Par Value of Share
Class 1 ordinary share
12023-08-01 ~ 2024-07-31
Class 2 ordinary share
12023-08-01 ~ 2024-07-31
Turnover/Revenue
9,700,145 GBP2023-08-01 ~ 2024-07-31
10,722,447 GBP2022-08-01 ~ 2023-07-31
Cost of Sales
-7,203,223 GBP2023-08-01 ~ 2024-07-31
-7,594,493 GBP2022-08-01 ~ 2023-07-31
Gross Profit/Loss
2,496,922 GBP2023-08-01 ~ 2024-07-31
3,127,954 GBP2022-08-01 ~ 2023-07-31
Distribution Costs
-606,368 GBP2023-08-01 ~ 2024-07-31
-752,153 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
-2,053,975 GBP2023-08-01 ~ 2024-07-31
-2,438,415 GBP2022-08-01 ~ 2023-07-31
Operating Profit/Loss
-163,421 GBP2023-08-01 ~ 2024-07-31
-62,614 GBP2022-08-01 ~ 2023-07-31
Interest Payable/Similar Charges (Finance Costs)
-10,612 GBP2023-08-01 ~ 2024-07-31
-8,288 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
-174,033 GBP2023-08-01 ~ 2024-07-31
-70,902 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
-160,354 GBP2023-08-01 ~ 2024-07-31
17,204 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
-160,354 GBP2023-08-01 ~ 2024-07-31
17,204 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
188,079 GBP2024-07-31
212,643 GBP2023-07-31
Fixed Assets
188,079 GBP2024-07-31
212,643 GBP2023-07-31
Total Inventories
2,420,297 GBP2024-07-31
2,378,381 GBP2023-07-31
Debtors
1,906,225 GBP2024-07-31
1,907,437 GBP2023-07-31
Cash at bank and in hand
207,450 GBP2024-07-31
530,559 GBP2023-07-31
Current Assets
4,533,972 GBP2024-07-31
4,816,377 GBP2023-07-31
Net Current Assets/Liabilities
2,647,988 GBP2024-07-31
2,783,778 GBP2023-07-31
Total Assets Less Current Liabilities
2,836,067 GBP2024-07-31
2,996,421 GBP2023-07-31
Creditors
Non-current
-1,000,000 GBP2024-07-31
-1,000,000 GBP2023-07-31
Net Assets/Liabilities
1,836,067 GBP2024-07-31
1,996,421 GBP2023-07-31
Equity
Called up share capital
694,250 GBP2024-07-31
694,250 GBP2023-07-31
694,250 GBP2022-07-31
Share premium
19,874 GBP2024-07-31
19,874 GBP2023-07-31
19,874 GBP2022-07-31
Capital redemption reserve
285,750 GBP2024-07-31
285,750 GBP2023-07-31
285,750 GBP2022-07-31
Retained earnings (accumulated losses)
836,193 GBP2024-07-31
996,547 GBP2023-07-31
979,343 GBP2022-07-31
Equity
1,836,067 GBP2024-07-31
1,996,421 GBP2023-07-31
1,979,217 GBP2022-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-160,354 GBP2023-08-01 ~ 2024-07-31
17,204 GBP2022-08-01 ~ 2023-07-31
Wages/Salaries
1,838,988 GBP2023-08-01 ~ 2024-07-31
2,030,431 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
208,653 GBP2023-08-01 ~ 2024-07-31
220,129 GBP2022-08-01 ~ 2023-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
95,479 GBP2023-08-01 ~ 2024-07-31
92,133 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
2,143,120 GBP2023-08-01 ~ 2024-07-31
2,342,693 GBP2022-08-01 ~ 2023-07-31
Average Number of Employees
542023-08-01 ~ 2024-07-31
592022-08-01 ~ 2023-07-31
Director Remuneration
202,971 GBP2023-08-01 ~ 2024-07-31
228,599 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
57,374 GBP2023-08-01 ~ 2024-07-31
55,141 GBP2022-08-01 ~ 2023-07-31
Audit Fees/Expenses
19,997 GBP2023-08-01 ~ 2024-07-31
16,884 GBP2022-08-01 ~ 2023-07-31
Current Tax for the Period
-14,644 GBP2023-08-01 ~ 2024-07-31
Tax Expense/Credit at Applicable Tax Rate
-43,508 GBP2023-08-01 ~ 2024-07-31
-14,897 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,173,364 GBP2024-07-31
1,166,584 GBP2023-07-31
Plant and equipment
254,459 GBP2024-07-31
251,140 GBP2023-07-31
Furniture and fittings
154,557 GBP2024-07-31
132,460 GBP2023-07-31
Motor vehicles
46,024 GBP2024-07-31
46,024 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
1,628,404 GBP2024-07-31
1,596,208 GBP2023-07-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-662 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Disposals
-662 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,060,873 GBP2024-07-31
1,042,723 GBP2023-07-31
Plant and equipment
235,127 GBP2024-07-31
220,112 GBP2023-07-31
Furniture and fittings
128,658 GBP2024-07-31
118,074 GBP2023-07-31
Motor vehicles
15,667 GBP2024-07-31
2,656 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,440,325 GBP2024-07-31
1,383,565 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
18,150 GBP2023-08-01 ~ 2024-07-31
Plant and equipment
15,015 GBP2023-08-01 ~ 2024-07-31
Furniture and fittings
11,198 GBP2023-08-01 ~ 2024-07-31
Motor vehicles
13,011 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
57,374 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-614 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-614 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment
Land and buildings
112,491 GBP2024-07-31
123,861 GBP2023-07-31
Plant and equipment
19,332 GBP2024-07-31
31,028 GBP2023-07-31
Furniture and fittings
25,899 GBP2024-07-31
14,386 GBP2023-07-31
Motor vehicles
30,357 GBP2024-07-31
43,368 GBP2023-07-31
Finished Goods
2,420,297 GBP2024-07-31
2,378,381 GBP2023-07-31
Trade Debtors/Trade Receivables
Current
1,348,587 GBP2024-07-31
1,467,869 GBP2023-07-31
Amounts Owed by Group Undertakings
Current
267,391 GBP2024-07-31
Other Debtors
Current
27,064 GBP2024-07-31
23,860 GBP2023-07-31
Amount of corporation tax that is recoverable
Current
14,644 GBP2024-07-31
93,029 GBP2023-07-31
Debtors - Deferred Tax Asset
Current
1,218 GBP2024-07-31
2,183 GBP2023-07-31
Prepayments/Accrued Income
Current
247,321 GBP2024-07-31
320,496 GBP2023-07-31
Debtors
Amounts falling due within one year, Current
1,906,225 GBP2024-07-31
Current, Amounts falling due within one year
1,907,437 GBP2023-07-31
Trade Creditors/Trade Payables
Current
1,431,760 GBP2024-07-31
1,487,090 GBP2023-07-31
Other Taxation & Social Security Payable
Current
280,234 GBP2024-07-31
369,851 GBP2023-07-31
Accrued Liabilities
Current
173,457 GBP2024-07-31
174,555 GBP2023-07-31
Other Creditors
Non-current
1,000,000 GBP2024-07-31
1,000,000 GBP2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
400,000 GBP2024-07-31
170,082 GBP2023-07-31
Between one and five year
100,000 GBP2024-07-31
400,000 GBP2023-07-31
More than five year
100,000 GBP2023-07-31
All periods
500,000 GBP2024-07-31
670,082 GBP2023-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-1,218 GBP2024-07-31
-2,183 GBP2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
369,250 shares2024-07-31
Class 2 ordinary share
325,000 shares2024-07-31
Profit/Loss
Retained earnings (accumulated losses)
-160,354 GBP2023-08-01 ~ 2024-07-31