Cost of Sales
-16,399,818 GBP2023-09-01 ~ 2024-08-31
-23,498,457 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-15,207,027 GBP2023-09-01 ~ 2024-08-31
-15,722,583 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
513,317 GBP2023-09-01 ~ 2024-08-31
283,831 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
-1,383,883 GBP2023-09-01 ~ 2024-08-31
473,361 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
-1,061,079 GBP2023-09-01 ~ 2024-08-31
379,955 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
-1,061,079 GBP2023-09-01 ~ 2024-08-31
379,955 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
3,038,812 GBP2024-08-31
3,680,178 GBP2023-08-31
Debtors
11,722,176 GBP2024-08-31
18,634,038 GBP2023-08-31
Cash at bank and in hand
9,698,892 GBP2024-08-31
5,501,650 GBP2023-08-31
Current Assets
27,949,578 GBP2024-08-31
32,514,332 GBP2023-08-31
Creditors
Current, Amounts falling due within one year
-15,384,366 GBP2023-08-31
Net Current Assets/Liabilities
16,845,670 GBP2024-08-31
17,129,966 GBP2023-08-31
Total Assets Less Current Liabilities
19,884,482 GBP2024-08-31
20,810,144 GBP2023-08-31
Net Assets/Liabilities
19,579,908 GBP2024-08-31
20,490,987 GBP2023-08-31
Equity
Called up share capital
10,323,458 GBP2024-08-31
10,312,000 GBP2023-08-31
5,312,000 GBP2022-08-31
Share premium
138,542 GBP2024-08-31
0 GBP2023-08-31
0 GBP2022-08-31
Retained earnings (accumulated losses)
9,117,908 GBP2024-08-31
10,178,987 GBP2023-08-31
14,799,032 GBP2022-08-31
Equity
19,579,908 GBP2024-08-31
20,490,987 GBP2023-08-31
Profit/Loss
Retained earnings (accumulated losses)
-1,061,079 GBP2023-09-01 ~ 2024-08-31
379,955 GBP2022-09-01 ~ 2023-08-31
Issue of Equity Instruments
Called up share capital
11,458 GBP2023-09-01 ~ 2024-08-31
5,000,000 GBP2022-09-01 ~ 2023-08-31
Issue of Equity Instruments
150,000 GBP2023-09-01 ~ 2024-08-31
5,000,000 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
Retained earnings (accumulated losses)
-5,000,000 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
57,750 GBP2023-09-01 ~ 2024-08-31
54,250 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
1472023-09-01 ~ 2024-08-31
1662022-09-01 ~ 2023-08-31
Wages/Salaries
5,249,077 GBP2023-09-01 ~ 2024-08-31
5,447,357 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
197,907 GBP2023-09-01 ~ 2024-08-31
218,593 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
6,017,830 GBP2023-09-01 ~ 2024-08-31
6,211,894 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-69,410 GBP2023-09-01 ~ 2024-08-31
-88,718 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
474,253 GBP2024-08-31
474,253 GBP2023-08-31
Plant and equipment
7,394,315 GBP2024-08-31
7,093,321 GBP2023-08-31
Furniture and fittings
3,046,661 GBP2024-08-31
3,079,331 GBP2023-08-31
Computers
741,628 GBP2024-08-31
838,664 GBP2023-08-31
Motor vehicles
336,692 GBP2024-08-31
336,692 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
11,993,549 GBP2024-08-31
11,948,209 GBP2023-08-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-84,367 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
-83,402 GBP2023-09-01 ~ 2024-08-31
Computers
-218,060 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
0 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals
-385,829 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
474,253 GBP2024-08-31
474,253 GBP2023-08-31
Plant and equipment
4,862,168 GBP2024-08-31
4,230,379 GBP2023-08-31
Furniture and fittings
2,673,315 GBP2024-08-31
2,519,614 GBP2023-08-31
Computers
608,309 GBP2024-08-31
756,772 GBP2023-08-31
Motor vehicles
336,692 GBP2024-08-31
287,013 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,954,737 GBP2024-08-31
8,268,031 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
0 GBP2023-09-01 ~ 2024-08-31
Plant and equipment
673,053 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
237,103 GBP2023-09-01 ~ 2024-08-31
Computers
69,597 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
49,679 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,029,432 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-41,264 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
-83,402 GBP2023-09-01 ~ 2024-08-31
Computers
-218,060 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
0 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-342,726 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Improvements to leasehold property
0 GBP2024-08-31
0 GBP2023-08-31
Plant and equipment
2,532,147 GBP2024-08-31
2,862,942 GBP2023-08-31
Furniture and fittings
373,346 GBP2024-08-31
559,717 GBP2023-08-31
Computers
133,319 GBP2024-08-31
81,892 GBP2023-08-31
Motor vehicles
0 GBP2024-08-31
49,679 GBP2023-08-31
Finished Goods/Goods for Resale
3,506,624 GBP2024-08-31
4,550,682 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
4,870,427 GBP2024-08-31
5,970,788 GBP2023-08-31
Amount of corporation tax that is recoverable
Current
640,104 GBP2024-08-31
343,372 GBP2023-08-31
Amounts Owed by Group Undertakings
Current
5,457,598 GBP2024-08-31
10,614,710 GBP2023-08-31
Other Debtors
Current
74,744 GBP2024-08-31
1,019,816 GBP2023-08-31
Prepayments/Accrued Income
Current
679,303 GBP2024-08-31
685,352 GBP2023-08-31
Debtors
Amounts falling due within one year, Current
11,722,176 GBP2024-08-31
Current, Amounts falling due within one year
18,634,038 GBP2023-08-31
Other Remaining Borrowings
Current
0 GBP2024-08-31
359,343 GBP2023-08-31
Trade Creditors/Trade Payables
Current
5,464,427 GBP2024-08-31
7,178,241 GBP2023-08-31
Amounts owed to group undertakings
Current
364,289 GBP2024-08-31
390,319 GBP2023-08-31
Other Taxation & Social Security Payable
Current
677,800 GBP2024-08-31
915,415 GBP2023-08-31
Other Creditors
Current
3,676,238 GBP2024-08-31
5,441,679 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
921,154 GBP2024-08-31
1,099,369 GBP2023-08-31
Creditors
Current
11,103,908 GBP2024-08-31
15,384,366 GBP2023-08-31
Total Borrowings
Current
0 GBP2024-08-31
359,343 GBP2023-08-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
0 shares2024-08-31
10,312,000 shares2023-08-31
Par Value of Share
Class 2 ordinary share
1 GBP2023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
10,312,000 shares2024-08-31
0 shares2023-08-31
Par Value of Share
Class 3 ordinary share
1 GBP2023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1,145,780 shares2024-08-31
0 shares2023-08-31
Equity
Called up share capital
10,323,458 GBP2024-08-31
10,312,000 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,837,763 GBP2024-08-31
1,783,959 GBP2023-08-31
Between two and five year
807,351 GBP2024-08-31
2,354,142 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,645,114 GBP2024-08-31
4,138,101 GBP2023-08-31