Par Value of Share
Class 1 ordinary share
12023-08-01 ~ 2024-07-31
Turnover/Revenue
14,033,104 GBP2023-08-01 ~ 2024-07-31
14,186,582 GBP2022-08-01 ~ 2023-07-31
Cost of Sales
12,291,137 GBP2023-08-01 ~ 2024-07-31
12,532,213 GBP2022-08-01 ~ 2023-07-31
Gross Profit/Loss
1,741,967 GBP2023-08-01 ~ 2024-07-31
1,654,369 GBP2022-08-01 ~ 2023-07-31
Distribution Costs
55,922 GBP2023-08-01 ~ 2024-07-31
73,220 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
1,409,828 GBP2023-08-01 ~ 2024-07-31
1,386,296 GBP2022-08-01 ~ 2023-07-31
Operating Profit/Loss
276,217 GBP2023-08-01 ~ 2024-07-31
194,853 GBP2022-08-01 ~ 2023-07-31
Other Interest Receivable/Similar Income (Finance Income)
3,606 GBP2023-08-01 ~ 2024-07-31
Interest Payable/Similar Charges (Finance Costs)
20,074 GBP2023-08-01 ~ 2024-07-31
19,209 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
259,749 GBP2023-08-01 ~ 2024-07-31
175,644 GBP2022-08-01 ~ 2023-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
50,000 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
259,749 GBP2023-08-01 ~ 2024-07-31
125,644 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
259,749 GBP2023-08-01 ~ 2024-07-31
125,644 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
816,276 GBP2024-07-31
927,376 GBP2023-07-31
Total Inventories
344,301 GBP2024-07-31
336,281 GBP2023-07-31
Debtors
2,199,771 GBP2024-07-31
2,065,686 GBP2023-07-31
Cash at bank and in hand
830,249 GBP2024-07-31
776,662 GBP2023-07-31
Current Assets
3,374,321 GBP2024-07-31
3,178,629 GBP2023-07-31
Creditors
Current
1,982,387 GBP2024-07-31
1,973,275 GBP2023-07-31
Net Current Assets/Liabilities
1,391,934 GBP2024-07-31
1,205,354 GBP2023-07-31
Total Assets Less Current Liabilities
2,208,210 GBP2024-07-31
2,132,730 GBP2023-07-31
Creditors
Non-current
-65,153 GBP2024-07-31
-79,422 GBP2023-07-31
Net Assets/Liabilities
2,093,057 GBP2024-07-31
2,003,308 GBP2023-07-31
Equity
Called up share capital
10,000 GBP2024-07-31
10,000 GBP2023-07-31
10,000 GBP2022-07-31
Retained earnings (accumulated losses)
2,083,057 GBP2024-07-31
1,993,308 GBP2023-07-31
1,937,664 GBP2022-07-31
Equity
2,093,057 GBP2024-07-31
2,003,308 GBP2023-07-31
1,947,664 GBP2022-07-31
Dividends Paid
Retained earnings (accumulated losses)
-170,000 GBP2023-08-01 ~ 2024-07-31
-70,000 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
-170,000 GBP2023-08-01 ~ 2024-07-31
-70,000 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
259,749 GBP2023-08-01 ~ 2024-07-31
125,644 GBP2022-08-01 ~ 2023-07-31
Wages/Salaries
1,273,825 GBP2023-08-01 ~ 2024-07-31
1,190,287 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
109,989 GBP2023-08-01 ~ 2024-07-31
124,423 GBP2022-08-01 ~ 2023-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
34,395 GBP2023-08-01 ~ 2024-07-31
15,560 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
1,418,209 GBP2023-08-01 ~ 2024-07-31
1,330,270 GBP2022-08-01 ~ 2023-07-31
Average Number of Employees
372023-08-01 ~ 2024-07-31
382022-08-01 ~ 2023-07-31
Director Remuneration
406,362 GBP2023-08-01 ~ 2024-07-31
369,006 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
146,785 GBP2023-08-01 ~ 2024-07-31
136,690 GBP2022-08-01 ~ 2023-07-31
Tax Expense/Credit at Applicable Tax Rate
64,937 GBP2023-08-01 ~ 2024-07-31
33,372 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
537,473 GBP2024-07-31
531,878 GBP2023-07-31
Plant and equipment
107,974 GBP2024-07-31
107,974 GBP2023-07-31
Furniture and fittings
392,145 GBP2024-07-31
502,829 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
1,037,592 GBP2024-07-31
1,142,681 GBP2023-07-31
Property, Plant & Equipment - Disposals
Plant and equipment
-21,768 GBP2023-08-01 ~ 2024-07-31
Furniture and fittings
-137,089 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Disposals
-158,857 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
93,407 GBP2024-07-31
37,945 GBP2023-07-31
Plant and equipment
38,778 GBP2024-07-31
15,906 GBP2023-07-31
Furniture and fittings
89,131 GBP2024-07-31
161,454 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
221,316 GBP2024-07-31
215,305 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
55,462 GBP2023-08-01 ~ 2024-07-31
Plant and equipment
26,558 GBP2023-08-01 ~ 2024-07-31
Furniture and fittings
64,765 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
146,785 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-3,686 GBP2023-08-01 ~ 2024-07-31
Furniture and fittings
-137,088 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-140,774 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment
Improvements to leasehold property
444,066 GBP2024-07-31
493,933 GBP2023-07-31
Plant and equipment
69,196 GBP2024-07-31
92,068 GBP2023-07-31
Furniture and fittings
303,014 GBP2024-07-31
341,375 GBP2023-07-31
Finished Goods
344,301 GBP2024-07-31
336,281 GBP2023-07-31
Trade Debtors/Trade Receivables
Current
2,109,253 GBP2024-07-31
1,980,343 GBP2023-07-31
Other Debtors
Current
1,000 GBP2024-07-31
Prepayments
Current
89,518 GBP2024-07-31
85,343 GBP2023-07-31
Debtors
Current, Amounts falling due within one year
2,199,771 GBP2024-07-31
Amounts falling due within one year, Current
2,065,686 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Current
14,269 GBP2024-07-31
12,516 GBP2023-07-31
Trade Creditors/Trade Payables
Current
1,441,430 GBP2024-07-31
1,305,761 GBP2023-07-31
Other Taxation & Social Security Payable
Current
150,838 GBP2024-07-31
144,913 GBP2023-07-31
Accrued Liabilities
Current
375,850 GBP2024-07-31
510,085 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Non-current
65,153 GBP2024-07-31
79,422 GBP2023-07-31
Between one and five year, hire purchase agreements
79,422 GBP2023-07-31
hire purchase agreements
79,422 GBP2024-07-31
91,938 GBP2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
176,264 GBP2024-07-31
176,264 GBP2023-07-31
Between one and five year
352,527 GBP2024-07-31
528,791 GBP2023-07-31
All periods
528,791 GBP2024-07-31
705,055 GBP2023-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
50,000 GBP2024-07-31
50,000 GBP2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-07-31
Profit/Loss
Retained earnings (accumulated losses)
259,749 GBP2023-08-01 ~ 2024-07-31