Par Value of Share
Class 2 ordinary share
12024-08-01 ~ 2025-07-31
Class 3 ordinary share
12024-08-01 ~ 2025-07-31
Class 4 ordinary share
12024-08-01 ~ 2025-07-31
Turnover/Revenue
6,213,817 GBP2024-08-01 ~ 2025-07-31
6,586,498 GBP2023-08-01 ~ 2024-07-31
Cost of Sales
3,152,454 GBP2024-08-01 ~ 2025-07-31
3,345,513 GBP2023-08-01 ~ 2024-07-31
Gross Profit/Loss
3,061,363 GBP2024-08-01 ~ 2025-07-31
3,240,985 GBP2023-08-01 ~ 2024-07-31
Distribution Costs
147,647 GBP2024-08-01 ~ 2025-07-31
155,725 GBP2023-08-01 ~ 2024-07-31
Administrative Expenses
2,521,755 GBP2024-08-01 ~ 2025-07-31
2,792,969 GBP2023-08-01 ~ 2024-07-31
Operating Profit/Loss
413,478 GBP2024-08-01 ~ 2025-07-31
301,804 GBP2023-08-01 ~ 2024-07-31
Other Interest Receivable/Similar Income (Finance Income)
1,841 GBP2024-08-01 ~ 2025-07-31
7,426 GBP2023-08-01 ~ 2024-07-31
Interest Payable/Similar Charges (Finance Costs)
6,669 GBP2024-08-01 ~ 2025-07-31
6,756 GBP2023-08-01 ~ 2024-07-31
Profit/Loss on Ordinary Activities Before Tax
408,650 GBP2024-08-01 ~ 2025-07-31
302,474 GBP2023-08-01 ~ 2024-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
101,167 GBP2024-08-01 ~ 2025-07-31
79,164 GBP2023-08-01 ~ 2024-07-31
Profit/Loss
307,483 GBP2024-08-01 ~ 2025-07-31
223,310 GBP2023-08-01 ~ 2024-07-31
Comprehensive Income/Expense
307,483 GBP2024-08-01 ~ 2025-07-31
1,368,823 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment
2,484,120 GBP2025-07-31
2,519,023 GBP2024-07-31
Fixed Assets - Investments
535,643 GBP2025-07-31
535,643 GBP2024-07-31
Fixed Assets
3,019,763 GBP2025-07-31
3,054,666 GBP2024-07-31
Total Inventories
2,061,704 GBP2025-07-31
1,921,434 GBP2024-07-31
Debtors
3,295,842 GBP2025-07-31
753,265 GBP2024-07-31
Cash at bank and in hand
63,096 GBP2025-07-31
206,168 GBP2024-07-31
Current Assets
5,420,642 GBP2025-07-31
2,880,867 GBP2024-07-31
Creditors
Current
1,859,089 GBP2025-07-31
1,429,032 GBP2024-07-31
Net Current Assets/Liabilities
3,561,553 GBP2025-07-31
1,451,835 GBP2024-07-31
Total Assets Less Current Liabilities
6,581,316 GBP2025-07-31
4,506,501 GBP2024-07-31
Creditors
Non-current
1,773,638 GBP2025-07-31
6,306 GBP2024-07-31
Net Assets/Liabilities
4,807,678 GBP2025-07-31
4,500,195 GBP2024-07-31
Equity
Called up share capital
127,000 GBP2025-07-31
127,000 GBP2024-07-31
127,000 GBP2023-07-31
Share premium
286,967 GBP2025-07-31
286,967 GBP2024-07-31
286,967 GBP2023-07-31
Revaluation reserve
1,145,513 GBP2025-07-31
1,145,513 GBP2024-07-31
Retained earnings (accumulated losses)
3,248,198 GBP2025-07-31
2,940,715 GBP2024-07-31
2,717,405 GBP2023-07-31
Equity
4,807,678 GBP2025-07-31
4,500,195 GBP2024-07-31
3,131,372 GBP2023-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
307,483 GBP2024-08-01 ~ 2025-07-31
223,310 GBP2023-08-01 ~ 2024-07-31
Bank Overdrafts
-243,467 GBP2025-07-31
Wages/Salaries
1,751,310 GBP2024-08-01 ~ 2025-07-31
1,763,141 GBP2023-08-01 ~ 2024-07-31
Social Security Costs
132,485 GBP2024-08-01 ~ 2025-07-31
118,547 GBP2023-08-01 ~ 2024-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
48,902 GBP2024-08-01 ~ 2025-07-31
51,726 GBP2023-08-01 ~ 2024-07-31
Staff Costs/Employee Benefits Expense
1,932,697 GBP2024-08-01 ~ 2025-07-31
1,933,414 GBP2023-08-01 ~ 2024-07-31
Average Number of Employees
762024-08-01 ~ 2025-07-31
782023-08-01 ~ 2024-07-31
Director Remuneration
212,330 GBP2024-08-01 ~ 2025-07-31
142,771 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
13,167 GBP2024-08-01 ~ 2025-07-31
23,527 GBP2023-08-01 ~ 2024-07-31
Audit Fees/Expenses
6,500 GBP2024-08-01 ~ 2025-07-31
6,500 GBP2023-08-01 ~ 2024-07-31
Current Tax for the Period
101,167 GBP2024-08-01 ~ 2025-07-31
79,164 GBP2023-08-01 ~ 2024-07-31
Tax Expense/Credit at Applicable Tax Rate
102,163 GBP2024-08-01 ~ 2025-07-31
75,619 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
671,712 GBP2025-07-31
660,113 GBP2024-07-31
Motor vehicles
11,499 GBP2025-07-31
103,434 GBP2024-07-31
Property, Plant & Equipment - Gross Cost
3,750,488 GBP2025-07-31
3,830,824 GBP2024-07-31
Property, Plant & Equipment - Disposals
Motor vehicles
-91,935 GBP2024-08-01 ~ 2025-07-31
Property, Plant & Equipment - Disposals
-91,935 GBP2024-08-01 ~ 2025-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
3,067,277 GBP2025-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
614,752 GBP2025-07-31
603,754 GBP2024-07-31
Motor vehicles
9,339 GBP2025-07-31
65,770 GBP2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,266,368 GBP2025-07-31
1,311,801 GBP2024-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
10,998 GBP2024-08-01 ~ 2025-07-31
Motor vehicles
2,169 GBP2024-08-01 ~ 2025-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
13,167 GBP2024-08-01 ~ 2025-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-58,600 GBP2024-08-01 ~ 2025-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-58,600 GBP2024-08-01 ~ 2025-07-31
Property, Plant & Equipment
Land and buildings, Long leasehold
2,425,000 GBP2025-07-31
Furniture and fittings
56,960 GBP2025-07-31
56,359 GBP2024-07-31
Motor vehicles
2,160 GBP2025-07-31
37,664 GBP2024-07-31
Raw Materials
347,281 GBP2025-07-31
386,499 GBP2024-07-31
Value of work in progress
47,558 GBP2025-07-31
35,805 GBP2024-07-31
Finished Goods
1,666,865 GBP2025-07-31
1,499,130 GBP2024-07-31
Trade Debtors/Trade Receivables
Current
824,694 GBP2025-07-31
544,948 GBP2024-07-31
Other Debtors
Current
2,328,039 GBP2025-07-31
12,370 GBP2024-07-31
Amount of value-added tax that is recoverable
Current
13,909 GBP2025-07-31
21,213 GBP2024-07-31
Prepayments
Current
129,200 GBP2025-07-31
174,734 GBP2024-07-31
Debtors
Current, Amounts falling due within one year
3,295,842 GBP2025-07-31
Amounts falling due within one year, Current
753,265 GBP2024-07-31
Bank Borrowings/Overdrafts
Current
446,134 GBP2025-07-31
Trade Creditors/Trade Payables
Current
339,537 GBP2025-07-31
249,615 GBP2024-07-31
Corporation Tax Payable
Current
101,859 GBP2025-07-31
79,165 GBP2024-07-31
Other Taxation & Social Security Payable
Current
41,218 GBP2025-07-31
33,931 GBP2024-07-31
Other Creditors
Current
39,716 GBP2025-07-31
Accrued Liabilities
Current
343,363 GBP2025-07-31
369,367 GBP2024-07-31
Bank Borrowings/Overdrafts
Non-current
1,768,445 GBP2025-07-31
Bank Borrowings
Current, Amounts falling due within one year
202,667 GBP2025-07-31
Total Borrowings
Current, Amounts falling due within one year
446,134 GBP2025-07-31
Bank Borrowings
Non-current, Between two and five year
608,000 GBP2025-07-31
Secured
1,971,112 GBP2025-07-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
58,286 shares2025-07-31
Class 3 ordinary share
50,933 shares2025-07-31
Class 4 ordinary share
17,780 shares2025-07-31