Par Value of Share
Class 1 ordinary share
12021-08-01 ~ 2022-07-31
Turnover/Revenue
11,342,200 GBP2021-08-01 ~ 2022-07-31
11,654,211 GBP2020-08-01 ~ 2021-07-31
Cost of Sales
13,115,404 GBP2021-08-01 ~ 2022-07-31
10,932,057 GBP2020-08-01 ~ 2021-07-31
Gross Profit/Loss
-1,773,204 GBP2021-08-01 ~ 2022-07-31
722,154 GBP2020-08-01 ~ 2021-07-31
Administrative Expenses
-115,726 GBP2021-08-01 ~ 2022-07-31
1,696,413 GBP2020-08-01 ~ 2021-07-31
Operating Profit/Loss
1,360,468 GBP2021-08-01 ~ 2022-07-31
-585,538 GBP2020-08-01 ~ 2021-07-31
Interest Payable/Similar Charges (Finance Costs)
53,684 GBP2021-08-01 ~ 2022-07-31
16,688 GBP2020-08-01 ~ 2021-07-31
Profit/Loss on Ordinary Activities Before Tax
1,306,784 GBP2021-08-01 ~ 2022-07-31
-602,226 GBP2020-08-01 ~ 2021-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
652,832 GBP2021-08-01 ~ 2022-07-31
-125,517 GBP2020-08-01 ~ 2021-07-31
Profit/Loss
653,952 GBP2021-08-01 ~ 2022-07-31
-476,709 GBP2020-08-01 ~ 2021-07-31
Comprehensive Income/Expense
653,952 GBP2021-08-01 ~ 2022-07-31
-476,709 GBP2020-08-01 ~ 2021-07-31
Property, Plant & Equipment
3,174,321 GBP2022-07-31
1,583,603 GBP2021-07-31
Total Inventories
650,958 GBP2022-07-31
1,323,530 GBP2021-07-31
Debtors
2,697,994 GBP2022-07-31
1,825,556 GBP2021-07-31
Cash at bank and in hand
163,232 GBP2022-07-31
19,117 GBP2021-07-31
Current Assets
3,512,184 GBP2022-07-31
3,168,203 GBP2021-07-31
Creditors
Current
4,469,974 GBP2022-07-31
3,699,759 GBP2021-07-31
Net Current Assets/Liabilities
-957,790 GBP2022-07-31
-531,556 GBP2021-07-31
Total Assets Less Current Liabilities
2,216,531 GBP2022-07-31
1,052,047 GBP2021-07-31
Net Assets/Liabilities
1,496,724 GBP2022-07-31
892,782 GBP2021-07-31
Equity
Called up share capital
15,000 GBP2022-07-31
15,000 GBP2021-07-31
15,000 GBP2020-07-31
Retained earnings (accumulated losses)
1,481,724 GBP2022-07-31
877,782 GBP2021-07-31
1,354,491 GBP2020-07-31
Equity
1,496,724 GBP2022-07-31
892,782 GBP2021-07-31
1,369,491 GBP2020-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
653,952 GBP2021-08-01 ~ 2022-07-31
-476,709 GBP2020-08-01 ~ 2021-07-31
Dividends Paid
Retained earnings (accumulated losses)
-50,010 GBP2021-08-01 ~ 2022-07-31
Dividends Paid
-50,010 GBP2021-08-01 ~ 2022-07-31
Wages/Salaries
2,817,809 GBP2021-08-01 ~ 2022-07-31
2,721,656 GBP2020-08-01 ~ 2021-07-31
Social Security Costs
243,814 GBP2021-08-01 ~ 2022-07-31
230,500 GBP2020-08-01 ~ 2021-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
63,589 GBP2021-08-01 ~ 2022-07-31
63,500 GBP2020-08-01 ~ 2021-07-31
Staff Costs/Employee Benefits Expense
3,125,212 GBP2021-08-01 ~ 2022-07-31
3,015,656 GBP2020-08-01 ~ 2021-07-31
Average Number of Employees
862021-08-01 ~ 2022-07-31
992020-08-01 ~ 2021-07-31
Director Remuneration
73,170 GBP2021-08-01 ~ 2022-07-31
148,869 GBP2020-08-01 ~ 2021-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
144,230 GBP2021-08-01 ~ 2022-07-31
174,921 GBP2020-08-01 ~ 2021-07-31
Audit Fees/Expenses
15,000 GBP2021-08-01 ~ 2022-07-31
Current Tax for the Period
25,000 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,792,625 GBP2022-07-31
2,721,211 GBP2021-07-31
Furniture and fittings
28,962 GBP2022-07-31
28,962 GBP2021-07-31
Motor vehicles
19,583 GBP2022-07-31
72,538 GBP2021-07-31
Property, Plant & Equipment - Gross Cost
3,841,170 GBP2022-07-31
2,822,711 GBP2021-07-31
Property, Plant & Equipment - Disposals
Plant and equipment
-996,181 GBP2021-08-01 ~ 2022-07-31
Motor vehicles
-52,955 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Disposals
-1,049,136 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
634,042 GBP2022-07-31
1,169,085 GBP2021-07-31
Furniture and fittings
28,047 GBP2022-07-31
22,255 GBP2021-07-31
Motor vehicles
4,760 GBP2022-07-31
47,768 GBP2021-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
666,849 GBP2022-07-31
1,239,108 GBP2021-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
135,640 GBP2021-08-01 ~ 2022-07-31
Furniture and fittings
5,792 GBP2021-08-01 ~ 2022-07-31
Motor vehicles
2,798 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
144,230 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-670,683 GBP2021-08-01 ~ 2022-07-31
Motor vehicles
-45,806 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-716,489 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment
Plant and equipment
3,158,583 GBP2022-07-31
1,552,126 GBP2021-07-31
Furniture and fittings
915 GBP2022-07-31
6,707 GBP2021-07-31
Motor vehicles
14,823 GBP2022-07-31
24,770 GBP2021-07-31
Merchandise
90,500 GBP2022-07-31
90,000 GBP2021-07-31
Raw Materials
305,096 GBP2022-07-31
803,684 GBP2021-07-31
Finished Goods
255,362 GBP2022-07-31
429,846 GBP2021-07-31
Trade Debtors/Trade Receivables
Current
111,296 GBP2022-07-31
313,032 GBP2021-07-31
Amounts Owed by Group Undertakings
Current
603,732 GBP2022-07-31
1,252,737 GBP2021-07-31
Other Debtors
Current
1,527 GBP2021-07-31
Amount of corporation tax that is recoverable
Current
25,000 GBP2021-07-31
Amount of value-added tax that is recoverable
Current
167,675 GBP2021-07-31
Prepayments/Accrued Income
Current
1,934,966 GBP2022-07-31
65,585 GBP2021-07-31
Debtors
Current, Amounts falling due within one year
2,697,994 GBP2022-07-31
1,825,556 GBP2021-07-31
Bank Borrowings/Overdrafts
Current
171,368 GBP2022-07-31
19,555 GBP2021-07-31
Finance Lease Liabilities - Total Present Value
Current
9,191 GBP2022-07-31
19,505 GBP2021-07-31
Trade Creditors/Trade Payables
Current
2,225,725 GBP2022-07-31
2,146,351 GBP2021-07-31
Amounts owed to group undertakings
Current
456,302 GBP2022-07-31
Other Taxation & Social Security Payable
Current
1,390,350 GBP2022-07-31
698,803 GBP2021-07-31
Other Creditors
Current
30,798 GBP2022-07-31
214,749 GBP2021-07-31
Accrued Liabilities
Current
177,417 GBP2022-07-31
324,834 GBP2021-07-31
Bank Borrowings/Overdrafts
Non-current
54,238 GBP2021-07-31
Finance Lease Liabilities - Total Present Value
Non-current
9,371 GBP2021-07-31
Bank Borrowings
Current, Amounts falling due within one year
170,954 GBP2022-07-31
19,555 GBP2021-07-31
Total Borrowings
Current, Amounts falling due within one year
171,368 GBP2022-07-31
19,555 GBP2021-07-31
Bank Borrowings
Non-current, Between two and five year
54,238 GBP2021-07-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
9,371 GBP2021-07-31
hire purchase agreements
9,191 GBP2022-07-31
28,876 GBP2021-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
719,807 GBP2022-07-31
95,656 GBP2021-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,000 shares2022-07-31
Profit/Loss
Retained earnings (accumulated losses)
653,952 GBP2021-08-01 ~ 2022-07-31