Average Number of Employees
72022-09-01 ~ 2023-08-31
72021-09-01 ~ 2022-08-31
Turnover/Revenue
11,667,671 GBP2022-09-01 ~ 2023-08-31
10,570,708 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
-7,298,661 GBP2022-09-01 ~ 2023-08-31
-6,569,341 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
4,369,010 GBP2022-09-01 ~ 2023-08-31
4,001,367 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-3,448,760 GBP2022-09-01 ~ 2023-08-31
-3,045,874 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
920,250 GBP2022-09-01 ~ 2023-08-31
955,493 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
910,369 GBP2022-09-01 ~ 2023-08-31
946,453 GBP2021-09-01 ~ 2022-08-31
Equity
Retained earnings (accumulated losses)
4,938,877 GBP2023-08-31
4,234,809 GBP2022-08-31
3,584,203 GBP2021-09-01
Profit/Loss
Retained earnings (accumulated losses)
704,068 GBP2022-09-01 ~ 2023-08-31
750,606 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment
1,315,934 GBP2023-08-31
1,164,210 GBP2022-08-31
Total Inventories
1,281,161 GBP2023-08-31
1,137,406 GBP2022-08-31
Debtors
Current
3,976,709 GBP2023-08-31
3,842,866 GBP2022-08-31
Cash at bank and in hand
701,358 GBP2023-08-31
849,076 GBP2022-08-31
Current Assets
5,959,228 GBP2023-08-31
5,829,348 GBP2022-08-31
Creditors
Current, Amounts falling due within one year
-2,060,951 GBP2023-08-31
-2,565,381 GBP2022-08-31
Net Current Assets/Liabilities
3,898,277 GBP2023-08-31
3,263,967 GBP2022-08-31
Total Assets Less Current Liabilities
5,214,211 GBP2023-08-31
4,428,177 GBP2022-08-31
Creditors
Non-current, Amounts falling due after one year
-115,685 GBP2023-08-31
-78,050 GBP2022-08-31
Net Assets/Liabilities
4,939,977 GBP2023-08-31
4,235,909 GBP2022-08-31
Equity
Called up share capital
1,000 GBP2023-08-31
1,000 GBP2022-08-31
Capital redemption reserve
100 GBP2023-08-31
100 GBP2022-08-31
Equity
4,939,977 GBP2023-08-31
4,235,909 GBP2022-08-31
Staff Costs/Employee Benefits Expense
14,400 GBP2022-09-01 ~ 2023-08-31
10,100 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
44,331 GBP2022-09-01 ~ 2023-08-31
51,472 GBP2021-09-01 ~ 2022-08-31
Tax Expense/Credit at Applicable Tax Rate
227,592 GBP2022-09-01 ~ 2023-08-31
179,826 GBP2021-09-01 ~ 2022-08-31
Dividends Paid on Shares
100,000 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Gross Cost
Buildings
609,711 GBP2023-08-31
609,711 GBP2022-08-31
Plant and equipment
1,150,536 GBP2023-08-31
989,822 GBP2022-08-31
Motor vehicles
1,127,588 GBP2023-08-31
954,996 GBP2022-08-31
Furniture and fittings
160,700 GBP2023-08-31
160,700 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
3,048,535 GBP2023-08-31
2,715,229 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
809,279 GBP2022-08-31
Motor vehicles
549,916 GBP2022-08-31
Furniture and fittings
144,270 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,551,019 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
59,638 GBP2022-09-01 ~ 2023-08-31
Motor vehicles, Owned/Freehold
19,113 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings, Owned/Freehold
4,108 GBP2022-09-01 ~ 2023-08-31
Owned/Freehold
82,859 GBP2022-09-01 ~ 2023-08-31
Plant and equipment, Under hire purchased contracts or finance leases
2,237 GBP2022-09-01 ~ 2023-08-31
Motor vehicles, Under hire purchased contracts or finance leases
96,486 GBP2022-09-01 ~ 2023-08-31
Under hire purchased contracts or finance leases
98,723 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
871,154 GBP2023-08-31
Motor vehicles
665,515 GBP2023-08-31
Furniture and fittings
148,378 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,732,601 GBP2023-08-31
Property, Plant & Equipment
Buildings
562,157 GBP2023-08-31
562,157 GBP2022-08-31
Plant and equipment
279,382 GBP2023-08-31
180,543 GBP2022-08-31
Motor vehicles
462,073 GBP2023-08-31
405,080 GBP2022-08-31
Furniture and fittings
12,322 GBP2023-08-31
16,430 GBP2022-08-31
Plant and equipment, Under hire purchased contracts or finance leases
6,713 GBP2023-08-31
8,951 GBP2022-08-31
Motor vehicles, Under hire purchased contracts or finance leases
404,740 GBP2023-08-31
328,632 GBP2022-08-31
Under hire purchased contracts or finance leases
411,453 GBP2023-08-31
337,583 GBP2022-08-31
Finished Goods/Goods for Resale
1,281,161 GBP2023-08-31
1,137,406 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
1,950,176 GBP2023-08-31
2,137,886 GBP2022-08-31
Amounts Owed by Group Undertakings
Current
1,810,724 GBP2023-08-31
1,506,455 GBP2022-08-31
Other Debtors
Current
19,099 GBP2023-08-31
15,499 GBP2022-08-31
Prepayments/Accrued Income
Current
196,710 GBP2023-08-31
183,026 GBP2022-08-31
Trade Creditors/Trade Payables
Current
1,365,667 GBP2023-08-31
1,908,206 GBP2022-08-31
Amounts owed to group undertakings
Current
191,090 GBP2023-08-31
51,510 GBP2022-08-31
Corporation Tax Payable
Current
137,035 GBP2023-08-31
332,822 GBP2022-08-31
Taxation/Social Security Payable
Current
200,136 GBP2023-08-31
133,346 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Current
143,129 GBP2023-08-31
117,907 GBP2022-08-31
Other Creditors
Current
7,019 GBP2023-08-31
4,715 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
16,875 GBP2023-08-31
16,875 GBP2022-08-31
Creditors
Current
2,060,951 GBP2023-08-31
2,565,381 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Non-current
115,685 GBP2023-08-31
78,050 GBP2022-08-31
Minimum gross finance lease payments owing
258,814 GBP2023-08-31
195,957 GBP2022-08-31
Net Deferred Tax Liability/Asset
-158,549 GBP2023-08-31
-114,218 GBP2022-08-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-44,331 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
-158,549 GBP2023-08-31
-114,218 GBP2022-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
900 shares2023-08-31
900 shares2022-08-31
Par Value of Share
Class 1 ordinary share
1.002022-09-01 ~ 2023-08-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2023-08-31
100 shares2022-08-31
Par Value of Share
Class 2 ordinary share
1.002022-09-01 ~ 2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
300,000 GBP2023-08-31
300,000 GBP2022-08-31