Par Value of Share
Class 1 ordinary share
12023-08-01 ~ 2024-07-31
Turnover/Revenue
13,565,758 GBP2023-08-01 ~ 2024-07-31
12,089,136 GBP2022-08-01 ~ 2023-07-31
Cost of Sales
-9,021,801 GBP2023-08-01 ~ 2024-07-31
-8,229,795 GBP2022-08-01 ~ 2023-07-31
Gross Profit/Loss
4,543,957 GBP2023-08-01 ~ 2024-07-31
3,859,341 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
-3,022,898 GBP2023-08-01 ~ 2024-07-31
-3,003,959 GBP2022-08-01 ~ 2023-07-31
Operating Profit/Loss
1,522,511 GBP2023-08-01 ~ 2024-07-31
855,749 GBP2022-08-01 ~ 2023-07-31
Other Interest Receivable/Similar Income (Finance Income)
13,254 GBP2023-08-01 ~ 2024-07-31
1,116 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
1,304,941 GBP2023-08-01 ~ 2024-07-31
671,962 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
937,184 GBP2023-08-01 ~ 2024-07-31
532,606 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
937,184 GBP2023-08-01 ~ 2024-07-31
532,606 GBP2022-08-01 ~ 2023-07-31
Intangible Assets
990,855 GBP2024-07-31
1,130,309 GBP2023-07-31
Property, Plant & Equipment
302,136 GBP2024-07-31
334,055 GBP2023-07-31
Fixed Assets
1,292,991 GBP2024-07-31
1,464,364 GBP2023-07-31
Total Inventories
1,069,871 GBP2024-07-31
989,639 GBP2023-07-31
Debtors
4,390,517 GBP2024-07-31
3,496,360 GBP2023-07-31
Cash at bank and in hand
365,043 GBP2024-07-31
426,515 GBP2023-07-31
Current Assets
5,825,431 GBP2024-07-31
4,912,514 GBP2023-07-31
Net Current Assets/Liabilities
762,956 GBP2024-07-31
300,224 GBP2023-07-31
Total Assets Less Current Liabilities
2,055,947 GBP2024-07-31
1,764,588 GBP2023-07-31
Creditors
Non-current
-376,920 GBP2023-07-31
Net Assets/Liabilities
1,994,828 GBP2024-07-31
1,321,014 GBP2023-07-31
Equity
Called up share capital
10,000 GBP2024-07-31
10,000 GBP2023-07-31
10,000 GBP2022-07-31
Revaluation reserve
104,999 GBP2024-07-31
104,999 GBP2023-07-31
104,999 GBP2022-07-31
Retained earnings (accumulated losses)
1,879,829 GBP2024-07-31
1,206,015 GBP2023-07-31
854,960 GBP2022-07-31
Equity
1,994,828 GBP2024-07-31
1,321,014 GBP2023-07-31
969,959 GBP2022-07-31
Dividends Paid
Retained earnings (accumulated losses)
-263,370 GBP2023-08-01 ~ 2024-07-31
-181,551 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
-263,370 GBP2023-08-01 ~ 2024-07-31
-181,551 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
937,184 GBP2023-08-01 ~ 2024-07-31
532,606 GBP2022-08-01 ~ 2023-07-31
Wages/Salaries
1,238,185 GBP2023-08-01 ~ 2024-07-31
1,257,262 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
115,873 GBP2023-08-01 ~ 2024-07-31
122,427 GBP2022-08-01 ~ 2023-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
24,917 GBP2023-08-01 ~ 2024-07-31
24,627 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
1,378,975 GBP2023-08-01 ~ 2024-07-31
1,404,316 GBP2022-08-01 ~ 2023-07-31
Average Number of Employees
462023-08-01 ~ 2024-07-31
472022-08-01 ~ 2023-07-31
Director Remuneration
119,071 GBP2023-08-01 ~ 2024-07-31
188,942 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
62,303 GBP2023-08-01 ~ 2024-07-31
67,618 GBP2022-08-01 ~ 2023-07-31
Audit Fees/Expenses
12,175 GBP2023-08-01 ~ 2024-07-31
11,025 GBP2022-08-01 ~ 2023-07-31
Current Tax for the Period
373,292 GBP2023-08-01 ~ 2024-07-31
150,607 GBP2022-08-01 ~ 2023-07-31
Intangible Assets - Gross Cost
Net goodwill
2,108,179 GBP2024-07-31
2,108,179 GBP2023-07-31
Patents/Trademarks/Licences/Concessions
105,000 GBP2024-07-31
105,000 GBP2023-07-31
Development expenditure
802,919 GBP2024-07-31
740,933 GBP2023-07-31
Intangible Assets - Gross Cost
3,016,098 GBP2024-07-31
2,954,112 GBP2023-07-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,583,544 GBP2024-07-31
1,448,217 GBP2023-07-31
Development expenditure
441,699 GBP2024-07-31
375,586 GBP2023-07-31
Intangible Assets - Accumulated Amortisation & Impairment
2,025,243 GBP2024-07-31
1,823,803 GBP2023-07-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
135,327 GBP2023-08-01 ~ 2024-07-31
Development expenditure
66,113 GBP2023-08-01 ~ 2024-07-31
Intangible Assets - Increase From Amortisation Charge for Year
201,440 GBP2023-08-01 ~ 2024-07-31
Intangible Assets
Net goodwill
524,635 GBP2024-07-31
659,962 GBP2023-07-31
Patents/Trademarks/Licences/Concessions
105,000 GBP2024-07-31
105,000 GBP2023-07-31
Development expenditure
361,220 GBP2024-07-31
365,347 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
199,057 GBP2024-07-31
190,659 GBP2023-07-31
Furniture and fittings
50,690 GBP2024-07-31
48,028 GBP2023-07-31
Property, Plant & Equipment - Disposals
Plant and equipment
-548 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
101,450 GBP2024-07-31
81,243 GBP2023-07-31
Furniture and fittings
32,748 GBP2024-07-31
26,086 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
20,253 GBP2023-08-01 ~ 2024-07-31
Furniture and fittings
6,662 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-46 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment
Plant and equipment
97,607 GBP2024-07-31
109,416 GBP2023-07-31
Furniture and fittings
17,942 GBP2024-07-31
21,942 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
6,965 GBP2024-07-31
4,210 GBP2023-07-31
Computers
364,974 GBP2024-07-31
350,703 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
748,316 GBP2024-07-31
718,744 GBP2023-07-31
Property, Plant & Equipment - Disposals
Motor vehicles
-2,600 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Disposals
-3,148 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
3,098 GBP2024-07-31
2,014 GBP2023-07-31
Computers
279,854 GBP2024-07-31
255,248 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
446,180 GBP2024-07-31
384,689 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
1,850 GBP2023-08-01 ~ 2024-07-31
Computers
24,606 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
62,303 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-766 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-812 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment
Motor vehicles
3,867 GBP2024-07-31
2,196 GBP2023-07-31
Computers
85,120 GBP2024-07-31
95,455 GBP2023-07-31
Merchandise
1,069,871 GBP2024-07-31
989,639 GBP2023-07-31
Trade Debtors/Trade Receivables
Current
3,009,769 GBP2024-07-31
2,464,431 GBP2023-07-31
Amounts Owed by Group Undertakings
Current
281,191 GBP2024-07-31
268,486 GBP2023-07-31
Other Debtors
Current
57,871 GBP2024-07-31
45,987 GBP2023-07-31
Prepayments/Accrued Income
Current
240,351 GBP2024-07-31
184,123 GBP2023-07-31
Debtors
Amounts falling due within one year, Current
4,390,517 GBP2024-07-31
3,496,360 GBP2023-07-31
Bank Borrowings/Overdrafts
Current
72,562 GBP2024-07-31
198,223 GBP2023-07-31
Trade Creditors/Trade Payables
Current
1,365,799 GBP2024-07-31
1,642,069 GBP2023-07-31
Amounts owed to group undertakings
Current
42,320 GBP2024-07-31
42,320 GBP2023-07-31
Corporation Tax Payable
Current
373,292 GBP2024-07-31
151,556 GBP2023-07-31
Other Taxation & Social Security Payable
Current
16,048 GBP2024-07-31
27,414 GBP2023-07-31
Other Creditors
Current
2,585,383 GBP2024-07-31
2,130,277 GBP2023-07-31
Accrued Liabilities/Deferred Income
Current
342,079 GBP2024-07-31
209,287 GBP2023-07-31
Bank Borrowings/Overdrafts
Non-current
376,920 GBP2023-07-31
Bank Borrowings
Non-current, Between two and five year
191,529 GBP2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
240,556 GBP2024-07-31
262,102 GBP2023-07-31
Between one and five year
772,215 GBP2024-07-31
819,478 GBP2023-07-31
More than five year
937,799 GBP2024-07-31
1,144,712 GBP2023-07-31
All periods
1,950,570 GBP2024-07-31
2,226,292 GBP2023-07-31
Total Borrowings
Secured
2,530,567 GBP2024-07-31
2,492,598 GBP2023-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
61,119 GBP2024-07-31
66,654 GBP2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-07-31