Average Number of Employees
222023-09-01 ~ 2024-08-31
212022-09-01 ~ 2023-08-31
Turnover/Revenue
43,084,385 GBP2023-09-01 ~ 2024-08-31
43,896,943 GBP2022-09-01 ~ 2023-08-31
Cost of Sales
-40,299,564 GBP2023-09-01 ~ 2024-08-31
-40,860,989 GBP2022-09-01 ~ 2023-08-31
Gross Profit/Loss
2,784,821 GBP2023-09-01 ~ 2024-08-31
3,035,954 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-2,107,271 GBP2023-09-01 ~ 2024-08-31
-2,132,752 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
677,550 GBP2023-09-01 ~ 2024-08-31
903,202 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
3,029 GBP2023-09-01 ~ 2024-08-31
300 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
524,365 GBP2023-09-01 ~ 2024-08-31
739,041 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
380,433 GBP2023-09-01 ~ 2024-08-31
574,490 GBP2022-09-01 ~ 2023-08-31
Intangible Assets
111,250 GBP2024-08-31
126,250 GBP2023-08-31
Property, Plant & Equipment
310,620 GBP2024-08-31
353,639 GBP2023-08-31
Fixed Assets
421,870 GBP2024-08-31
479,889 GBP2023-08-31
Total Inventories
1,933,928 GBP2024-08-31
1,560,489 GBP2023-08-31
Debtors
Current
7,811,606 GBP2024-08-31
8,955,708 GBP2023-08-31
Cash at bank and in hand
904,035 GBP2024-08-31
864,242 GBP2023-08-31
Current Assets
10,649,569 GBP2024-08-31
11,380,439 GBP2023-08-31
Creditors
Current, Amounts falling due within one year
-7,959,491 GBP2024-08-31
-8,547,635 GBP2023-08-31
Net Current Assets/Liabilities
2,690,078 GBP2024-08-31
2,832,804 GBP2023-08-31
Total Assets Less Current Liabilities
3,111,948 GBP2024-08-31
3,312,693 GBP2023-08-31
Creditors
Non-current, Amounts falling due after one year
-96,058 GBP2024-08-31
-228,958 GBP2023-08-31
Net Assets/Liabilities
3,015,890 GBP2024-08-31
3,083,735 GBP2023-08-31
Equity
Called up share capital
75 GBP2024-08-31
75 GBP2023-08-31
75 GBP2022-09-01
Capital redemption reserve
25 GBP2024-08-31
25 GBP2023-08-31
25 GBP2022-09-01
Retained earnings (accumulated losses)
3,015,790 GBP2024-08-31
3,083,635 GBP2023-08-31
2,724,145 GBP2022-09-01
Equity
3,015,890 GBP2024-08-31
3,083,735 GBP2023-08-31
2,724,245 GBP2022-09-01
Profit/Loss
Retained earnings (accumulated losses)
380,433 GBP2023-09-01 ~ 2024-08-31
574,490 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
Retained earnings (accumulated losses)
-448,278 GBP2023-09-01 ~ 2024-08-31
-215,000 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
-448,278 GBP2023-09-01 ~ 2024-08-31
-215,000 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
02023-09-01 ~ 2024-08-31
Office equipment
02023-09-01 ~ 2024-08-31
Audit Fees/Expenses
18,000 GBP2023-09-01 ~ 2024-08-31
17,175 GBP2022-09-01 ~ 2023-08-31
Wages/Salaries
1,217,072 GBP2023-09-01 ~ 2024-08-31
1,133,804 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
138,557 GBP2023-09-01 ~ 2024-08-31
125,836 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
1,525,394 GBP2023-09-01 ~ 2024-08-31
1,535,475 GBP2022-09-01 ~ 2023-08-31
Director Remuneration
220,162 GBP2023-09-01 ~ 2024-08-31
207,621 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,376 GBP2023-09-01 ~ 2024-08-31
11,819 GBP2022-09-01 ~ 2023-08-31
Tax Expense/Credit at Applicable Tax Rate
131,091 GBP2023-09-01 ~ 2024-08-31
159,007 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Gross Cost
Goodwill
150,000 GBP2024-08-31
150,000 GBP2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
38,750 GBP2024-08-31
23,750 GBP2023-08-31
Intangible Assets
Goodwill
111,250 GBP2024-08-31
126,250 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
474,095 GBP2024-08-31
458,896 GBP2023-08-31
Office equipment
97,058 GBP2024-08-31
85,852 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
571,153 GBP2024-08-31
544,748 GBP2023-08-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-73,976 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals
-73,976 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
130,314 GBP2023-08-31
Office equipment
60,795 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
191,109 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
93,104 GBP2023-09-01 ~ 2024-08-31
Office equipment, Owned/Freehold
15,935 GBP2023-09-01 ~ 2024-08-31
Owned/Freehold
109,039 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-39,615 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-39,615 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
183,803 GBP2024-08-31
Office equipment
76,730 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
260,533 GBP2024-08-31
Property, Plant & Equipment
Motor vehicles
290,292 GBP2024-08-31
328,582 GBP2023-08-31
Office equipment
20,328 GBP2024-08-31
25,057 GBP2023-08-31
Motor vehicles, Under hire purchased contracts or finance leases
85,052 GBP2024-08-31
124,517 GBP2023-08-31
Finished Goods/Goods for Resale
1,933,928 GBP2024-08-31
1,560,489 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
7,719,907 GBP2024-08-31
8,763,665 GBP2023-08-31
Other Debtors
Current
224 GBP2024-08-31
10,177 GBP2023-08-31
Prepayments/Accrued Income
Current
76,793 GBP2024-08-31
165,808 GBP2023-08-31
Debtors - Deferred Tax Asset
Current
14,682 GBP2024-08-31
16,058 GBP2023-08-31
Bank Borrowings
Current
100,000 GBP2024-08-31
100,000 GBP2023-08-31
Trade Creditors/Trade Payables
Current
2,791,024 GBP2024-08-31
2,378,720 GBP2023-08-31
Amounts owed to group undertakings
Current
196,867 GBP2024-08-31
547,759 GBP2023-08-31
Corporation Tax Payable
Current
42,557 GBP2024-08-31
54,982 GBP2023-08-31
Taxation/Social Security Payable
Current
1,390,179 GBP2024-08-31
1,757,829 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current
32,675 GBP2024-08-31
32,107 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
433,950 GBP2024-08-31
494,910 GBP2023-08-31
Creditors
Current
7,959,491 GBP2024-08-31
8,547,635 GBP2023-08-31
Bank Borrowings
Non-current
66,668 GBP2024-08-31
166,668 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Non-current
29,390 GBP2024-08-31
62,290 GBP2023-08-31
Creditors
Non-current
96,058 GBP2024-08-31
228,958 GBP2023-08-31
Bank Borrowings
Current, Amounts falling due within one year
100,000 GBP2024-08-31
100,000 GBP2023-08-31
Non-current, Between one and two years
66,668 GBP2024-08-31
166,668 GBP2023-08-31
Total Borrowings
166,668 GBP2024-08-31
266,668 GBP2023-08-31
Minimum gross finance lease payments owing
68,618 GBP2024-08-31
104,809 GBP2023-08-31
Net Deferred Tax Liability/Asset
14,682 GBP2024-08-31
16,058 GBP2023-08-31
28,565 GBP2022-09-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-1,376 GBP2023-09-01 ~ 2024-08-31
-12,507 GBP2022-09-01 ~ 2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75 shares2024-08-31
75 shares2023-08-31
Par Value of Share
Class 1 ordinary share
1.002023-09-01 ~ 2024-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
23,631 GBP2024-08-31
23,485 GBP2023-08-31
Between one and five year
1,540 GBP2024-08-31
6,421 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
25,171 GBP2024-08-31
29,906 GBP2023-08-31