Average Number of Employees
222022-08-01 ~ 2023-07-31
242021-08-01 ~ 2022-07-31
Profit/Loss
1,126,589 GBP2022-08-01 ~ 2023-07-31
1,066,271 GBP2021-08-01 ~ 2022-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
14,344 GBP2023-07-31
1,654 GBP2022-07-31
Turnover/Revenue
8,675,426 GBP2022-08-01 ~ 2023-07-31
8,605,771 GBP2021-08-01 ~ 2022-07-31
Cost of Sales
5,397,821 GBP2022-08-01 ~ 2023-07-31
5,302,968 GBP2021-08-01 ~ 2022-07-31
Gross Profit/Loss
3,277,605 GBP2022-08-01 ~ 2023-07-31
3,302,803 GBP2021-08-01 ~ 2022-07-31
Distribution Costs
140,703 GBP2022-08-01 ~ 2023-07-31
75,710 GBP2021-08-01 ~ 2022-07-31
Administrative Expenses
1,659,991 GBP2022-08-01 ~ 2023-07-31
1,923,916 GBP2021-08-01 ~ 2022-07-31
Operating Profit/Loss
1,476,911 GBP2022-08-01 ~ 2023-07-31
1,303,177 GBP2021-08-01 ~ 2022-07-31
Other Interest Receivable/Similar Income (Finance Income)
408 GBP2022-08-01 ~ 2023-07-31
61 GBP2021-08-01 ~ 2022-07-31
Profit/Loss on Ordinary Activities Before Tax
1,477,319 GBP2022-08-01 ~ 2023-07-31
1,303,238 GBP2021-08-01 ~ 2022-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
350,730 GBP2022-08-01 ~ 2023-07-31
236,967 GBP2021-08-01 ~ 2022-07-31
Comprehensive Income/Expense
1,126,589 GBP2022-08-01 ~ 2023-07-31
1,066,271 GBP2021-08-01 ~ 2022-07-31
Dividends Paid
Retained earnings (accumulated losses)
-40,000 GBP2021-08-01 ~ 2022-07-31
Equity
Retained earnings (accumulated losses)
3,659,775 GBP2023-07-31
2,533,186 GBP2022-07-31
1,506,915 GBP2021-07-31
Property, Plant & Equipment
61,047 GBP2023-07-31
21,358 GBP2022-07-31
Total Inventories
697,536 GBP2023-07-31
1,179,415 GBP2022-07-31
Debtors
4,275,030 GBP2023-07-31
2,064,003 GBP2022-07-31
Cash at bank and in hand
93,229 GBP2023-07-31
350,922 GBP2022-07-31
Current Assets
5,065,795 GBP2023-07-31
3,594,340 GBP2022-07-31
Creditors
Amounts falling due within one year
1,362,723 GBP2023-07-31
990,858 GBP2022-07-31
Net Current Assets/Liabilities
3,703,072 GBP2023-07-31
2,603,482 GBP2022-07-31
Total Assets Less Current Liabilities
3,764,119 GBP2023-07-31
2,624,840 GBP2022-07-31
Net Assets/Liabilities
3,749,775 GBP2023-07-31
2,623,186 GBP2022-07-31
Equity
Called up share capital
90,000 GBP2023-07-31
90,000 GBP2022-07-31
Equity
3,749,775 GBP2023-07-31
2,623,186 GBP2022-07-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.252022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Depreciation Expense
18,018 GBP2022-08-01 ~ 2023-07-31
6,874 GBP2021-08-01 ~ 2022-07-31
Wages/Salaries
1,117,624 GBP2022-08-01 ~ 2023-07-31
1,347,053 GBP2021-08-01 ~ 2022-07-31
Social Security Costs
67,127 GBP2022-08-01 ~ 2023-07-31
161,719 GBP2021-08-01 ~ 2022-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
51,639 GBP2022-08-01 ~ 2023-07-31
49,669 GBP2021-08-01 ~ 2022-07-31
Staff Costs/Employee Benefits Expense
1,236,390 GBP2022-08-01 ~ 2023-07-31
1,558,441 GBP2021-08-01 ~ 2022-07-31
Director Remuneration
60,000 GBP2022-08-01 ~ 2023-07-31
143,960 GBP2021-08-01 ~ 2022-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
12,690 GBP2022-08-01 ~ 2023-07-31
47 GBP2021-08-01 ~ 2022-07-31
Tax Expense/Credit at Applicable Tax Rate
310,237 GBP2022-08-01 ~ 2023-07-31
247,615 GBP2021-08-01 ~ 2022-07-31
Dividends Paid on Shares
All ordinary shares
40,000 GBP2021-08-01 ~ 2022-07-31
Intangible Assets - Gross Cost
45,171 GBP2023-07-31
Intangible Assets - Accumulated Amortisation & Impairment
45,171 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
274,932 GBP2023-07-31
276,869 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
347,237 GBP2023-07-31
393,547 GBP2022-07-31
Property, Plant & Equipment - Disposals
Plant and equipment
-49,470 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Disposals
-104,439 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
9,429 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
225,210 GBP2023-07-31
265,067 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
286,190 GBP2023-07-31
372,189 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
9,212 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
18,018 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-49,069 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-104,017 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
Land and buildings, Long leasehold
4,714 GBP2023-07-31
Plant and equipment
49,722 GBP2023-07-31
11,802 GBP2022-07-31
Finished Goods
697,536 GBP2023-07-31
1,179,415 GBP2022-07-31
Trade Debtors/Trade Receivables
1,264,650 GBP2023-07-31
1,741,709 GBP2022-07-31
Prepayments/Accrued Income
16,138 GBP2023-07-31
15,390 GBP2022-07-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
172,548 GBP2023-07-31
Trade Creditors/Trade Payables
Amounts falling due within one year
520,048 GBP2023-07-31
534,924 GBP2022-07-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
60,372 GBP2023-07-31
101,892 GBP2022-07-31
Corporation Tax Payable
Amounts falling due within one year
499,960 GBP2023-07-31
236,919 GBP2022-07-31
Other Taxation & Social Security Payable
Amounts falling due within one year
109,795 GBP2023-07-31
117,123 GBP2022-07-31
Deferred Tax Liabilities
14,344 GBP2023-07-31
1,654 GBP2022-07-31
Par Value of Share
Class 1 ordinary share
1 shares2022-08-01 ~ 2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
90,000 shares2023-07-31
90,000 shares2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
51,887 GBP2023-07-31
77,830 GBP2022-07-31
Between one and five year
97,287 GBP2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
51,887 GBP2023-07-31
175,117 GBP2022-07-31