Cost of Sales
-6,565,963 GBP2022-09-01 ~ 2023-08-31
-6,557,637 GBP2021-09-01 ~ 2022-08-31
Distribution Costs
-581,713 GBP2022-09-01 ~ 2023-08-31
-507,014 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-1,172,167 GBP2022-09-01 ~ 2023-08-31
-1,072,770 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
977 GBP2022-09-01 ~ 2023-08-31
2 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
923,371 GBP2022-09-01 ~ 2023-08-31
2,111,463 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
687,790 GBP2022-09-01 ~ 2023-08-31
1,684,546 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
687,790 GBP2022-09-01 ~ 2023-08-31
1,684,546 GBP2021-09-01 ~ 2022-08-31
Intangible Assets
Other
27,991 GBP2023-08-31
32,969 GBP2022-08-31
Property, Plant & Equipment
4,495,459 GBP2023-08-31
4,883,355 GBP2022-08-31
Fixed Assets - Investments
3,197 GBP2023-08-31
3,197 GBP2022-08-31
Fixed Assets
4,526,647 GBP2023-08-31
4,919,521 GBP2022-08-31
Debtors
359,552 GBP2023-08-31
483,934 GBP2022-08-31
Cash at bank and in hand
1,139 GBP2023-08-31
180,332 GBP2022-08-31
Current Assets
7,519,321 GBP2023-08-31
6,998,325 GBP2022-08-31
Net Current Assets/Liabilities
5,789,645 GBP2023-08-31
5,094,696 GBP2022-08-31
Total Assets Less Current Liabilities
10,316,292 GBP2023-08-31
10,014,217 GBP2022-08-31
Net Assets/Liabilities
8,909,677 GBP2023-08-31
8,221,887 GBP2022-08-31
Equity
Called up share capital
1,735,512 GBP2023-08-31
1,735,512 GBP2022-08-31
1,735,512 GBP2021-08-31
Retained earnings (accumulated losses)
7,174,165 GBP2023-08-31
6,486,375 GBP2022-08-31
5,027,433 GBP2021-08-31
Equity
8,909,677 GBP2023-08-31
8,221,887 GBP2022-08-31
6,762,945 GBP2021-08-31
Dividends Paid
Retained earnings (accumulated losses)
-225,604 GBP2021-09-01 ~ 2022-08-31
Intangible Assets - Increase From Amortisation Charge for Year
7,538 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
13,750 GBP2022-09-01 ~ 2023-08-31
10,600 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
1312022-09-01 ~ 2023-08-31
1242021-09-01 ~ 2022-08-31
Director Remuneration
55,893 GBP2022-09-01 ~ 2023-08-31
15,866 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-42,511 GBP2022-09-01 ~ 2023-08-31
259,764 GBP2021-09-01 ~ 2022-08-31
Intangible Assets - Gross Cost
Computer software
32,560 GBP2023-08-31
30,000 GBP2022-08-31
Intangible Assets - Gross Cost
46,305 GBP2023-08-31
43,745 GBP2022-08-31
Intangible Assets - Accumulated Amortisation & Impairment
18,314 GBP2023-08-31
10,776 GBP2022-08-31
Intangible Assets
27,991 GBP2023-08-31
32,969 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
308,996 GBP2023-08-31
308,996 GBP2022-08-31
Land and buildings, Under hire purchased contracts or finance leases
4,086,960 GBP2023-08-31
3,847,981 GBP2022-08-31
Plant and equipment
2,575,117 GBP2023-08-31
2,487,656 GBP2022-08-31
Furniture and fittings
1,861,990 GBP2023-08-31
1,664,394 GBP2022-08-31
Motor vehicles
0 GBP2023-08-31
77,015 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
8,833,063 GBP2023-08-31
8,386,042 GBP2022-08-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-29,939 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
0 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
-77,015 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals
-135,854 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-08-31
0 GBP2022-08-31
Land and buildings, Under hire purchased contracts or finance leases
2,062,003 GBP2023-08-31
1,736,914 GBP2022-08-31
Plant and equipment
1,317,730 GBP2023-08-31
1,050,570 GBP2022-08-31
Furniture and fittings
957,871 GBP2023-08-31
645,581 GBP2022-08-31
Motor vehicles
0 GBP2023-08-31
69,622 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,337,604 GBP2023-08-31
3,502,687 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2022-09-01 ~ 2023-08-31
Land and buildings, Under hire purchased contracts or finance leases
353,989 GBP2022-09-01 ~ 2023-08-31
Plant and equipment
286,545 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
312,290 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
7,393 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
960,217 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-29,939 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
0 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
-77,015 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-135,854 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
308,996 GBP2023-08-31
308,996 GBP2022-08-31
Land and buildings, Under hire purchased contracts or finance leases
2,024,957 GBP2023-08-31
2,111,067 GBP2022-08-31
Plant and equipment
1,257,387 GBP2023-08-31
1,437,086 GBP2022-08-31
Furniture and fittings
904,119 GBP2023-08-31
1,018,813 GBP2022-08-31
Motor vehicles
0 GBP2023-08-31
7,393 GBP2022-08-31
Finished Goods/Goods for Resale
6,401,220 GBP2023-08-31
5,557,690 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
335,075 GBP2023-08-31
129,847 GBP2022-08-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-08-31
105,122 GBP2022-08-31
Other Debtors
Current
6,285 GBP2023-08-31
97,098 GBP2022-08-31
Prepayments/Accrued Income
Current
18,192 GBP2023-08-31
151,867 GBP2022-08-31
Bank Borrowings/Overdrafts
Current
473,243 GBP2023-08-31
183,928 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Current
17,426 GBP2023-08-31
21,476 GBP2022-08-31
Trade Creditors/Trade Payables
Current
661,380 GBP2023-08-31
1,220,190 GBP2022-08-31
Corporation Tax Payable
Current
128,565 GBP2023-08-31
0 GBP2022-08-31
Other Taxation & Social Security Payable
Current
98,475 GBP2023-08-31
47,473 GBP2022-08-31
Other Creditors
Current
15,163 GBP2023-08-31
45,853 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
186,129 GBP2023-08-31
232,250 GBP2022-08-31
Bank Borrowings/Overdrafts
Non-current
442,659 GBP2023-08-31
617,013 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Non-current
9,508 GBP2023-08-31
9,581 GBP2022-08-31
Bank Borrowings
626,587 GBP2023-08-31
800,941 GBP2022-08-31
Bank Overdrafts
289,315 GBP2023-08-31
0 GBP2022-08-31
Total Borrowings
915,902 GBP2023-08-31
800,941 GBP2022-08-31
Current
473,243 GBP2023-08-31
183,928 GBP2022-08-31
Non-current
442,659 GBP2023-08-31
617,013 GBP2022-08-31
Minimum gross finance lease payments owing
Amounts falling due within one year
18,718 GBP2023-08-31
22,680 GBP2022-08-31
Minimum gross finance lease payments owing
29,356 GBP2023-08-31
32,649 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
26,934 GBP2023-08-31
31,057 GBP2022-08-31
Amounts received in advance for goods or services to be provided in the future
652,135 GBP2023-08-31
782,149 GBP2022-08-31
Equity
Called up share capital
1,735,512 GBP2023-08-31
1,735,512 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
20,000 GBP2023-08-31
4,796 GBP2022-08-31
Between two and five year
68,333 GBP2023-08-31
0 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
88,333 GBP2023-08-31
4,796 GBP2022-08-31