(expand)Administrative Expenses
-2,369,526 GBP2023-09-01 ~ 2024-08-31
-1,492,644 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
1,449,624 GBP2023-09-01 ~ 2024-08-31
1,375,683 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
4,492 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
1,357,789 GBP2023-09-01 ~ 2024-08-31
1,189,627 GBP2022-09-01 ~ 2023-08-31
Equity
Retained earnings (accumulated losses)
3,216,067 GBP2024-08-31
2,251,732 GBP2023-08-31
1,571,624 GBP2022-09-01
Profit/Loss
Retained earnings (accumulated losses)
966,335 GBP2023-09-01 ~ 2024-08-31
1,076,982 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000 GBP2023-09-01 ~ 2024-08-31
-396,874 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
128,934 GBP2024-08-31
192,702 GBP2023-08-31
Fixed Assets - Investments
96,200 GBP2024-08-31
Fixed Assets
225,134 GBP2024-08-31
192,702 GBP2023-08-31
Total Inventories
425,740 GBP2024-08-31
481,350 GBP2023-08-31
Debtors
Current
8,104,845 GBP2024-08-31
6,908,945 GBP2023-08-31
Cash at bank and in hand
908 GBP2024-08-31
908 GBP2023-08-31
Current Assets
8,531,493 GBP2024-08-31
7,391,203 GBP2023-08-31
Creditors
Current, Amounts falling due within one year
-4,914,155 GBP2023-08-31
Net Current Assets/Liabilities
3,158,764 GBP2024-08-31
2,477,048 GBP2023-08-31
Total Assets Less Current Liabilities
3,383,898 GBP2024-08-31
2,669,750 GBP2023-08-31
Net Assets/Liabilities
3,226,069 GBP2024-08-31
2,261,734 GBP2023-08-31
Equity
Called up share capital
10,002 GBP2024-08-31
10,002 GBP2023-08-31
Equity
3,226,069 GBP2024-08-31
2,261,734 GBP2023-08-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-09-01 ~ 2024-08-31
Motor vehicles
252023-09-01 ~ 2024-08-31
Furniture and fittings
152023-09-01 ~ 2024-08-31
Computers
252023-09-01 ~ 2024-08-31
Audit Fees/Expenses
12,400 GBP2023-09-01 ~ 2024-08-31
12,000 GBP2022-09-01 ~ 2023-08-31
Wages/Salaries
1,491,234 GBP2023-09-01 ~ 2024-08-31
1,462,365 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
158,542 GBP2023-09-01 ~ 2024-08-31
130,131 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
1,673,115 GBP2023-09-01 ~ 2024-08-31
1,599,554 GBP2022-09-01 ~ 2023-08-31
Director Remuneration
43,170 GBP2023-09-01 ~ 2024-08-31
152,921 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-31,941 GBP2023-09-01 ~ 2024-08-31
Tax Expense/Credit at Applicable Tax Rate
339,447 GBP2023-09-01 ~ 2024-08-31
297,407 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
333,118 GBP2024-08-31
329,118 GBP2023-08-31
Motor vehicles
351,750 GBP2024-08-31
592,311 GBP2023-08-31
Furniture and fittings
9,040 GBP2024-08-31
9,040 GBP2023-08-31
Computers
21,517 GBP2024-08-31
37,809 GBP2023-08-31
Other
38,174 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
715,425 GBP2024-08-31
1,006,452 GBP2023-08-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-257,511 GBP2023-09-01 ~ 2024-08-31
Computers
-16,292 GBP2023-09-01 ~ 2024-08-31
Other
-38,174 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals
-311,977 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
323,350 GBP2023-08-31
Motor vehicles
454,659 GBP2023-08-31
Furniture and fittings
7,574 GBP2023-08-31
Computers
28,170 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
813,753 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
1,493 GBP2023-09-01 ~ 2024-08-31
Motor vehicles, Owned/Freehold
10,553 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings, Owned/Freehold
220 GBP2023-09-01 ~ 2024-08-31
Computers, Owned/Freehold
2,411 GBP2023-09-01 ~ 2024-08-31
Owned/Freehold
14,677 GBP2023-09-01 ~ 2024-08-31
Motor vehicles, Under hire purchased contracts or finance leases
16,430 GBP2023-09-01 ~ 2024-08-31
Under hire purchased contracts or finance leases
16,430 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-247,312 GBP2023-09-01 ~ 2024-08-31
Computers
-11,057 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-258,369 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
324,843 GBP2024-08-31
Motor vehicles
234,330 GBP2024-08-31
Furniture and fittings
7,794 GBP2024-08-31
Computers
19,524 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
586,491 GBP2024-08-31
Property, Plant & Equipment
Plant and equipment
8,275 GBP2024-08-31
5,769 GBP2023-08-31
Motor vehicles
117,420 GBP2024-08-31
137,652 GBP2023-08-31
Furniture and fittings
1,246 GBP2024-08-31
1,466 GBP2023-08-31
Computers
1,993 GBP2024-08-31
9,640 GBP2023-08-31
Other
38,174 GBP2023-08-31
Motor vehicles, Under hire purchased contracts or finance leases
79,526 GBP2024-08-31
Under hire purchased contracts or finance leases, Motor vehicles
102,942 GBP2023-08-31
Raw materials and consumables
425,740 GBP2024-08-31
481,350 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
1,408,181 GBP2024-08-31
1,100,153 GBP2023-08-31
Amounts Owed by Group Undertakings
Current
4,005,520 GBP2024-08-31
3,781,943 GBP2023-08-31
Other Debtors
Current
755,585 GBP2024-08-31
969,170 GBP2023-08-31
Prepayments/Accrued Income
Current
1,935,559 GBP2024-08-31
1,057,679 GBP2023-08-31
Bank Overdrafts
-750,884 GBP2024-08-31
-1,169,249 GBP2023-08-31
Cash and Cash Equivalents
-749,976 GBP2024-08-31
-1,168,341 GBP2023-08-31
Bank Overdrafts
Current
750,884 GBP2024-08-31
1,169,249 GBP2023-08-31
Bank Borrowings
Current
864,217 GBP2024-08-31
136,364 GBP2023-08-31
Trade Creditors/Trade Payables
Current
2,636,614 GBP2024-08-31
2,044,562 GBP2023-08-31
Amounts owed to group undertakings
Current
60,465 GBP2024-08-31
Corporation Tax Payable
Current
474,170 GBP2024-08-31
308,851 GBP2023-08-31
Taxation/Social Security Payable
Current
84,230 GBP2024-08-31
46,867 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current
21,114 GBP2024-08-31
30,233 GBP2023-08-31
Other Creditors
Current
124,474 GBP2024-08-31
57,231 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
356,561 GBP2024-08-31
1,120,798 GBP2023-08-31
Creditors
Current
5,372,729 GBP2024-08-31
4,914,155 GBP2023-08-31
Other Remaining Borrowings
Non-current
90,909 GBP2024-08-31
227,273 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Non-current
9,472 GBP2024-08-31
36,161 GBP2023-08-31
Other Creditors
Non-current
51,559 GBP2024-08-31
106,752 GBP2023-08-31
Creditors
Non-current
151,940 GBP2024-08-31
370,186 GBP2023-08-31
Bank Borrowings
Current, Amounts falling due within one year
136,364 GBP2023-08-31
Total Borrowings
955,126 GBP2024-08-31
363,637 GBP2023-08-31
Minimum gross finance lease payments owing
30,586 GBP2024-08-31
66,394 GBP2023-08-31
Net Deferred Tax Liability/Asset
-5,889 GBP2024-08-31
-37,830 GBP2023-08-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
31,941 GBP2023-09-01 ~ 2024-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
-5,889 GBP2024-08-31
-37,830 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,002 shares2024-08-31
10,002 shares2023-08-31
Par Value of Share
Class 1 ordinary share
1.0002023-09-01 ~ 2024-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
128,214 GBP2024-08-31
119,445 GBP2023-08-31
Between one and five year
183,244 GBP2024-08-31
294,021 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
311,458 GBP2024-08-31
413,466 GBP2023-08-31