Par Value of Share
Class 1 ordinary share
12024-08-01 ~ 2025-07-31
Class 2 ordinary share
12024-08-01 ~ 2025-07-31
Turnover/Revenue
28,058,288 GBP2024-08-01 ~ 2025-07-31
25,097,154 GBP2023-08-01 ~ 2024-07-31
Cost of Sales
21,828,374 GBP2024-08-01 ~ 2025-07-31
20,195,126 GBP2023-08-01 ~ 2024-07-31
Gross Profit/Loss
6,229,914 GBP2024-08-01 ~ 2025-07-31
4,902,028 GBP2023-08-01 ~ 2024-07-31
Distribution Costs
1,004,698 GBP2024-08-01 ~ 2025-07-31
898,310 GBP2023-08-01 ~ 2024-07-31
Administrative Expenses
4,330,067 GBP2024-08-01 ~ 2025-07-31
3,807,122 GBP2023-08-01 ~ 2024-07-31
Profit/Loss on Ordinary Activities Before Tax
786,597 GBP2024-08-01 ~ 2025-07-31
152,971 GBP2023-08-01 ~ 2024-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-121,187 GBP2024-08-01 ~ 2025-07-31
-48,095 GBP2023-08-01 ~ 2024-07-31
Profit/Loss
907,784 GBP2024-08-01 ~ 2025-07-31
201,066 GBP2023-08-01 ~ 2024-07-31
Equity
Retained earnings (accumulated losses)
-1,960,390 GBP2025-07-31
-2,868,174 GBP2024-07-31
-3,069,240 GBP2023-07-31
Property, Plant & Equipment
4,748,318 GBP2025-07-31
4,819,371 GBP2024-07-31
Fixed Assets - Investments
1 GBP2025-07-31
1 GBP2024-07-31
Fixed Assets
4,748,319 GBP2025-07-31
4,819,372 GBP2024-07-31
Total Inventories
2,073,436 GBP2025-07-31
1,976,572 GBP2024-07-31
Debtors
7,613,622 GBP2025-07-31
6,459,433 GBP2024-07-31
Cash at bank and in hand
523,883 GBP2025-07-31
577,080 GBP2024-07-31
Current Assets
10,210,941 GBP2025-07-31
9,013,085 GBP2024-07-31
Creditors
Current
9,900,592 GBP2025-07-31
9,275,504 GBP2024-07-31
Net Current Assets/Liabilities
310,349 GBP2025-07-31
-262,419 GBP2024-07-31
Total Assets Less Current Liabilities
5,058,668 GBP2025-07-31
4,556,953 GBP2024-07-31
Creditors
Non-current
1,389,304 GBP2025-07-31
1,795,373 GBP2024-07-31
Net Assets/Liabilities
3,669,364 GBP2025-07-31
2,761,580 GBP2024-07-31
Equity
Called up share capital
5,349,034 GBP2025-07-31
5,349,034 GBP2024-07-31
Share premium
242,552 GBP2025-07-31
242,552 GBP2024-07-31
Capital redemption reserve
38,168 GBP2025-07-31
38,168 GBP2024-07-31
Equity
3,669,364 GBP2025-07-31
2,761,580 GBP2024-07-31
Bank Overdrafts
-911,383 GBP2024-07-31
-426,437 GBP2023-07-31
Wages/Salaries
3,909,569 GBP2024-08-01 ~ 2025-07-31
3,689,122 GBP2023-08-01 ~ 2024-07-31
Social Security Costs
420,224 GBP2024-08-01 ~ 2025-07-31
342,067 GBP2023-08-01 ~ 2024-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
65,863 GBP2024-08-01 ~ 2025-07-31
56,178 GBP2023-08-01 ~ 2024-07-31
Staff Costs/Employee Benefits Expense
4,395,656 GBP2024-08-01 ~ 2025-07-31
4,087,367 GBP2023-08-01 ~ 2024-07-31
Average Number of Employees
1112024-08-01 ~ 2025-07-31
1102023-08-01 ~ 2024-07-31
Director Remuneration
364,944 GBP2024-08-01 ~ 2025-07-31
345,075 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
364,970 GBP2024-08-01 ~ 2025-07-31
357,728 GBP2023-08-01 ~ 2024-07-31
Tax Expense/Credit at Applicable Tax Rate
196,649 GBP2024-08-01 ~ 2025-07-31
38,243 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
4,143,441 GBP2024-07-31
Plant and equipment
5,833,013 GBP2025-07-31
5,720,118 GBP2024-07-31
Furniture and fittings
144,138 GBP2025-07-31
125,873 GBP2024-07-31
Property, Plant & Equipment - Gross Cost
10,283,349 GBP2025-07-31
9,989,432 GBP2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,009,169 GBP2025-07-31
4,732,560 GBP2024-07-31
Furniture and fittings
110,698 GBP2025-07-31
99,906 GBP2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,535,031 GBP2025-07-31
5,170,061 GBP2024-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
276,609 GBP2024-08-01 ~ 2025-07-31
Furniture and fittings
10,792 GBP2024-08-01 ~ 2025-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
364,970 GBP2024-08-01 ~ 2025-07-31
Property, Plant & Equipment
Plant and equipment
823,844 GBP2025-07-31
987,558 GBP2024-07-31
Furniture and fittings
33,440 GBP2025-07-31
25,967 GBP2024-07-31
Merchandise
1,418,835 GBP2025-07-31
1,345,555 GBP2024-07-31
Value of work in progress
126,655 GBP2025-07-31
114,248 GBP2024-07-31
Finished Goods
527,946 GBP2025-07-31
516,769 GBP2024-07-31
Trade Debtors/Trade Receivables
Current
5,440,932 GBP2025-07-31
4,697,618 GBP2024-07-31
Other Debtors
Current
1,494,561 GBP2025-07-31
1,392,159 GBP2024-07-31
Amount of value-added tax that is recoverable
Current
110,354 GBP2025-07-31
106,486 GBP2024-07-31
Prepayments
Current
575,284 GBP2025-07-31
274,584 GBP2024-07-31
Debtors
Current, Amounts falling due within one year
7,613,622 GBP2025-07-31
Amounts falling due within one year, Current
6,459,433 GBP2024-07-31
Bank Borrowings/Overdrafts
Current
4,339,600 GBP2025-07-31
4,250,983 GBP2024-07-31
Trade Creditors/Trade Payables
Current
1,794,580 GBP2025-07-31
1,576,618 GBP2024-07-31
Amounts owed to group undertakings
Current
3,273,881 GBP2025-07-31
3,006,138 GBP2024-07-31
Other Taxation & Social Security Payable
Current
109,031 GBP2025-07-31
90,552 GBP2024-07-31
Other Creditors
Current
47,992 GBP2025-07-31
43,044 GBP2024-07-31
Accrued Liabilities/Deferred Income
Current
335,508 GBP2025-07-31
308,169 GBP2024-07-31
Bank Borrowings/Overdrafts
Non-current
926,800 GBP2025-07-31
1,266,400 GBP2024-07-31
Amounts owed to group undertakings
Non-current
462,504 GBP2025-07-31
528,973 GBP2024-07-31
Bank Borrowings
Current, Amounts falling due within one year
4,339,600 GBP2025-07-31
Total Borrowings
Current, Amounts falling due within one year
4,339,600 GBP2025-07-31
Bank Borrowings
Between two and five year, Non-current
728,400 GBP2025-07-31
Non-current, Between two and five year
938,400 GBP2024-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
156,225 GBP2025-07-31
143,017 GBP2024-07-31
Between one and five year
253,060 GBP2025-07-31
207,144 GBP2024-07-31
More than five year
75,931 GBP2025-07-31
33,275 GBP2024-07-31
All periods
485,216 GBP2025-07-31
383,436 GBP2024-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,784,034 shares2025-07-31
Class 2 ordinary share
565,000 shares2025-07-31
Profit/Loss
Retained earnings (accumulated losses)
907,784 GBP2024-08-01 ~ 2025-07-31