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
13,026,255 GBP2023-08-01 ~ 2024-07-31
11,819,802 GBP2022-08-01 ~ 2023-07-31
Cost of Sales
8,021,181 GBP2023-08-01 ~ 2024-07-31
7,376,516 GBP2022-08-01 ~ 2023-07-31
Gross Profit/Loss
5,005,074 GBP2023-08-01 ~ 2024-07-31
4,443,286 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
3,225,910 GBP2023-08-01 ~ 2024-07-31
2,713,297 GBP2022-08-01 ~ 2023-07-31
Operating Profit/Loss
1,779,164 GBP2023-08-01 ~ 2024-07-31
1,729,989 GBP2022-08-01 ~ 2023-07-31
Other Interest Receivable/Similar Income (Finance Income)
50,999 GBP2023-08-01 ~ 2024-07-31
17,586 GBP2022-08-01 ~ 2023-07-31
Interest Payable/Similar Charges (Finance Costs)
44,176 GBP2023-08-01 ~ 2024-07-31
97,719 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
1,785,987 GBP2023-08-01 ~ 2024-07-31
1,649,856 GBP2022-08-01 ~ 2023-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
467,494 GBP2023-08-01 ~ 2024-07-31
370,138 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
1,318,493 GBP2023-08-01 ~ 2024-07-31
1,279,718 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
1,318,493 GBP2023-08-01 ~ 2024-07-31
1,279,718 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
3,488,447 GBP2024-07-31
3,695,505 GBP2023-07-31
Total Inventories
256,441 GBP2024-07-31
272,763 GBP2023-07-31
Debtors
2,572,755 GBP2024-07-31
1,793,421 GBP2023-07-31
Cash at bank and in hand
2,824,264 GBP2024-07-31
3,446,395 GBP2023-07-31
Current Assets
5,653,460 GBP2024-07-31
5,512,579 GBP2023-07-31
Creditors
Current
1,821,422 GBP2024-07-31
1,814,712 GBP2023-07-31
Net Current Assets/Liabilities
3,832,038 GBP2024-07-31
3,697,867 GBP2023-07-31
Total Assets Less Current Liabilities
7,320,485 GBP2024-07-31
7,393,372 GBP2023-07-31
Creditors
Non-current
-1,375,742 GBP2023-07-31
Net Assets/Liabilities
7,303,904 GBP2024-07-31
5,985,411 GBP2023-07-31
Equity
Called up share capital
100 GBP2024-07-31
100 GBP2023-07-31
100 GBP2022-07-31
Share premium
669,891 GBP2024-07-31
669,891 GBP2023-07-31
669,891 GBP2022-07-31
Retained earnings (accumulated losses)
6,633,913 GBP2024-07-31
5,315,420 GBP2023-07-31
4,035,702 GBP2022-07-31
Equity
7,303,904 GBP2024-07-31
5,985,411 GBP2023-07-31
4,705,693 GBP2022-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,318,493 GBP2023-08-01 ~ 2024-07-31
1,279,718 GBP2022-08-01 ~ 2023-07-31
Wages/Salaries
2,730,842 GBP2023-08-01 ~ 2024-07-31
2,164,056 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
231,554 GBP2023-08-01 ~ 2024-07-31
226,231 GBP2022-08-01 ~ 2023-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
50,745 GBP2023-08-01 ~ 2024-07-31
48,778 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
3,013,141 GBP2023-08-01 ~ 2024-07-31
2,439,065 GBP2022-08-01 ~ 2023-07-31
Average Number of Employees
592023-08-01 ~ 2024-07-31
562022-08-01 ~ 2023-07-31
Director Remuneration
98,256 GBP2023-08-01 ~ 2024-07-31
90,173 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
166,991 GBP2023-08-01 ~ 2024-07-31
208,085 GBP2022-08-01 ~ 2023-07-31
Audit Fees/Expenses
5,550 GBP2023-08-01 ~ 2024-07-31
5,400 GBP2022-08-01 ~ 2023-07-31
Current Tax for the Period
483,132 GBP2023-08-01 ~ 2024-07-31
360,202 GBP2022-08-01 ~ 2023-07-31
Tax Expense/Credit at Applicable Tax Rate
446,497 GBP2023-08-01 ~ 2024-07-31
412,464 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,070,938 GBP2024-07-31
3,070,938 GBP2023-07-31
Plant and equipment
1,677,142 GBP2024-07-31
1,677,142 GBP2023-07-31
Furniture and fittings
135,533 GBP2024-07-31
135,533 GBP2023-07-31
Motor vehicles
322,899 GBP2024-07-31
488,569 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
5,206,512 GBP2024-07-31
5,372,182 GBP2023-07-31
Property, Plant & Equipment - Disposals
Motor vehicles
-260,803 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Disposals
-260,803 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
213,882 GBP2024-07-31
178,635 GBP2023-07-31
Plant and equipment
1,225,500 GBP2024-07-31
1,145,799 GBP2023-07-31
Furniture and fittings
103,042 GBP2024-07-31
97,308 GBP2023-07-31
Motor vehicles
175,641 GBP2024-07-31
254,935 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,718,065 GBP2024-07-31
1,676,677 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
35,247 GBP2023-08-01 ~ 2024-07-31
Plant and equipment
79,701 GBP2023-08-01 ~ 2024-07-31
Furniture and fittings
5,734 GBP2023-08-01 ~ 2024-07-31
Motor vehicles
49,086 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
169,768 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-128,380 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-128,380 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment
Land and buildings
2,857,056 GBP2024-07-31
2,892,303 GBP2023-07-31
Plant and equipment
451,642 GBP2024-07-31
531,343 GBP2023-07-31
Furniture and fittings
32,491 GBP2024-07-31
38,225 GBP2023-07-31
Motor vehicles
147,258 GBP2024-07-31
233,634 GBP2023-07-31
Merchandise
88,905 GBP2024-07-31
92,093 GBP2023-07-31
Value of work in progress
167,536 GBP2024-07-31
180,670 GBP2023-07-31
Trade Debtors/Trade Receivables
Current
1,843,734 GBP2024-07-31
1,552,059 GBP2023-07-31
Other Debtors
Current
8,486 GBP2024-07-31
19,985 GBP2023-07-31
Prepayments
Current
229,876 GBP2024-07-31
221,377 GBP2023-07-31
Debtors
Current, Amounts falling due within one year
2,572,755 GBP2024-07-31
1,793,421 GBP2023-07-31
Bank Borrowings/Overdrafts
Current
40,379 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Current
6,508 GBP2023-07-31
Trade Creditors/Trade Payables
Current
769,572 GBP2024-07-31
703,721 GBP2023-07-31
Corporation Tax Payable
Current
295,632 GBP2024-07-31
360,202 GBP2023-07-31
Other Taxation & Social Security Payable
Current
59,318 GBP2024-07-31
59,619 GBP2023-07-31
Other Creditors
Current
98,736 GBP2024-07-31
67,109 GBP2023-07-31
Accrued Liabilities
Current
239,170 GBP2024-07-31
237,305 GBP2023-07-31
Bank Borrowings/Overdrafts
Non-current
1,375,742 GBP2023-07-31
Bank Borrowings
Current, Amounts falling due within one year
40,379 GBP2023-07-31
Non-current, Between one and two years
40,379 GBP2023-07-31
Non-current, Between two and five year
121,132 GBP2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
368,392 GBP2024-07-31
304,123 GBP2023-07-31
Between one and five year
1,127,696 GBP2024-07-31
1,077,153 GBP2023-07-31
More than five year
715,000 GBP2024-07-31
975,000 GBP2023-07-31
All periods
2,211,088 GBP2024-07-31
2,356,276 GBP2023-07-31
Bank Borrowings
Secured
1,416,121 GBP2023-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
16,581 GBP2024-07-31
32,219 GBP2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50 shares2024-07-31
Class 2 ordinary share
50 shares2024-07-31
Profit/Loss
Retained earnings (accumulated losses)
1,318,493 GBP2023-08-01 ~ 2024-07-31