Cost of Sales
-7,422,932 GBP2024-09-01 ~ 2025-08-31
-7,677,987 GBP2023-09-01 ~ 2024-08-31
Distribution Costs
-693,745 GBP2024-09-01 ~ 2025-08-31
-601,110 GBP2023-09-01 ~ 2024-08-31
Administrative Expenses
-1,051,534 GBP2024-09-01 ~ 2025-08-31
-1,092,384 GBP2023-09-01 ~ 2024-08-31
Other Interest Receivable/Similar Income (Finance Income)
659 GBP2024-09-01 ~ 2025-08-31
113 GBP2023-09-01 ~ 2024-08-31
Profit/Loss on Ordinary Activities Before Tax
248,989 GBP2024-09-01 ~ 2025-08-31
478,689 GBP2023-09-01 ~ 2024-08-31
Profit/Loss
207,576 GBP2024-09-01 ~ 2025-08-31
266,557 GBP2023-09-01 ~ 2024-08-31
Intangible Assets
Other
9,520 GBP2025-08-31
18,730 GBP2024-08-31
Property, Plant & Equipment
4,436,938 GBP2025-08-31
5,131,881 GBP2024-08-31
Fixed Assets - Investments
3,197 GBP2025-08-31
3,197 GBP2024-08-31
Fixed Assets
4,449,655 GBP2025-08-31
5,153,808 GBP2024-08-31
Debtors
345,151 GBP2025-08-31
628,620 GBP2024-08-31
Cash at bank and in hand
144 GBP2025-08-31
1,323 GBP2024-08-31
Current Assets
8,578,127 GBP2025-08-31
8,176,783 GBP2024-08-31
Net Current Assets/Liabilities
6,572,704 GBP2025-08-31
6,272,736 GBP2024-08-31
Total Assets Less Current Liabilities
11,022,359 GBP2025-08-31
11,426,544 GBP2024-08-31
Net Assets/Liabilities
9,383,810 GBP2025-08-31
9,176,234 GBP2024-08-31
Equity
Called up share capital
1,735,512 GBP2025-08-31
1,735,512 GBP2024-08-31
1,735,512 GBP2023-08-31
Retained earnings (accumulated losses)
7,648,298 GBP2025-08-31
7,440,722 GBP2024-08-31
7,174,165 GBP2023-08-31
Equity
9,383,810 GBP2025-08-31
9,176,234 GBP2024-08-31
8,909,677 GBP2023-08-31
Intangible Assets - Increase From Amortisation Charge for Year
9,210 GBP2024-09-01 ~ 2025-08-31
Audit Fees/Expenses
14,750 GBP2024-09-01 ~ 2025-08-31
14,000 GBP2023-09-01 ~ 2024-08-31
Average Number of Employees
912024-09-01 ~ 2025-08-31
1132023-09-01 ~ 2024-08-31
Director Remuneration
106,021 GBP2024-09-01 ~ 2025-08-31
107,712 GBP2023-09-01 ~ 2024-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-131,441 GBP2024-09-01 ~ 2025-08-31
113,903 GBP2023-09-01 ~ 2024-08-31
Intangible Assets - Gross Cost
Computer software
32,560 GBP2024-08-31
Intangible Assets - Gross Cost
46,305 GBP2024-08-31
Intangible Assets - Accumulated Amortisation & Impairment
36,785 GBP2025-08-31
27,575 GBP2024-08-31
Intangible Assets
9,520 GBP2025-08-31
18,730 GBP2024-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
348,338 GBP2025-08-31
308,996 GBP2024-08-31
Plant and equipment
2,635,824 GBP2025-08-31
2,600,349 GBP2024-08-31
Furniture and fittings
2,234,219 GBP2025-08-31
2,114,697 GBP2024-08-31
Motor vehicles
29,234 GBP2025-08-31
11,999 GBP2024-08-31
Property, Plant & Equipment - Gross Cost
10,745,214 GBP2025-08-31
10,455,993 GBP2024-08-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-8,000 GBP2024-09-01 ~ 2025-08-31
Furniture and fittings
0 GBP2024-09-01 ~ 2025-08-31
Motor vehicles
0 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Other Disposals
-106,775 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2025-08-31
0 GBP2024-08-31
Plant and equipment
1,806,608 GBP2025-08-31
1,555,616 GBP2024-08-31
Furniture and fittings
1,611,843 GBP2025-08-31
1,295,684 GBP2024-08-31
Motor vehicles
6,098 GBP2025-08-31
1,400 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,308,276 GBP2025-08-31
5,324,112 GBP2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
511,090 GBP2024-09-01 ~ 2025-08-31
Plant and equipment
258,992 GBP2024-09-01 ~ 2025-08-31
Furniture and fittings
316,159 GBP2024-09-01 ~ 2025-08-31
Motor vehicles
4,698 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,090,939 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-8,000 GBP2024-09-01 ~ 2025-08-31
Furniture and fittings
0 GBP2024-09-01 ~ 2025-08-31
Motor vehicles
0 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-106,775 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment
Plant and equipment
829,216 GBP2025-08-31
1,044,733 GBP2024-08-31
Furniture and fittings
622,376 GBP2025-08-31
819,013 GBP2024-08-31
Motor vehicles
23,136 GBP2025-08-31
10,599 GBP2024-08-31
Land and buildings, Owned/Freehold
308,996 GBP2024-08-31
Land and buildings
2,915,290 GBP2024-08-31
Finished Goods/Goods for Resale
7,491,841 GBP2025-08-31
6,610,840 GBP2024-08-31
Trade Debtors/Trade Receivables
Current
222,392 GBP2025-08-31
454,387 GBP2024-08-31
Amount of corporation tax that is recoverable
Current
109,870 GBP2025-08-31
65,188 GBP2024-08-31
Other Debtors
Current
0 GBP2025-08-31
37,465 GBP2024-08-31
Prepayments/Accrued Income
Current
12,889 GBP2025-08-31
71,580 GBP2024-08-31
Bank Borrowings/Overdrafts
Current
389,346 GBP2025-08-31
376,055 GBP2024-08-31
Finance Lease Liabilities - Total Present Value
Current
267,393 GBP2025-08-31
267,393 GBP2024-08-31
Trade Creditors/Trade Payables
Current
502,771 GBP2025-08-31
532,263 GBP2024-08-31
Corporation Tax Payable
Current
160,496 GBP2025-08-31
0 GBP2024-08-31
Other Taxation & Social Security Payable
Current
80,079 GBP2025-08-31
66,821 GBP2024-08-31
Other Creditors
Current
173,689 GBP2025-08-31
156,712 GBP2024-08-31
Accrued Liabilities/Deferred Income
Current
221,494 GBP2025-08-31
310,153 GBP2024-08-31
Bank Borrowings/Overdrafts
Non-current
191,943 GBP2025-08-31
280,392 GBP2024-08-31
Finance Lease Liabilities - Total Present Value
Non-current
433,770 GBP2025-08-31
673,166 GBP2024-08-31
Bank Borrowings
275,880 GBP2025-08-31
449,709 GBP2024-08-31
Bank Overdrafts
305,409 GBP2025-08-31
206,738 GBP2024-08-31
Total Borrowings
581,289 GBP2025-08-31
656,447 GBP2024-08-31
Current
389,346 GBP2025-08-31
376,055 GBP2024-08-31
Non-current
191,943 GBP2025-08-31
280,392 GBP2024-08-31
Minimum gross finance lease payments owing
Amounts falling due within one year
325,029 GBP2025-08-31
268,906 GBP2024-08-31
Minimum gross finance lease payments owing
796,551 GBP2025-08-31
941,607 GBP2024-08-31
Finance Lease Liabilities - Total Present Value
701,163 GBP2025-08-31
940,559 GBP2024-08-31
Amounts received in advance for goods or services to be provided in the future
770,068 GBP2025-08-31
907,038 GBP2024-08-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-09-01 ~ 2025-08-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,735,512 shares2025-08-31
1,735,512 shares2024-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
20,000 GBP2025-08-31
20,000 GBP2024-08-31
Between two and five year
28,333 GBP2025-08-31
48,333 GBP2024-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
48,333 GBP2025-08-31
68,333 GBP2024-08-31