Par Value of Share
Class 1 ordinary share
12022-09-01 ~ 2023-08-31
Turnover/Revenue
18,867,226 GBP2022-09-01 ~ 2023-08-31
18,513,077 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
15,040,156 GBP2022-09-01 ~ 2023-08-31
15,668,229 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
3,827,070 GBP2022-09-01 ~ 2023-08-31
2,844,848 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
2,146,341 GBP2022-09-01 ~ 2023-08-31
1,925,322 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
1,728,564 GBP2022-09-01 ~ 2023-08-31
953,705 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
42,426 GBP2022-09-01 ~ 2023-08-31
72,188 GBP2021-09-01 ~ 2022-08-31
Interest Payable/Similar Charges (Finance Costs)
154 GBP2022-09-01 ~ 2023-08-31
84 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
1,770,836 GBP2022-09-01 ~ 2023-08-31
1,025,809 GBP2021-09-01 ~ 2022-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
540,912 GBP2022-09-01 ~ 2023-08-31
57,845 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
1,229,924 GBP2022-09-01 ~ 2023-08-31
967,964 GBP2021-09-01 ~ 2022-08-31
Equity
Retained earnings (accumulated losses)
8,791,959 GBP2023-08-31
7,562,035 GBP2022-08-31
7,194,071 GBP2021-08-31
Dividends Paid
Retained earnings (accumulated losses)
-600,000 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment
2,828,686 GBP2023-08-31
2,780,743 GBP2022-08-31
Fixed Assets - Investments
46 GBP2023-08-31
46 GBP2022-08-31
Fixed Assets
2,828,732 GBP2023-08-31
2,780,789 GBP2022-08-31
Debtors
5,787,132 GBP2023-08-31
6,863,446 GBP2022-08-31
Cash at bank and in hand
5,948,601 GBP2023-08-31
3,920,471 GBP2022-08-31
Current Assets
11,735,733 GBP2023-08-31
10,783,917 GBP2022-08-31
Creditors
Current
5,412,543 GBP2023-08-31
5,834,559 GBP2022-08-31
Net Current Assets/Liabilities
6,323,190 GBP2023-08-31
4,949,358 GBP2022-08-31
Total Assets Less Current Liabilities
9,151,922 GBP2023-08-31
7,730,147 GBP2022-08-31
Creditors
Non-current
-33,432 GBP2023-08-31
Net Assets/Liabilities
8,792,959 GBP2023-08-31
7,563,035 GBP2022-08-31
Equity
Called up share capital
1,000 GBP2023-08-31
1,000 GBP2022-08-31
Equity
8,792,959 GBP2023-08-31
7,563,035 GBP2022-08-31
Wages/Salaries
1,960,551 GBP2022-09-01 ~ 2023-08-31
1,779,514 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
227,698 GBP2022-09-01 ~ 2023-08-31
217,569 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
183,267 GBP2022-09-01 ~ 2023-08-31
29,219 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
2,371,516 GBP2022-09-01 ~ 2023-08-31
2,026,302 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
412022-09-01 ~ 2023-08-31
382021-09-01 ~ 2022-08-31
Director Remuneration
334,700 GBP2022-09-01 ~ 2023-08-31
329,700 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,478,560 GBP2022-09-01 ~ 2023-08-31
1,450,371 GBP2021-09-01 ~ 2022-08-31
Current Tax for the Period
382,493 GBP2022-09-01 ~ 2023-08-31
-109,267 GBP2021-09-01 ~ 2022-08-31
Tax Expense/Credit at Applicable Tax Rate
336,459 GBP2022-09-01 ~ 2023-08-31
194,904 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
48,562 GBP2023-08-31
48,562 GBP2022-08-31
Plant and equipment
7,709,450 GBP2023-08-31
6,903,987 GBP2022-08-31
Furniture and fittings
56,948 GBP2023-08-31
56,948 GBP2022-08-31
Motor vehicles
2,074,848 GBP2023-08-31
1,826,879 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
9,889,808 GBP2023-08-31
8,836,376 GBP2022-08-31
Property, Plant & Equipment - Disposals
Plant and equipment
-301,959 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
-289,261 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Disposals
-591,220 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
14,569 GBP2023-08-31
12,140 GBP2022-08-31
Plant and equipment
5,766,216 GBP2023-08-31
4,849,833 GBP2022-08-31
Furniture and fittings
45,083 GBP2023-08-31
40,295 GBP2022-08-31
Motor vehicles
1,235,254 GBP2023-08-31
1,153,365 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,061,122 GBP2023-08-31
6,055,633 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
2,429 GBP2022-09-01 ~ 2023-08-31
Plant and equipment
1,216,047 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
4,788 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
258,052 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,481,316 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-299,664 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
-176,163 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-475,827 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Improvements to leasehold property
33,993 GBP2023-08-31
36,422 GBP2022-08-31
Plant and equipment
1,943,234 GBP2023-08-31
2,054,154 GBP2022-08-31
Furniture and fittings
11,865 GBP2023-08-31
16,653 GBP2022-08-31
Motor vehicles
839,594 GBP2023-08-31
673,514 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
1,024,647 GBP2023-08-31
989,767 GBP2022-08-31
Other Debtors
Current
1,253,101 GBP2023-08-31
1,988,713 GBP2022-08-31
Amount of corporation tax that is recoverable
Current
325,136 GBP2022-08-31
Prepayments/Accrued Income
Current
279,028 GBP2023-08-31
221,097 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
5,787,132 GBP2023-08-31
6,863,446 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Current
5,388 GBP2023-08-31
Trade Creditors/Trade Payables
Current
213,431 GBP2023-08-31
446,593 GBP2022-08-31
Amounts owed to group undertakings
Current
3,449,356 GBP2023-08-31
3,449,356 GBP2022-08-31
Corporation Tax Payable
Current
174,956 GBP2023-08-31
Other Taxation & Social Security Payable
Current
284,681 GBP2023-08-31
286,920 GBP2022-08-31
Other Creditors
Current
197,470 GBP2023-08-31
377,596 GBP2022-08-31
Accrued Liabilities
Current
502,395 GBP2023-08-31
476,994 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Non-current
33,432 GBP2023-08-31
Between one and five year, hire purchase agreements
33,432 GBP2023-08-31
hire purchase agreements
38,820 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Between one and five year
120,000 GBP2023-08-31
100,000 GBP2022-08-31
Total Borrowings
Secured
43,864 GBP2023-08-31
4,494 GBP2022-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
325,531 GBP2023-08-31
167,112 GBP2022-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-08-31
Profit/Loss
Retained earnings (accumulated losses)
1,229,924 GBP2022-09-01 ~ 2023-08-31