Average Number of Employees
912023-08-26 ~ 2024-08-30
822022-08-27 ~ 2023-08-25
Turnover/Revenue
16,791,308 GBP2023-08-26 ~ 2024-08-30
12,244,152 GBP2022-08-27 ~ 2023-08-25
Cost of Sales
-10,276,065 GBP2023-08-26 ~ 2024-08-30
-7,455,361 GBP2022-08-27 ~ 2023-08-25
Gross Profit/Loss
6,515,243 GBP2023-08-26 ~ 2024-08-30
4,788,791 GBP2022-08-27 ~ 2023-08-25
Distribution Costs
-230,209 GBP2023-08-26 ~ 2024-08-30
-142,451 GBP2022-08-27 ~ 2023-08-25
Administrative Expenses
-4,819,087 GBP2023-08-26 ~ 2024-08-30
-4,352,461 GBP2022-08-27 ~ 2023-08-25
Operating Profit/Loss
1,476,803 GBP2023-08-26 ~ 2024-08-30
311,613 GBP2022-08-27 ~ 2023-08-25
Other Interest Receivable/Similar Income (Finance Income)
47,361 GBP2023-08-26 ~ 2024-08-30
11,652 GBP2022-08-27 ~ 2023-08-25
Interest Payable/Similar Charges (Finance Costs)
-8,960 GBP2023-08-26 ~ 2024-08-30
-33 GBP2022-08-27 ~ 2023-08-25
Profit/Loss on Ordinary Activities Before Tax
1,517,393 GBP2023-08-26 ~ 2024-08-30
360,693 GBP2022-08-27 ~ 2023-08-25
Equity
Retained earnings (accumulated losses)
6,299,403 GBP2024-08-30
5,077,895 GBP2023-08-25
4,448,011 GBP2022-08-27
Profit/Loss
Retained earnings (accumulated losses)
1,221,508 GBP2023-08-26 ~ 2024-08-30
629,884 GBP2022-08-27 ~ 2023-08-25
Property, Plant & Equipment
298,286 GBP2024-08-30
331,116 GBP2023-08-25
Fixed Assets
298,286 GBP2024-08-30
331,116 GBP2023-08-25
Total Inventories
6,847,628 GBP2024-08-30
6,024,382 GBP2023-08-25
Debtors
Current
8,752,359 GBP2024-08-30
8,547,962 GBP2023-08-25
Cash at bank and in hand
5,780,199 GBP2024-08-30
2,799,702 GBP2023-08-25
Current Assets
21,380,186 GBP2024-08-30
17,372,046 GBP2023-08-25
Creditors
Current, Amounts falling due within one year
-14,571,888 GBP2024-08-30
Net Current Assets/Liabilities
6,808,298 GBP2024-08-30
5,213,618 GBP2023-08-25
Total Assets Less Current Liabilities
7,106,584 GBP2024-08-30
5,544,734 GBP2023-08-25
Net Assets/Liabilities
6,300,353 GBP2024-08-30
5,078,845 GBP2023-08-25
Equity
Called up share capital
950 GBP2024-08-30
950 GBP2023-08-25
Equity
6,300,353 GBP2024-08-30
5,078,845 GBP2023-08-25
Audit Fees/Expenses
12,400 GBP2023-08-26 ~ 2024-08-30
12,000 GBP2022-08-27 ~ 2023-08-25
Wages/Salaries
2,842,152 GBP2023-08-26 ~ 2024-08-30
2,511,689 GBP2022-08-27 ~ 2023-08-25
Social Security Costs
310,638 GBP2023-08-26 ~ 2024-08-30
249,883 GBP2022-08-27 ~ 2023-08-25
Staff Costs/Employee Benefits Expense
3,274,346 GBP2023-08-26 ~ 2024-08-30
2,876,510 GBP2022-08-27 ~ 2023-08-25
Director Remuneration
270,696 GBP2023-08-26 ~ 2024-08-30
100,980 GBP2022-08-27 ~ 2023-08-25
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
3,357 GBP2023-08-26 ~ 2024-08-30
Tax Expense/Credit at Applicable Tax Rate
379,348 GBP2023-08-26 ~ 2024-08-30
77,440 GBP2022-08-27 ~ 2023-08-25
Property, Plant & Equipment - Gross Cost
Plant and equipment
920,764 GBP2024-08-30
909,944 GBP2023-08-25
Motor vehicles
24,500 GBP2024-08-30
16,235 GBP2023-08-25
Furniture and fittings
578,359 GBP2024-08-30
576,363 GBP2023-08-25
Computers
839,756 GBP2024-08-30
838,540 GBP2023-08-25
Property, Plant & Equipment - Gross Cost
2,363,379 GBP2024-08-30
2,341,082 GBP2023-08-25
Property, Plant & Equipment - Other Disposals
Motor vehicles
-16,235 GBP2023-08-26 ~ 2024-08-30
Property, Plant & Equipment - Other Disposals
-16,235 GBP2023-08-26 ~ 2024-08-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
833,758 GBP2023-08-25
Motor vehicles
16,235 GBP2023-08-25
Furniture and fittings
347,371 GBP2023-08-25
Computers
812,602 GBP2023-08-25
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,009,966 GBP2023-08-25
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
3,909 GBP2023-08-26 ~ 2024-08-30
Owned/Freehold
71,362 GBP2023-08-26 ~ 2024-08-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-16,235 GBP2023-08-26 ~ 2024-08-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-16,235 GBP2023-08-26 ~ 2024-08-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
854,567 GBP2024-08-30
Motor vehicles
3,909 GBP2024-08-30
Furniture and fittings
383,568 GBP2024-08-30
Computers
823,049 GBP2024-08-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,065,093 GBP2024-08-30
Property, Plant & Equipment
Plant and equipment
66,197 GBP2024-08-30
76,186 GBP2023-08-25
Motor vehicles
20,591 GBP2024-08-30
Furniture and fittings
194,791 GBP2024-08-30
228,992 GBP2023-08-25
Computers
16,707 GBP2024-08-30
25,938 GBP2023-08-25
Raw materials and consumables
3,997,050 GBP2024-08-30
3,558,797 GBP2023-08-25
Value of work in progress
2,271,083 GBP2024-08-30
2,169,100 GBP2023-08-25
Finished Goods/Goods for Resale
579,495 GBP2024-08-30
296,485 GBP2023-08-25
Trade Debtors/Trade Receivables
Current
7,314,097 GBP2024-08-30
6,742,618 GBP2023-08-25
Amounts Owed by Group Undertakings
Current
215,510 GBP2024-08-30
324,831 GBP2023-08-25
Other Debtors
Current
999,600 GBP2024-08-30
1,218,300 GBP2023-08-25
Prepayments/Accrued Income
Current
223,152 GBP2024-08-30
190,563 GBP2023-08-25
Debtors - Deferred Tax Asset
Current
71,650 GBP2023-08-25
Trade Creditors/Trade Payables
Current
1,630,961 GBP2024-08-30
1,162,530 GBP2023-08-25
Amounts owed to group undertakings
Current
2,245,141 GBP2024-08-30
2,669,914 GBP2023-08-25
Corporation Tax Payable
Current
114,878 GBP2024-08-30
Taxation/Social Security Payable
Current
88,176 GBP2023-08-25
Other Creditors
Current
3,748,563 GBP2024-08-30
4,019,987 GBP2023-08-25
Accrued Liabilities/Deferred Income
Current
6,832,258 GBP2024-08-30
4,215,545 GBP2023-08-25
Creditors
Current
14,571,888 GBP2024-08-30
12,158,428 GBP2023-08-25
Net Deferred Tax Liability/Asset
-3,357 GBP2024-08-30
71,650 GBP2023-08-25
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-75,007 GBP2023-08-26 ~ 2024-08-30
Deferred Tax Liabilities
Accelerated tax depreciation
-48,079 GBP2024-08-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
850 shares2024-08-30
850 shares2023-08-25
Par Value of Share
Class 1 ordinary share
1.002023-08-26 ~ 2024-08-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
50 shares2024-08-30
50 shares2023-08-25
Par Value of Share
Class 2 ordinary share
1.002023-08-26 ~ 2024-08-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
50 shares2024-08-30
50 shares2023-08-25
Par Value of Share
Class 3 ordinary share
1.002023-08-26 ~ 2024-08-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
5,998 GBP2024-08-30
5,998 GBP2023-08-25
Between one and five year
3,794 GBP2024-08-30
9,792 GBP2023-08-25
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,792 GBP2024-08-30
15,790 GBP2023-08-25