(expand)Turnover/Revenue
13,846,923 GBP2022-09-01 ~ 2023-08-31
13,146,063 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
10,889,578 GBP2022-09-01 ~ 2023-08-31
10,636,406 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
2,957,345 GBP2022-09-01 ~ 2023-08-31
2,509,657 GBP2021-09-01 ~ 2022-08-31
Distribution Costs
59,265 GBP2022-09-01 ~ 2023-08-31
78,986 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
2,484,521 GBP2022-09-01 ~ 2023-08-31
2,154,154 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
415,350 GBP2022-09-01 ~ 2023-08-31
288,566 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
623 GBP2022-09-01 ~ 2023-08-31
Interest Payable/Similar Charges (Finance Costs)
104,420 GBP2022-09-01 ~ 2023-08-31
83,034 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
311,553 GBP2022-09-01 ~ 2023-08-31
205,532 GBP2021-09-01 ~ 2022-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
83,222 GBP2022-09-01 ~ 2023-08-31
62,904 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
228,331 GBP2022-09-01 ~ 2023-08-31
142,628 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
228,331 GBP2022-09-01 ~ 2023-08-31
142,628 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment
1,349,746 GBP2023-08-31
1,544,794 GBP2022-08-31
Total Inventories
32,516 GBP2023-08-31
75,358 GBP2022-08-31
Debtors
6,283,603 GBP2023-08-31
5,830,355 GBP2022-08-31
Cash at bank and in hand
322,699 GBP2023-08-31
581 GBP2022-08-31
Current Assets
6,638,818 GBP2023-08-31
5,906,294 GBP2022-08-31
Creditors
Current
5,758,657 GBP2023-08-31
5,042,106 GBP2022-08-31
Net Current Assets/Liabilities
880,161 GBP2023-08-31
864,188 GBP2022-08-31
Total Assets Less Current Liabilities
2,229,907 GBP2023-08-31
2,408,982 GBP2022-08-31
Net Assets/Liabilities
28,794 GBP2023-08-31
-199,537 GBP2022-08-31
Equity
28,794 GBP2023-08-31
-199,537 GBP2022-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
228,331 GBP2022-09-01 ~ 2023-08-31
142,628 GBP2021-09-01 ~ 2022-08-31
Bank Overdrafts
-773,576 GBP2023-08-31
-509,748 GBP2022-08-31
-557,950 GBP2021-08-31
Wages/Salaries
1,989,915 GBP2022-09-01 ~ 2023-08-31
1,945,676 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
215,440 GBP2022-09-01 ~ 2023-08-31
220,179 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
46,595 GBP2022-09-01 ~ 2023-08-31
44,808 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
2,251,950 GBP2022-09-01 ~ 2023-08-31
2,210,663 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
432022-09-01 ~ 2023-08-31
442021-09-01 ~ 2022-08-31
Director Remuneration
70,000 GBP2022-09-01 ~ 2023-08-31
71,112 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
171,545 GBP2022-09-01 ~ 2023-08-31
194,391 GBP2021-09-01 ~ 2022-08-31
Audit Fees/Expenses
17,000 GBP2022-09-01 ~ 2023-08-31
17,000 GBP2021-09-01 ~ 2022-08-31
Current Tax for the Period
101,176 GBP2022-09-01 ~ 2023-08-31
97,847 GBP2021-09-01 ~ 2022-08-31
Tax Expense/Credit at Applicable Tax Rate
67,046 GBP2022-09-01 ~ 2023-08-31
39,051 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
772,424 GBP2023-08-31
772,424 GBP2022-08-31
Plant and equipment
2,040,589 GBP2023-08-31
2,037,109 GBP2022-08-31
Furniture and fittings
111,305 GBP2023-08-31
109,836 GBP2022-08-31
Motor vehicles
1,661,710 GBP2023-08-31
1,574,984 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
4,586,028 GBP2023-08-31
4,494,353 GBP2022-08-31
Property, Plant & Equipment - Disposals
Motor vehicles
-60,298 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Disposals
-60,298 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
605,582 GBP2023-08-31
528,340 GBP2022-08-31
Plant and equipment
1,310,114 GBP2023-08-31
1,181,463 GBP2022-08-31
Furniture and fittings
84,256 GBP2023-08-31
79,720 GBP2022-08-31
Motor vehicles
1,236,330 GBP2023-08-31
1,160,036 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,236,282 GBP2023-08-31
2,949,559 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
77,242 GBP2022-09-01 ~ 2023-08-31
Plant and equipment
128,651 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
4,536 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
104,730 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
315,159 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-28,436 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-28,436 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Improvements to leasehold property
166,842 GBP2023-08-31
244,084 GBP2022-08-31
Plant and equipment
730,475 GBP2023-08-31
855,646 GBP2022-08-31
Furniture and fittings
27,049 GBP2023-08-31
30,116 GBP2022-08-31
Motor vehicles
425,380 GBP2023-08-31
414,948 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
489,508 GBP2023-08-31
947,138 GBP2022-08-31
Under hire purchased contracts or finance leases, Motor vehicles
419,467 GBP2023-08-31
779,202 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
278,368 GBP2023-08-31
476,897 GBP2022-08-31
Under hire purchased contracts or finance leases, Motor vehicles
192,008 GBP2023-08-31
507,495 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
70,536 GBP2022-09-01 ~ 2023-08-31
Motor vehicles, Under hire purchased contracts or finance leases
73,078 GBP2022-09-01 ~ 2023-08-31
Under hire purchased contracts or finance leases
143,614 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
211,140 GBP2023-08-31
470,241 GBP2022-08-31
Under hire purchased contracts or finance leases, Motor vehicles
227,459 GBP2023-08-31
271,707 GBP2022-08-31
Under hire purchased contracts or finance leases
438,599 GBP2023-08-31
741,948 GBP2022-08-31
Merchandise
32,516 GBP2023-08-31
75,358 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
3,905,509 GBP2023-08-31
4,035,658 GBP2022-08-31
Other Debtors
Current
2,021,347 GBP2023-08-31
1,242,106 GBP2022-08-31
Amount of corporation tax that is recoverable
Current
122,900 GBP2022-08-31
Prepayments
Current
24,500 GBP2023-08-31
Debtors
Current, Amounts falling due within one year
6,283,603 GBP2023-08-31
Amounts falling due within one year, Current
5,830,355 GBP2022-08-31
Bank Borrowings/Overdrafts
Current
1,054,358 GBP2023-08-31
786,866 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Current
94,033 GBP2023-08-31
183,838 GBP2022-08-31
Trade Creditors/Trade Payables
Current
4,241,524 GBP2023-08-31
3,610,236 GBP2022-08-31
Corporation Tax Payable
Current
60,980 GBP2023-08-31
97,847 GBP2022-08-31
Other Taxation & Social Security Payable
Current
49,097 GBP2023-08-31
70,706 GBP2022-08-31
Other Creditors
Current
153,340 GBP2023-08-31
93,234 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
103,789 GBP2023-08-31
153,036 GBP2022-08-31
Bank Borrowings/Overdrafts
Non-current
491,485 GBP2023-08-31
772,267 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Non-current
113,420 GBP2023-08-31
100,569 GBP2022-08-31
Trade Creditors/Trade Payables
Non-current
1,390,905 GBP2023-08-31
1,510,904 GBP2022-08-31
Bank Borrowings
Current, Amounts falling due within one year
280,782 GBP2023-08-31
Total Borrowings
Current, Amounts falling due within one year
1,054,358 GBP2023-08-31
Bank Borrowings
Non-current, Between one and two years
280,782 GBP2022-08-31
Between two and five year, Non-current
207,013 GBP2023-08-31
Non-current, Between two and five year
491,485 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
207,453 GBP2023-08-31
284,407 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,504 GBP2023-08-31
6,102 GBP2022-08-31
Between one and five year
7,510 GBP2022-08-31
All periods
3,504 GBP2023-08-31
13,612 GBP2022-08-31
Bank Overdrafts
Secured
773,576 GBP2023-08-31
509,748 GBP2022-08-31
Bank Borrowings
Secured
772,267 GBP2023-08-31
1,049,385 GBP2022-08-31
Total Borrowings
Secured
1,753,296 GBP2023-08-31
1,843,540 GBP2022-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
196,678 GBP2023-08-31
214,632 GBP2022-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
196,678 GBP2023-08-31
214,632 GBP2022-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-08-31
Profit/Loss
Retained earnings (accumulated losses)
228,331 GBP2022-09-01 ~ 2023-08-31