Par Value of Share
Class 1 ordinary share
12023-09-01 ~ 2024-08-31
Class 2 ordinary share
12023-09-01 ~ 2024-08-31
Turnover/Revenue
38,824,074 GBP2023-09-01 ~ 2024-08-31
40,315,133 GBP2022-09-01 ~ 2023-08-31
Cost of Sales
35,305,034 GBP2023-09-01 ~ 2024-08-31
36,609,793 GBP2022-09-01 ~ 2023-08-31
Gross Profit/Loss
3,519,040 GBP2023-09-01 ~ 2024-08-31
3,705,340 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
1,903,950 GBP2023-09-01 ~ 2024-08-31
1,690,441 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
1,873,063 GBP2023-09-01 ~ 2024-08-31
2,088,981 GBP2022-09-01 ~ 2023-08-31
Interest Payable/Similar Charges (Finance Costs)
18,079 GBP2023-09-01 ~ 2024-08-31
9,478 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
1,854,984 GBP2023-09-01 ~ 2024-08-31
2,079,503 GBP2022-09-01 ~ 2023-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
446,429 GBP2023-09-01 ~ 2024-08-31
439,218 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
1,408,555 GBP2023-09-01 ~ 2024-08-31
1,640,285 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
1,408,555 GBP2023-09-01 ~ 2024-08-31
1,740,285 GBP2022-09-01 ~ 2023-08-31
Intangible Assets
6,451 GBP2023-08-31
Property, Plant & Equipment
1,731,403 GBP2024-08-31
1,683,974 GBP2023-08-31
Fixed Assets
1,731,403 GBP2024-08-31
1,690,425 GBP2023-08-31
Total Inventories
1,105,511 GBP2024-08-31
559,904 GBP2023-08-31
Debtors
4,098,281 GBP2024-08-31
4,937,635 GBP2023-08-31
Cash at bank and in hand
5,665,157 GBP2024-08-31
3,802,924 GBP2023-08-31
Current Assets
10,868,949 GBP2024-08-31
9,300,463 GBP2023-08-31
Creditors
Current
6,367,868 GBP2024-08-31
5,666,335 GBP2023-08-31
Net Current Assets/Liabilities
4,501,081 GBP2024-08-31
3,634,128 GBP2023-08-31
Total Assets Less Current Liabilities
6,232,484 GBP2024-08-31
5,324,553 GBP2023-08-31
Creditors
Non-current
-10,549 GBP2024-08-31
-75,261 GBP2023-08-31
Net Assets/Liabilities
6,160,760 GBP2024-08-31
5,202,205 GBP2023-08-31
Equity
Called up share capital
10,100 GBP2024-08-31
10,100 GBP2023-08-31
10,100 GBP2022-08-31
Revaluation reserve
929,469 GBP2024-08-31
929,469 GBP2023-08-31
829,469 GBP2022-08-31
Retained earnings (accumulated losses)
5,221,191 GBP2024-08-31
4,262,636 GBP2023-08-31
3,019,351 GBP2022-08-31
Equity
6,160,760 GBP2024-08-31
5,202,205 GBP2023-08-31
3,858,920 GBP2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-450,000 GBP2023-09-01 ~ 2024-08-31
-397,000 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
-450,000 GBP2023-09-01 ~ 2024-08-31
-397,000 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,408,555 GBP2023-09-01 ~ 2024-08-31
1,640,285 GBP2022-09-01 ~ 2023-08-31
Wages/Salaries
782,699 GBP2023-09-01 ~ 2024-08-31
715,664 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
72,667 GBP2023-09-01 ~ 2024-08-31
63,732 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
15,180 GBP2023-09-01 ~ 2024-08-31
13,442 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
870,546 GBP2023-09-01 ~ 2024-08-31
792,838 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
262023-09-01 ~ 2024-08-31
212022-09-01 ~ 2023-08-31
Director Remuneration
90,035 GBP2023-09-01 ~ 2024-08-31
80,076 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
93,228 GBP2023-09-01 ~ 2024-08-31
17,181 GBP2022-09-01 ~ 2023-08-31
Current Tax for the Period
432,341 GBP2023-09-01 ~ 2024-08-31
397,679 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Gross Cost
Computer software
431,143 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,500,000 GBP2024-08-31
1,500,000 GBP2023-08-31
Plant and equipment
34,837 GBP2024-08-31
34,837 GBP2023-08-31
Furniture and fittings
28,051 GBP2024-08-31
28,051 GBP2023-08-31
Motor vehicles
339,303 GBP2024-08-31
198,646 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
1,902,191 GBP2024-08-31
1,761,534 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
34,790 GBP2024-08-31
34,774 GBP2023-08-31
Furniture and fittings
26,687 GBP2024-08-31
26,232 GBP2023-08-31
Motor vehicles
94,311 GBP2024-08-31
16,554 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
170,788 GBP2024-08-31
77,560 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
15,000 GBP2023-09-01 ~ 2024-08-31
Plant and equipment
16 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
455 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
77,757 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
93,228 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
15,000 GBP2024-08-31
Property, Plant & Equipment
Land and buildings
1,485,000 GBP2024-08-31
1,500,000 GBP2023-08-31
Plant and equipment
47 GBP2024-08-31
63 GBP2023-08-31
Furniture and fittings
1,364 GBP2024-08-31
1,819 GBP2023-08-31
Motor vehicles
244,992 GBP2024-08-31
182,092 GBP2023-08-31
Merchandise
1,105,511 GBP2024-08-31
559,904 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
3,622,861 GBP2024-08-31
4,358,502 GBP2023-08-31
Other Debtors
Current
18,867 GBP2024-08-31
11,100 GBP2023-08-31
Amount of value-added tax that is recoverable
Current
39,275 GBP2023-08-31
Prepayments
Current
49,116 GBP2024-08-31
15,200 GBP2023-08-31
Debtors
Current, Amounts falling due within one year
4,098,281 GBP2024-08-31
4,937,635 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current
63,296 GBP2024-08-31
82,800 GBP2023-08-31
Trade Creditors/Trade Payables
Current
5,585,756 GBP2024-08-31
5,123,462 GBP2023-08-31
Corporation Tax Payable
Current
213,130 GBP2024-08-31
331,692 GBP2023-08-31
Other Taxation & Social Security Payable
Current
25,269 GBP2024-08-31
16,800 GBP2023-08-31
Accrued Liabilities
Current
114,141 GBP2024-08-31
96,614 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Non-current
10,549 GBP2024-08-31
75,261 GBP2023-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
61,175 GBP2024-08-31
47,087 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-08-31
Class 2 ordinary share
100 shares2024-08-31
Profit/Loss
Retained earnings (accumulated losses)
1,408,555 GBP2023-09-01 ~ 2024-08-31