Social Security Payable
Amounts falling due within one year
26,594 GBP2023-08-31
48,277 GBP2022-08-31
Par Value of Share
Class 1 ordinary share
1 shares2022-09-01 ~ 2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
6,263 GBP2023-08-31
17,452 GBP2022-08-31
Between one and five year
1,093 GBP2023-08-31
5,189 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
7,356 GBP2023-08-31
22,641 GBP2022-08-31