Cost of Sales
-23,498,457 GBP2022-09-01 ~ 2023-08-31
-26,850,796 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-15,722,583 GBP2022-09-01 ~ 2023-08-31
-17,152,591 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
283,831 GBP2022-09-01 ~ 2023-08-31
77,111 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
473,361 GBP2022-09-01 ~ 2023-08-31
4,526,080 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
379,955 GBP2022-09-01 ~ 2023-08-31
3,697,966 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
379,955 GBP2022-09-01 ~ 2023-08-31
3,697,966 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment
3,680,178 GBP2023-08-31
4,051,028 GBP2022-08-31
Debtors
18,634,038 GBP2023-08-31
18,064,763 GBP2022-08-31
Cash at bank and in hand
5,501,650 GBP2023-08-31
5,781,893 GBP2022-08-31
Current Assets
32,514,332 GBP2023-08-31
34,465,710 GBP2022-08-31
Creditors
Current, Amounts falling due within one year
-15,384,366 GBP2023-08-31
-17,635,160 GBP2022-08-31
Net Current Assets/Liabilities
17,129,966 GBP2023-08-31
16,830,550 GBP2022-08-31
Total Assets Less Current Liabilities
20,810,144 GBP2023-08-31
20,881,578 GBP2022-08-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2023-08-31
-359,343 GBP2022-08-31
Net Assets/Liabilities
20,490,987 GBP2023-08-31
20,111,032 GBP2022-08-31
Equity
Called up share capital
10,312,000 GBP2023-08-31
5,312,000 GBP2022-08-31
5,312,000 GBP2021-08-31
Retained earnings (accumulated losses)
10,178,987 GBP2023-08-31
14,799,032 GBP2022-08-31
11,101,066 GBP2021-08-31
Equity
20,490,987 GBP2023-08-31
20,111,032 GBP2022-08-31
Profit/Loss
Retained earnings (accumulated losses)
379,955 GBP2022-09-01 ~ 2023-08-31
3,697,966 GBP2021-09-01 ~ 2022-08-31
Issue of Equity Instruments
Called up share capital
5,000,000 GBP2022-09-01 ~ 2023-08-31
Issue of Equity Instruments
5,000,000 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
-5,000,000 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
54,250 GBP2022-09-01 ~ 2023-08-31
47,250 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
1662022-09-01 ~ 2023-08-31
1802021-09-01 ~ 2022-08-31
Wages/Salaries
5,447,357 GBP2022-09-01 ~ 2023-08-31
6,046,038 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
218,593 GBP2022-09-01 ~ 2023-08-31
218,067 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
6,211,894 GBP2022-09-01 ~ 2023-08-31
6,915,906 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-88,718 GBP2022-09-01 ~ 2023-08-31
11,924 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
474,253 GBP2023-08-31
474,253 GBP2022-08-31
Plant and equipment
7,093,321 GBP2023-08-31
6,848,087 GBP2022-08-31
Furniture and fittings
3,079,331 GBP2023-08-31
2,897,039 GBP2022-08-31
Computers
838,664 GBP2023-08-31
776,867 GBP2022-08-31
Motor vehicles
336,692 GBP2023-08-31
361,692 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
11,948,209 GBP2023-08-31
11,357,938 GBP2022-08-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-263,282 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
-2,150 GBP2022-09-01 ~ 2023-08-31
Computers
-8,374 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
-25,000 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals
-298,806 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
474,253 GBP2023-08-31
474,253 GBP2022-08-31
Plant and equipment
4,230,379 GBP2023-08-31
3,635,122 GBP2022-08-31
Furniture and fittings
2,519,614 GBP2023-08-31
2,216,576 GBP2022-08-31
Computers
756,772 GBP2023-08-31
723,913 GBP2022-08-31
Motor vehicles
287,013 GBP2023-08-31
257,046 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,268,031 GBP2023-08-31
7,306,910 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
0 GBP2022-09-01 ~ 2023-08-31
Plant and equipment
632,505 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
305,188 GBP2022-09-01 ~ 2023-08-31
Computers
41,233 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
54,967 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,033,893 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-37,248 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
-2,150 GBP2022-09-01 ~ 2023-08-31
Computers
-8,374 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
-25,000 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-72,772 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Improvements to leasehold property
0 GBP2023-08-31
0 GBP2022-08-31
Plant and equipment
2,862,942 GBP2023-08-31
3,212,965 GBP2022-08-31
Furniture and fittings
559,717 GBP2023-08-31
680,463 GBP2022-08-31
Computers
81,892 GBP2023-08-31
52,954 GBP2022-08-31
Motor vehicles
49,679 GBP2023-08-31
104,646 GBP2022-08-31
Finished Goods/Goods for Resale
4,550,682 GBP2023-08-31
4,994,669 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
5,970,788 GBP2023-08-31
7,394,702 GBP2022-08-31
Amount of corporation tax that is recoverable
Current
343,372 GBP2023-08-31
98,607 GBP2022-08-31
Amounts Owed by Group Undertakings
Current
10,614,710 GBP2023-08-31
10,000,000 GBP2022-08-31
Other Debtors
Current
1,019,816 GBP2023-08-31
0 GBP2022-08-31
Prepayments/Accrued Income
Current
685,352 GBP2023-08-31
571,454 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
18,634,038 GBP2023-08-31
18,064,763 GBP2022-08-31
Other Remaining Borrowings
Current
359,343 GBP2023-08-31
416,985 GBP2022-08-31
Trade Creditors/Trade Payables
Current
7,178,241 GBP2023-08-31
8,412,366 GBP2022-08-31
Amounts owed to group undertakings
Current
390,319 GBP2023-08-31
260,069 GBP2022-08-31
Other Taxation & Social Security Payable
Current
915,415 GBP2023-08-31
996,643 GBP2022-08-31
Other Creditors
Current
5,441,679 GBP2023-08-31
5,651,673 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
1,099,369 GBP2023-08-31
1,897,424 GBP2022-08-31
Creditors
Current
15,384,366 GBP2023-08-31
17,635,160 GBP2022-08-31
Other Remaining Borrowings
Non-current
0 GBP2023-08-31
359,343 GBP2022-08-31
Total Borrowings
Current
359,343 GBP2023-08-31
416,985 GBP2022-08-31
Non-current
0 GBP2023-08-31
359,343 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,783,959 GBP2023-08-31
1,785,354 GBP2022-08-31
Between two and five year
2,354,142 GBP2023-08-31
3,230,408 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,138,101 GBP2023-08-31
5,015,762 GBP2022-08-31