Average Number of Employees
252023-08-01 ~ 2024-07-30
212022-08-01 ~ 2023-07-31
Turnover/Revenue
5,981,440 GBP2023-08-01 ~ 2024-07-30
6,646,100 GBP2022-08-01 ~ 2023-07-31
Cost of Sales
-3,757,237 GBP2023-08-01 ~ 2024-07-30
-4,578,017 GBP2022-08-01 ~ 2023-07-31
Gross Profit/Loss
2,224,203 GBP2023-08-01 ~ 2024-07-30
2,068,083 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
-1,378,709 GBP2023-08-01 ~ 2024-07-30
-855,532 GBP2022-08-01 ~ 2023-07-31
Operating Profit/Loss
845,494 GBP2023-08-01 ~ 2024-07-30
1,212,551 GBP2022-08-01 ~ 2023-07-31
Other Interest Receivable/Similar Income (Finance Income)
83 GBP2023-08-01 ~ 2024-07-30
145 GBP2022-08-01 ~ 2023-07-31
Interest Payable/Similar Charges (Finance Costs)
-37,622 GBP2023-08-01 ~ 2024-07-30
-194 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
807,955 GBP2023-08-01 ~ 2024-07-30
1,212,502 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
1,011,777 GBP2023-08-01 ~ 2024-07-30
926,288 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
769,446 GBP2024-07-30
551,369 GBP2023-07-31
Total Inventories
269,445 GBP2024-07-30
1,519,936 GBP2023-07-31
Debtors
6,060,565 GBP2024-07-30
6,114,621 GBP2023-07-31
Cash at bank and in hand
147,134 GBP2024-07-30
489,565 GBP2023-07-31
Current Assets
6,477,144 GBP2024-07-30
8,124,122 GBP2023-07-31
Creditors
Amounts falling due within one year
884,804 GBP2024-07-30
3,386,782 GBP2023-07-31
Net Current Assets/Liabilities
5,592,340 GBP2024-07-30
4,737,340 GBP2023-07-31
Total Assets Less Current Liabilities
6,361,786 GBP2024-07-30
5,288,709 GBP2023-07-31
Net Assets/Liabilities
6,133,010 GBP2024-07-30
5,121,233 GBP2023-07-31
Equity
Called up share capital
60,000 GBP2024-07-30
60,000 GBP2023-07-31
60,000 GBP2022-07-31
Share premium
50,000 GBP2024-07-30
50,000 GBP2023-07-31
50,000 GBP2022-07-31
Retained earnings (accumulated losses)
6,023,010 GBP2024-07-30
5,011,233 GBP2023-07-31
4,084,945 GBP2022-07-31
Equity
6,133,010 GBP2024-07-30
5,121,233 GBP2023-07-31
4,194,945 GBP2022-07-31
Profit/Loss
Retained earnings (accumulated losses)
1,011,777 GBP2023-08-01 ~ 2024-07-30
926,288 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,011,777 GBP2023-08-01 ~ 2024-07-30
926,288 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
1,011,777 GBP2023-08-01 ~ 2024-07-30
926,288 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
15.002023-08-01 ~ 2024-07-30
Furniture and fittings
25.002023-08-01 ~ 2024-07-30
Property, Plant & Equipment - Depreciation Expense
204,744 GBP2023-08-01 ~ 2024-07-30
440,357 GBP2022-08-01 ~ 2023-07-31
Average number of employees in administration and support functions
102023-08-01 ~ 2024-07-30
92022-08-01 ~ 2023-07-31
Wages/Salaries
1,063,058 GBP2023-08-01 ~ 2024-07-30
825,668 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
92,607 GBP2023-08-01 ~ 2024-07-30
86,013 GBP2022-08-01 ~ 2023-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
23,264 GBP2023-08-01 ~ 2024-07-30
17,143 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
1,178,929 GBP2023-08-01 ~ 2024-07-30
928,824 GBP2022-08-01 ~ 2023-07-31
Director Remuneration
112,523 GBP2023-08-01 ~ 2024-07-30
75,000 GBP2022-08-01 ~ 2023-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-32,547 GBP2023-08-01 ~ 2024-07-30
-56,158 GBP2022-08-01 ~ 2023-07-31
Tax Expense/Credit at Applicable Tax Rate
201,989 GBP2023-08-01 ~ 2024-07-30
254,625 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
89,380 GBP2023-07-31
Plant and equipment
1,911,380 GBP2024-07-30
1,778,687 GBP2023-07-31
Furniture and fittings
124,726 GBP2024-07-30
90,865 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
2,291,734 GBP2024-07-30
1,958,932 GBP2023-07-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-2,938 GBP2023-08-01 ~ 2024-07-30
Property, Plant & Equipment - Disposals
-92,318 GBP2023-08-01 ~ 2024-07-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,449,990 GBP2024-07-30
1,297,018 GBP2023-07-31
Furniture and fittings
45,162 GBP2024-07-30
21,165 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,522,288 GBP2024-07-30
1,407,563 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
152,972 GBP2023-08-01 ~ 2024-07-30
Furniture and fittings
24,636 GBP2023-08-01 ~ 2024-07-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
204,744 GBP2023-08-01 ~ 2024-07-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-639 GBP2023-08-01 ~ 2024-07-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-90,019 GBP2023-08-01 ~ 2024-07-30
Property, Plant & Equipment
Plant and equipment
461,390 GBP2024-07-30
481,669 GBP2023-07-31
Furniture and fittings
79,564 GBP2024-07-30
69,700 GBP2023-07-31
Value of work in progress
121,981 GBP2024-07-30
386,728 GBP2023-07-31
Finished Goods
147,464 GBP2024-07-30
1,133,208 GBP2023-07-31
Trade Debtors/Trade Receivables
904,435 GBP2024-07-30
2,208,423 GBP2023-07-31
Prepayments/Accrued Income
88,973 GBP2024-07-30
31,279 GBP2023-07-31
Amount of corporation tax that is recoverable
219,119 GBP2024-07-30
Other Debtors
60,358 GBP2024-07-30
180,480 GBP2023-07-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
93,480 GBP2024-07-30
898,018 GBP2023-07-31
Trade Creditors/Trade Payables
Amounts falling due within one year
191,458 GBP2024-07-30
416,424 GBP2023-07-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
189,153 GBP2024-07-30
115,699 GBP2023-07-31
Corporation Tax Payable
Amounts falling due within one year
294,276 GBP2023-07-31
Other Taxation & Social Security Payable
Amounts falling due within one year
97,055 GBP2024-07-30
160,548 GBP2023-07-31
Other Creditors
Amounts falling due within one year
3,524 GBP2024-07-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
105,295 GBP2024-07-30
137,842 GBP2023-07-31
Deferred Tax Liabilities
105,295 GBP2024-07-30
137,842 GBP2023-07-31
Par Value of Share
Class 1 ordinary share
1 shares2023-08-01 ~ 2024-07-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
60,000 shares2024-07-30
60,000 shares2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
165,000 GBP2024-07-30
19,020 GBP2023-07-31
Between one and five year
660,000 GBP2024-07-30
More than five year
165,000 GBP2024-07-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
990,000 GBP2024-07-30
19,020 GBP2023-07-31