Cost of Sales
-9,161,897 GBP2023-09-01 ~ 2024-08-31
-10,683,916 GBP2022-09-01 ~ 2023-08-31
Distribution Costs
-859,193 GBP2023-09-01 ~ 2024-08-31
-809,603 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-429,088 GBP2023-09-01 ~ 2024-08-31
-384,483 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
197,222 GBP2023-09-01 ~ 2024-08-31
128,564 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
92,090 GBP2023-09-01 ~ 2024-08-31
-839,850 GBP2022-09-01 ~ 2023-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-09-01 ~ 2024-08-31
0 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
92,090 GBP2023-09-01 ~ 2024-08-31
-839,850 GBP2022-09-01 ~ 2023-08-31
Equity
Retained earnings (accumulated losses)
5,111,604 GBP2024-08-31
5,019,514 GBP2023-08-31
5,859,364 GBP2022-08-31
Property, Plant & Equipment
406,685 GBP2024-08-31
404,275 GBP2023-08-31
Debtors
4,983,611 GBP2024-08-31
5,050,347 GBP2023-08-31
Cash at bank and in hand
482,511 GBP2024-08-31
351,394 GBP2023-08-31
Current Assets
7,351,695 GBP2024-08-31
7,207,404 GBP2023-08-31
Creditors
Current, Amounts falling due within one year
-2,542,165 GBP2023-08-31
Net Current Assets/Liabilities
4,754,919 GBP2024-08-31
4,665,239 GBP2023-08-31
Total Assets Less Current Liabilities
5,161,604 GBP2024-08-31
5,069,514 GBP2023-08-31
Equity
Called up share capital
40,000 GBP2024-08-31
40,000 GBP2023-08-31
40,000 GBP2022-08-31
Capital redemption reserve
10,000 GBP2024-08-31
10,000 GBP2023-08-31
10,000 GBP2022-08-31
Equity
5,161,604 GBP2024-08-31
5,069,514 GBP2023-08-31
Profit/Loss
Retained earnings (accumulated losses)
92,090 GBP2023-09-01 ~ 2024-08-31
-839,850 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
17,394 GBP2023-09-01 ~ 2024-08-31
20,439 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
282023-09-01 ~ 2024-08-31
302022-09-01 ~ 2023-08-31
Wages/Salaries
1,005,337 GBP2023-09-01 ~ 2024-08-31
1,139,808 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
76,681 GBP2023-09-01 ~ 2024-08-31
82,911 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
1,082,018 GBP2023-09-01 ~ 2024-08-31
1,222,719 GBP2022-09-01 ~ 2023-08-31
Director Remuneration
82,275 GBP2023-09-01 ~ 2024-08-31
85,922 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
116,587 GBP2024-08-31
118,926 GBP2023-08-31
Plant and equipment
798,424 GBP2024-08-31
743,631 GBP2023-08-31
Furniture and fittings
191,994 GBP2024-08-31
171,241 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
1,803,893 GBP2024-08-31
1,730,686 GBP2023-08-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,650 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
-1,000 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals
-4,989 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
116,587 GBP2024-08-31
114,861 GBP2023-08-31
Plant and equipment
706,517 GBP2024-08-31
697,339 GBP2023-08-31
Furniture and fittings
168,363 GBP2024-08-31
166,218 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,397,208 GBP2024-08-31
1,326,411 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
10,828 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
3,145 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
75,786 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,650 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
-1,000 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-4,989 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-08-31
Plant and equipment
91,907 GBP2024-08-31
46,292 GBP2023-08-31
Furniture and fittings
23,631 GBP2024-08-31
5,023 GBP2023-08-31
Finished Goods/Goods for Resale
939,912 GBP2024-08-31
717,491 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
774,379 GBP2024-08-31
1,124,318 GBP2023-08-31
Amount of corporation tax that is recoverable
Current
88,570 GBP2024-08-31
88,570 GBP2023-08-31
Amounts Owed by Group Undertakings
Current
4,004,203 GBP2024-08-31
3,790,947 GBP2023-08-31
Other Debtors
Current
32,841 GBP2024-08-31
16,561 GBP2023-08-31
Prepayments/Accrued Income
Current
83,618 GBP2024-08-31
29,951 GBP2023-08-31
Debtors
Amounts falling due within one year, Current
4,983,611 GBP2024-08-31
Current, Amounts falling due within one year
5,050,347 GBP2023-08-31
Trade Creditors/Trade Payables
Current
92,047 GBP2024-08-31
68,022 GBP2023-08-31
Amounts owed to group undertakings
Current
2,182,741 GBP2024-08-31
2,092,044 GBP2023-08-31
Other Taxation & Social Security Payable
Current
22,440 GBP2024-08-31
26,594 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
299,548 GBP2024-08-31
355,505 GBP2023-08-31
Creditors
Current
2,596,776 GBP2024-08-31
2,542,165 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,093 GBP2024-08-31
6,263 GBP2023-08-31
Between two and five year
0 GBP2024-08-31
1,093 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,093 GBP2024-08-31
7,356 GBP2023-08-31