Par Value of Share
Class 1 ordinary share
12023-08-01 ~ 2024-07-31
Class 2 ordinary share
12023-08-01 ~ 2024-07-31
Turnover/Revenue
25,097,154 GBP2023-08-01 ~ 2024-07-31
21,337,877 GBP2022-08-01 ~ 2023-07-31
Cost of Sales
-20,195,126 GBP2023-08-01 ~ 2024-07-31
-17,717,246 GBP2022-08-01 ~ 2023-07-31
Gross Profit/Loss
4,902,028 GBP2023-08-01 ~ 2024-07-31
3,620,631 GBP2022-08-01 ~ 2023-07-31
Distribution Costs
-898,310 GBP2023-08-01 ~ 2024-07-31
-790,084 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
-3,807,122 GBP2023-08-01 ~ 2024-07-31
-3,525,872 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
152,971 GBP2023-08-01 ~ 2024-07-31
-580,906 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
201,066 GBP2023-08-01 ~ 2024-07-31
-580,906 GBP2022-08-01 ~ 2023-07-31
Equity
Retained earnings (accumulated losses)
-2,868,174 GBP2024-07-31
-3,069,240 GBP2023-07-31
-2,488,334 GBP2022-07-31
Property, Plant & Equipment
4,819,371 GBP2024-07-31
3,521,220 GBP2023-07-31
Fixed Assets - Investments
1 GBP2024-07-31
1 GBP2023-07-31
Fixed Assets
4,819,372 GBP2024-07-31
3,521,221 GBP2023-07-31
Total Inventories
1,976,572 GBP2024-07-31
1,985,281 GBP2023-07-31
Debtors
6,459,433 GBP2024-07-31
7,175,131 GBP2023-07-31
Cash at bank and in hand
577,080 GBP2024-07-31
690,764 GBP2023-07-31
Current Assets
9,013,085 GBP2024-07-31
9,851,176 GBP2023-07-31
Creditors
Current
9,275,504 GBP2024-07-31
8,537,992 GBP2023-07-31
Net Current Assets/Liabilities
-262,419 GBP2024-07-31
1,313,184 GBP2023-07-31
Total Assets Less Current Liabilities
4,556,953 GBP2024-07-31
4,834,405 GBP2023-07-31
Creditors
Non-current
1,795,373 GBP2024-07-31
2,273,891 GBP2023-07-31
Net Assets/Liabilities
2,761,580 GBP2024-07-31
2,560,514 GBP2023-07-31
Equity
Called up share capital
5,349,034 GBP2024-07-31
5,349,034 GBP2023-07-31
Share premium
242,552 GBP2024-07-31
242,552 GBP2023-07-31
Capital redemption reserve
38,168 GBP2024-07-31
38,168 GBP2023-07-31
Equity
2,761,580 GBP2024-07-31
2,560,514 GBP2023-07-31
Bank Overdrafts
-911,383 GBP2024-07-31
-426,437 GBP2023-07-31
-497,158 GBP2022-07-31
Wages/Salaries
3,689,122 GBP2023-08-01 ~ 2024-07-31
2,953,181 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
342,067 GBP2023-08-01 ~ 2024-07-31
279,716 GBP2022-08-01 ~ 2023-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
56,178 GBP2023-08-01 ~ 2024-07-31
44,110 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
4,087,367 GBP2023-08-01 ~ 2024-07-31
3,277,007 GBP2022-08-01 ~ 2023-07-31
Average Number of Employees
1102023-08-01 ~ 2024-07-31
1062022-08-01 ~ 2023-07-31
Director Remuneration
345,075 GBP2023-08-01 ~ 2024-07-31
323,978 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
357,728 GBP2023-08-01 ~ 2024-07-31
329,672 GBP2022-08-01 ~ 2023-07-31
Tax Expense/Credit at Applicable Tax Rate
38,243 GBP2023-08-01 ~ 2024-07-31
-110,372 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,720,118 GBP2024-07-31
5,730,316 GBP2023-07-31
Furniture and fittings
125,873 GBP2024-07-31
111,752 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
9,989,432 GBP2024-07-31
8,377,678 GBP2023-07-31
Property, Plant & Equipment - Disposals
Plant and equipment
-46,397 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Disposals
-46,397 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,732,560 GBP2024-07-31
4,503,968 GBP2023-07-31
Furniture and fittings
99,906 GBP2024-07-31
89,679 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,170,061 GBP2024-07-31
4,856,458 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
272,717 GBP2023-08-01 ~ 2024-07-31
Furniture and fittings
10,227 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
357,728 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-44,125 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-44,125 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment
Plant and equipment
987,558 GBP2024-07-31
1,226,348 GBP2023-07-31
Furniture and fittings
25,967 GBP2024-07-31
22,073 GBP2023-07-31
Merchandise
1,345,555 GBP2024-07-31
1,469,483 GBP2023-07-31
Value of work in progress
114,248 GBP2024-07-31
146,747 GBP2023-07-31
Finished Goods
516,769 GBP2024-07-31
369,051 GBP2023-07-31
Trade Debtors/Trade Receivables
Current
4,697,618 GBP2024-07-31
4,425,369 GBP2023-07-31
Other Debtors
Current
1,392,159 GBP2024-07-31
2,399,774 GBP2023-07-31
Amount of value-added tax that is recoverable
Current
106,486 GBP2024-07-31
138,355 GBP2023-07-31
Prepayments
Current
274,584 GBP2024-07-31
249,376 GBP2023-07-31
Debtors
Amounts falling due within one year, Current
6,459,433 GBP2024-07-31
7,175,131 GBP2023-07-31
Bank Borrowings/Overdrafts
Current
4,250,983 GBP2024-07-31
3,766,037 GBP2023-07-31
Trade Creditors/Trade Payables
Current
1,576,618 GBP2024-07-31
1,154,515 GBP2023-07-31
Amounts owed to group undertakings
Current
3,006,138 GBP2024-07-31
3,121,162 GBP2023-07-31
Other Taxation & Social Security Payable
Current
90,552 GBP2024-07-31
89,804 GBP2023-07-31
Other Creditors
Current
43,044 GBP2024-07-31
34,044 GBP2023-07-31
Accrued Liabilities/Deferred Income
Current
308,169 GBP2024-07-31
372,430 GBP2023-07-31
Bank Borrowings/Overdrafts
Non-current
1,266,400 GBP2024-07-31
1,606,000 GBP2023-07-31
Amounts owed to group undertakings
Non-current
528,973 GBP2024-07-31
667,891 GBP2023-07-31
Bank Borrowings
Non-current, Between two and five year
938,400 GBP2024-07-31
1,148,400 GBP2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
143,017 GBP2024-07-31
132,025 GBP2023-07-31
Between one and five year
207,144 GBP2024-07-31
182,837 GBP2023-07-31
More than five year
33,275 GBP2024-07-31
45,375 GBP2023-07-31
All periods
383,436 GBP2024-07-31
360,237 GBP2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,784,034 shares2024-07-31
Class 2 ordinary share
565,000 shares2024-07-31
Profit/Loss
Retained earnings (accumulated losses)
201,066 GBP2023-08-01 ~ 2024-07-31