Cost of Sales
-8,706,369 GBP2024-09-01 ~ 2025-08-31
-9,161,897 GBP2023-09-01 ~ 2024-08-31
Distribution Costs
-777,885 GBP2024-09-01 ~ 2025-08-31
-859,193 GBP2023-09-01 ~ 2024-08-31
Administrative Expenses
-562,251 GBP2024-09-01 ~ 2025-08-31
-429,088 GBP2023-09-01 ~ 2024-08-31
Other Interest Receivable/Similar Income (Finance Income)
175,545 GBP2024-09-01 ~ 2025-08-31
197,222 GBP2023-09-01 ~ 2024-08-31
Profit/Loss on Ordinary Activities Before Tax
4,029 GBP2024-09-01 ~ 2025-08-31
92,090 GBP2023-09-01 ~ 2024-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2024-09-01 ~ 2025-08-31
0 GBP2023-09-01 ~ 2024-08-31
Profit/Loss
4,029 GBP2024-09-01 ~ 2025-08-31
92,090 GBP2023-09-01 ~ 2024-08-31
Equity
Retained earnings (accumulated losses)
5,115,633 GBP2025-08-31
5,111,604 GBP2024-08-31
5,019,514 GBP2023-08-31
Property, Plant & Equipment
1,041,546 GBP2025-08-31
406,685 GBP2024-08-31
Debtors
3,940,882 GBP2025-08-31
4,983,611 GBP2024-08-31
Cash at bank and in hand
425,651 GBP2025-08-31
482,511 GBP2024-08-31
Current Assets
5,859,492 GBP2025-08-31
7,351,695 GBP2024-08-31
Net Current Assets/Liabilities
4,124,087 GBP2025-08-31
4,754,919 GBP2024-08-31
Total Assets Less Current Liabilities
5,165,633 GBP2025-08-31
5,161,604 GBP2024-08-31
Equity
Called up share capital
40,000 GBP2025-08-31
40,000 GBP2024-08-31
40,000 GBP2023-08-31
Capital redemption reserve
10,000 GBP2025-08-31
10,000 GBP2024-08-31
10,000 GBP2023-08-31
Equity
5,165,633 GBP2025-08-31
5,161,604 GBP2024-08-31
Profit/Loss
Retained earnings (accumulated losses)
4,029 GBP2024-09-01 ~ 2025-08-31
92,090 GBP2023-09-01 ~ 2024-08-31
Audit Fees/Expenses
15,150 GBP2024-09-01 ~ 2025-08-31
17,394 GBP2023-09-01 ~ 2024-08-31
Average Number of Employees
252024-09-01 ~ 2025-08-31
282023-09-01 ~ 2024-08-31
Wages/Salaries
907,343 GBP2024-09-01 ~ 2025-08-31
1,005,337 GBP2023-09-01 ~ 2024-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
81,565 GBP2024-09-01 ~ 2025-08-31
76,681 GBP2023-09-01 ~ 2024-08-31
Staff Costs/Employee Benefits Expense
988,908 GBP2024-09-01 ~ 2025-08-31
1,082,018 GBP2023-09-01 ~ 2024-08-31
Director Remuneration
86,412 GBP2024-09-01 ~ 2025-08-31
82,275 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
881,391 GBP2025-08-31
798,424 GBP2024-08-31
Furniture and fittings
187,963 GBP2025-08-31
191,994 GBP2024-08-31
Property, Plant & Equipment - Gross Cost
2,415,580 GBP2025-08-31
1,803,893 GBP2024-08-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-83,610 GBP2024-09-01 ~ 2025-08-31
Furniture and fittings
-9,460 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Other Disposals
-107,194 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
638,660 GBP2025-08-31
706,517 GBP2024-08-31
Furniture and fittings
164,972 GBP2025-08-31
168,363 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,374,034 GBP2025-08-31
1,397,208 GBP2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
1,770 GBP2024-09-01 ~ 2025-08-31
Plant and equipment
15,753 GBP2024-09-01 ~ 2025-08-31
Furniture and fittings
6,069 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
84,020 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-83,610 GBP2024-09-01 ~ 2025-08-31
Furniture and fittings
-9,460 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-107,194 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment
Plant and equipment
242,731 GBP2025-08-31
91,907 GBP2024-08-31
Furniture and fittings
22,991 GBP2025-08-31
23,631 GBP2024-08-31
Land and buildings
0 GBP2024-08-31
Trade Debtors/Trade Receivables
Current
633,511 GBP2025-08-31
774,379 GBP2024-08-31
Amount of corporation tax that is recoverable
Current
88,570 GBP2025-08-31
88,570 GBP2024-08-31
Amounts Owed by Group Undertakings
Current
3,128,341 GBP2025-08-31
4,004,203 GBP2024-08-31
Other Debtors
Current
37,771 GBP2025-08-31
32,841 GBP2024-08-31
Prepayments/Accrued Income
Current
52,689 GBP2025-08-31
83,618 GBP2024-08-31
Finished Goods/Goods for Resale
745,346 GBP2025-08-31
939,912 GBP2024-08-31
Trade Creditors/Trade Payables
Current
206,369 GBP2025-08-31
92,047 GBP2024-08-31
Amounts owed to group undertakings
Current
1,253,161 GBP2025-08-31
2,182,741 GBP2024-08-31
Other Taxation & Social Security Payable
Current
22,930 GBP2025-08-31
22,440 GBP2024-08-31
Accrued Liabilities/Deferred Income
Current
252,945 GBP2025-08-31
299,548 GBP2024-08-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-09-01 ~ 2025-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40,000 shares2025-08-31
40,000 shares2024-08-31