Cost of Sales
-16,317,263 GBP2022-09-01 ~ 2023-08-31
-13,303,666 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-3,160,571 GBP2022-09-01 ~ 2023-08-31
-2,479,533 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
3,065,186 GBP2022-09-01 ~ 2023-08-31
3,145,540 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
2,423,253 GBP2022-09-01 ~ 2023-08-31
2,549,322 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment
382,925 GBP2023-08-31
320,445 GBP2022-08-31
Fixed Assets - Investments
10,000 GBP2023-08-31
10,000 GBP2022-08-31
Fixed Assets
392,925 GBP2023-08-31
330,445 GBP2022-08-31
Debtors
5,318,638 GBP2023-08-31
4,207,914 GBP2022-08-31
Cash at bank and in hand
2,706,091 GBP2023-08-31
2,424,789 GBP2022-08-31
Current Assets
12,491,400 GBP2023-08-31
10,976,343 GBP2022-08-31
Creditors
Current, Amounts falling due within one year
-3,994,555 GBP2023-08-31
-4,075,447 GBP2022-08-31
Net Current Assets/Liabilities
8,496,845 GBP2023-08-31
6,900,896 GBP2022-08-31
Total Assets Less Current Liabilities
8,889,770 GBP2023-08-31
7,231,341 GBP2022-08-31
Net Assets/Liabilities
8,441,100 GBP2023-08-31
6,817,847 GBP2022-08-31
Equity
Called up share capital
2,000 GBP2023-08-31
2,000 GBP2022-08-31
2,000 GBP2021-08-31
Capital redemption reserve
222 GBP2023-08-31
222 GBP2022-08-31
222 GBP2021-08-31
Retained earnings (accumulated losses)
8,438,878 GBP2023-08-31
6,815,625 GBP2022-08-31
5,066,303 GBP2021-08-31
Equity
8,441,100 GBP2023-08-31
6,817,847 GBP2022-08-31
Profit/Loss
Retained earnings (accumulated losses)
2,423,253 GBP2022-09-01 ~ 2023-08-31
2,549,322 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-800,000 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
-800,000 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
27,400 GBP2022-09-01 ~ 2023-08-31
19,800 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
382022-09-01 ~ 2023-08-31
352021-09-01 ~ 2022-08-31
Wages/Salaries
1,865,810 GBP2022-09-01 ~ 2023-08-31
1,592,367 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
45,825 GBP2022-09-01 ~ 2023-08-31
68,753 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
2,123,077 GBP2022-09-01 ~ 2023-08-31
1,843,022 GBP2021-09-01 ~ 2022-08-31
Director Remuneration
434,541 GBP2022-09-01 ~ 2023-08-31
345,894 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-15,565 GBP2022-09-01 ~ 2023-08-31
18,705 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
635,117 GBP2023-08-31
621,913 GBP2022-08-31
Motor vehicles
560,582 GBP2023-08-31
391,701 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
1,195,699 GBP2023-08-31
1,013,614 GBP2022-08-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
-73,850 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals
-73,850 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
527,237 GBP2023-08-31
454,251 GBP2022-08-31
Motor vehicles
285,537 GBP2023-08-31
238,918 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
812,774 GBP2023-08-31
693,169 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
72,986 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
120,469 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
193,455 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
-73,850 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-73,850 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Furniture and fittings
107,880 GBP2023-08-31
167,662 GBP2022-08-31
Motor vehicles
275,045 GBP2023-08-31
152,783 GBP2022-08-31
Finished Goods/Goods for Resale
4,466,671 GBP2023-08-31
4,343,640 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
5,105,843 GBP2023-08-31
4,037,553 GBP2022-08-31
Prepayments/Accrued Income
Current
212,795 GBP2023-08-31
170,361 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
5,318,638 GBP2023-08-31
4,207,914 GBP2022-08-31
Trade Creditors/Trade Payables
Current
2,283,903 GBP2023-08-31
2,094,778 GBP2022-08-31
Corporation Tax Payable
Current
270,498 GBP2023-08-31
314,142 GBP2022-08-31
Other Taxation & Social Security Payable
Current
479,563 GBP2023-08-31
194,234 GBP2022-08-31
Other Creditors
Current
0 GBP2023-08-31
520,000 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
960,591 GBP2023-08-31
952,293 GBP2022-08-31
Creditors
Current
3,994,555 GBP2023-08-31
4,075,447 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
315,773 GBP2023-08-31
257,866 GBP2022-08-31
Between two and five year
383,990 GBP2023-08-31
404,134 GBP2022-08-31
More than five year
0 GBP2023-08-31
57,884 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
699,763 GBP2023-08-31
719,884 GBP2022-08-31