Average Number of Employees
212023-08-01 ~ 2024-07-30
222022-08-01 ~ 2023-07-31
Profit/Loss
774,895 GBP2023-08-01 ~ 2024-07-30
1,050,562 GBP2022-08-01 ~ 2023-07-31
Turnover/Revenue
6,193,356 GBP2023-08-01 ~ 2024-07-30
8,675,426 GBP2022-08-01 ~ 2023-07-31
Cost of Sales
3,752,684 GBP2023-08-01 ~ 2024-07-30
5,408,382 GBP2022-08-01 ~ 2023-07-31
Gross Profit/Loss
2,440,672 GBP2023-08-01 ~ 2024-07-30
3,267,044 GBP2022-08-01 ~ 2023-07-31
Distribution Costs
84,325 GBP2023-08-01 ~ 2024-07-30
140,703 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
1,554,849 GBP2023-08-01 ~ 2024-07-30
1,743,291 GBP2022-08-01 ~ 2023-07-31
Operating Profit/Loss
801,498 GBP2023-08-01 ~ 2024-07-30
1,383,050 GBP2022-08-01 ~ 2023-07-31
Other Interest Receivable/Similar Income (Finance Income)
724 GBP2023-08-01 ~ 2024-07-30
408 GBP2022-08-01 ~ 2023-07-31
Interest Payable/Similar Charges (Finance Costs)
43,708 GBP2023-08-01 ~ 2024-07-30
Profit/Loss on Ordinary Activities Before Tax
758,514 GBP2023-08-01 ~ 2024-07-30
1,383,458 GBP2022-08-01 ~ 2023-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-16,381 GBP2023-08-01 ~ 2024-07-30
332,896 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
774,895 GBP2023-08-01 ~ 2024-07-30
1,050,562 GBP2022-08-01 ~ 2023-07-31
Equity
Retained earnings (accumulated losses)
4,358,643 GBP2024-07-30
3,583,748 GBP2023-07-31
2,533,186 GBP2022-07-31
Property, Plant & Equipment
54,181 GBP2024-07-30
61,047 GBP2023-07-31
Total Inventories
445,554 GBP2024-07-30
686,975 GBP2023-07-31
Debtors
5,207,854 GBP2024-07-30
4,275,030 GBP2023-07-31
Cash at bank and in hand
100,308 GBP2024-07-30
93,229 GBP2023-07-31
Current Assets
5,753,716 GBP2024-07-30
5,055,234 GBP2023-07-31
Creditors
Amounts falling due within one year
1,265,325 GBP2024-07-30
1,344,889 GBP2023-07-31
Net Current Assets/Liabilities
4,488,391 GBP2024-07-30
3,710,345 GBP2023-07-31
Total Assets Less Current Liabilities
4,542,572 GBP2024-07-30
3,771,392 GBP2023-07-31
Net Assets/Liabilities
4,448,643 GBP2024-07-30
3,673,748 GBP2023-07-31
Equity
Called up share capital
90,000 GBP2024-07-30
90,000 GBP2023-07-31
Equity
4,448,643 GBP2024-07-30
3,673,748 GBP2023-07-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
25.002023-08-01 ~ 2024-07-30
Property, Plant & Equipment - Depreciation Expense
23,799 GBP2023-08-01 ~ 2024-07-30
18,018 GBP2022-08-01 ~ 2023-07-31
Wages/Salaries
1,018,755 GBP2023-08-01 ~ 2024-07-30
1,117,624 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
115,874 GBP2023-08-01 ~ 2024-07-30
67,127 GBP2022-08-01 ~ 2023-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
48,675 GBP2023-08-01 ~ 2024-07-30
51,639 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
1,183,304 GBP2023-08-01 ~ 2024-07-30
1,236,390 GBP2022-08-01 ~ 2023-07-31
Director Remuneration
42,466 GBP2023-08-01 ~ 2024-07-30
60,000 GBP2022-08-01 ~ 2023-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-3,715 GBP2023-08-01 ~ 2024-07-30
12,690 GBP2022-08-01 ~ 2023-07-31
Tax Expense/Credit at Applicable Tax Rate
189,629 GBP2023-08-01 ~ 2024-07-30
310,237 GBP2022-08-01 ~ 2023-07-31
Intangible Assets - Gross Cost
45,171 GBP2024-07-30
Intangible Assets - Accumulated Amortisation & Impairment
45,171 GBP2024-07-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
9,429 GBP2024-07-30
9,429 GBP2023-07-31
Plant and equipment
274,932 GBP2024-07-30
274,932 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
364,170 GBP2024-07-30
347,237 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
238,898 GBP2024-07-30
225,210 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
309,989 GBP2024-07-30
286,190 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
13,688 GBP2023-08-01 ~ 2024-07-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
23,799 GBP2023-08-01 ~ 2024-07-30
Property, Plant & Equipment
Plant and equipment
36,034 GBP2024-07-30
49,722 GBP2023-07-31
Finished Goods
445,554 GBP2024-07-30
686,975 GBP2023-07-31
Trade Debtors/Trade Receivables
984,557 GBP2024-07-30
1,264,650 GBP2023-07-31
Prepayments/Accrued Income
23,655 GBP2024-07-30
16,138 GBP2023-07-31
Amount of corporation tax that is recoverable
264,408 GBP2024-07-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
468,887 GBP2024-07-30
172,548 GBP2023-07-31
Trade Creditors/Trade Payables
Amounts falling due within one year
547,173 GBP2024-07-30
520,048 GBP2023-07-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
138,445 GBP2024-07-30
60,372 GBP2023-07-31
Corporation Tax Payable
Amounts falling due within one year
482,126 GBP2023-07-31
Other Taxation & Social Security Payable
Amounts falling due within one year
110,820 GBP2024-07-30
109,795 GBP2023-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
10,629 GBP2024-07-30
14,344 GBP2023-07-31
Deferred Tax Liabilities
10,629 GBP2024-07-30
14,344 GBP2023-07-31
Par Value of Share
Class 1 ordinary share
1 shares2023-08-01 ~ 2024-07-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
90,000 shares2024-07-30
90,000 shares2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
69,040 GBP2024-07-30
51,887 GBP2023-07-31
Between one and five year
109,313 GBP2024-07-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
178,353 GBP2024-07-30
51,887 GBP2023-07-31