Cost of Sales
-42,711,142 GBP2024-09-01 ~ 2025-08-31
-40,299,564 GBP2023-09-01 ~ 2024-08-31
Administrative Expenses
-1,970,441 GBP2024-09-01 ~ 2025-08-31
-2,107,271 GBP2023-09-01 ~ 2024-08-31
Other Interest Receivable/Similar Income (Finance Income)
216 GBP2024-09-01 ~ 2025-08-31
3,029 GBP2023-09-01 ~ 2024-08-31
Profit/Loss on Ordinary Activities Before Tax
446,347 GBP2024-09-01 ~ 2025-08-31
524,365 GBP2023-09-01 ~ 2024-08-31
Profit/Loss
320,703 GBP2024-09-01 ~ 2025-08-31
380,433 GBP2023-09-01 ~ 2024-08-31
Intangible Assets
Goodwill
96,250 GBP2025-08-31
111,250 GBP2024-08-31
Property, Plant & Equipment
267,545 GBP2025-08-31
310,620 GBP2024-08-31
Fixed Assets
363,795 GBP2025-08-31
421,870 GBP2024-08-31
Debtors
10,020,814 GBP2025-08-31
7,811,606 GBP2024-08-31
Cash at bank and in hand
933,009 GBP2025-08-31
904,035 GBP2024-08-31
Current Assets
14,062,532 GBP2025-08-31
10,649,569 GBP2024-08-31
Net Current Assets/Liabilities
3,011,649 GBP2025-08-31
2,690,078 GBP2024-08-31
Total Assets Less Current Liabilities
3,375,444 GBP2025-08-31
3,111,948 GBP2024-08-31
Net Assets/Liabilities
3,336,593 GBP2025-08-31
3,015,890 GBP2024-08-31
Equity
Called up share capital
75 GBP2025-08-31
75 GBP2024-08-31
75 GBP2023-08-31
Capital redemption reserve
25 GBP2025-08-31
25 GBP2024-08-31
25 GBP2023-08-31
Retained earnings (accumulated losses)
3,336,493 GBP2025-08-31
3,015,790 GBP2024-08-31
3,083,635 GBP2023-08-31
Equity
3,336,593 GBP2025-08-31
3,015,890 GBP2024-08-31
Profit/Loss
Retained earnings (accumulated losses)
320,703 GBP2024-09-01 ~ 2025-08-31
380,433 GBP2023-09-01 ~ 2024-08-31
Dividends Paid
Retained earnings (accumulated losses)
-448,278 GBP2023-09-01 ~ 2024-08-31
Audit Fees/Expenses
19,000 GBP2024-09-01 ~ 2025-08-31
18,000 GBP2023-09-01 ~ 2024-08-31
Average Number of Employees
192024-09-01 ~ 2025-08-31
222023-09-01 ~ 2024-08-31
Wages/Salaries
1,189,829 GBP2024-09-01 ~ 2025-08-31
1,194,699 GBP2023-09-01 ~ 2024-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
111,874 GBP2024-09-01 ~ 2025-08-31
169,765 GBP2023-09-01 ~ 2024-08-31
Staff Costs/Employee Benefits Expense
1,429,495 GBP2024-09-01 ~ 2025-08-31
1,503,020 GBP2023-09-01 ~ 2024-08-31
Director Remuneration
224,829 GBP2024-09-01 ~ 2025-08-31
220,162 GBP2023-09-01 ~ 2024-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,919 GBP2024-09-01 ~ 2025-08-31
1,376 GBP2023-09-01 ~ 2024-08-31
Intangible Assets - Gross Cost
Goodwill
150,000 GBP2024-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
53,750 GBP2025-08-31
38,750 GBP2024-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
15,000 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
107,043 GBP2025-08-31
97,058 GBP2024-08-31
Motor vehicles
437,092 GBP2025-08-31
474,095 GBP2024-08-31
Property, Plant & Equipment - Gross Cost
544,135 GBP2025-08-31
571,153 GBP2024-08-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-22,144 GBP2024-09-01 ~ 2025-08-31
Motor vehicles
-89,998 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Other Disposals
-112,142 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
68,137 GBP2025-08-31
76,730 GBP2024-08-31
Motor vehicles
208,453 GBP2025-08-31
183,803 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
276,590 GBP2025-08-31
260,533 GBP2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
13,551 GBP2024-09-01 ~ 2025-08-31
Motor vehicles
82,111 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
95,662 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-22,144 GBP2024-09-01 ~ 2025-08-31
Motor vehicles
-57,461 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-79,605 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment
Furniture and fittings
38,906 GBP2025-08-31
20,328 GBP2024-08-31
Motor vehicles
228,639 GBP2025-08-31
290,292 GBP2024-08-31
Finished Goods/Goods for Resale
3,108,709 GBP2025-08-31
1,933,928 GBP2024-08-31
Trade Debtors/Trade Receivables
Current
9,323,314 GBP2025-08-31
7,719,907 GBP2024-08-31
Other Debtors
Current
1,015 GBP2025-08-31
224 GBP2024-08-31
Prepayments/Accrued Income
Current
683,722 GBP2025-08-31
76,793 GBP2024-08-31
Debtors - Deferred Tax Asset
Current
12,763 GBP2025-08-31
14,682 GBP2024-08-31
Bank Borrowings/Overdrafts
Current
66,668 GBP2025-08-31
100,000 GBP2024-08-31
Finance Lease Liabilities - Total Present Value
Current
25,746 GBP2025-08-31
32,675 GBP2024-08-31
Trade Creditors/Trade Payables
Current
3,434,763 GBP2025-08-31
2,791,024 GBP2024-08-31
Amounts owed to group undertakings
Current
376,328 GBP2025-08-31
196,867 GBP2024-08-31
Corporation Tax Payable
Current
66,575 GBP2025-08-31
42,557 GBP2024-08-31
Other Taxation & Social Security Payable
Current
1,741,352 GBP2025-08-31
1,390,179 GBP2024-08-31
Other Creditors
Current
4,946,168 GBP2025-08-31
2,972,239 GBP2024-08-31
Accrued Liabilities/Deferred Income
Current
393,283 GBP2025-08-31
433,950 GBP2024-08-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2025-08-31
66,668 GBP2024-08-31
Finance Lease Liabilities - Total Present Value
Non-current
38,851 GBP2025-08-31
29,390 GBP2024-08-31
Bank Borrowings
66,668 GBP2025-08-31
166,668 GBP2024-08-31
Total Borrowings
Current
66,668 GBP2025-08-31
100,000 GBP2024-08-31
Non-current
0 GBP2025-08-31
66,668 GBP2024-08-31
Minimum gross finance lease payments owing
Amounts falling due within one year
30,985 GBP2025-08-31
36,191 GBP2024-08-31
Minimum gross finance lease payments owing
68,443 GBP2025-08-31
68,618 GBP2024-08-31
Finance Lease Liabilities - Total Present Value
64,597 GBP2025-08-31
62,065 GBP2024-08-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-09-01 ~ 2025-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75 shares2025-08-31
75 shares2024-08-31