(expand)Turnover/Revenue
9,353,412 GBP2021-09-01 ~ 2022-10-31
11,031,956 GBP2020-09-01 ~ 2021-08-31
Cost of Sales
9,703,435 GBP2021-09-01 ~ 2022-10-31
10,642,889 GBP2020-09-01 ~ 2021-08-31
Gross Profit/Loss
-350,023 GBP2021-09-01 ~ 2022-10-31
389,067 GBP2020-09-01 ~ 2021-08-31
Administrative Expenses
931,430 GBP2021-09-01 ~ 2022-10-31
881,882 GBP2020-09-01 ~ 2021-08-31
Operating Profit/Loss
-1,276,108 GBP2021-09-01 ~ 2022-10-31
-426,072 GBP2020-09-01 ~ 2021-08-31
Other Interest Receivable/Similar Income (Finance Income)
1,750 GBP2021-09-01 ~ 2022-10-31
4,621 GBP2020-09-01 ~ 2021-08-31
Interest Payable/Similar Charges (Finance Costs)
37,187 GBP2021-09-01 ~ 2022-10-31
4,780 GBP2020-09-01 ~ 2021-08-31
Profit/Loss on Ordinary Activities Before Tax
-1,311,545 GBP2021-09-01 ~ 2022-10-31
-426,231 GBP2020-09-01 ~ 2021-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-14 GBP2021-09-01 ~ 2022-10-31
-213,444 GBP2020-09-01 ~ 2021-08-31
Profit/Loss
-1,311,531 GBP2021-09-01 ~ 2022-10-31
-212,787 GBP2020-09-01 ~ 2021-08-31
Comprehensive Income/Expense
-1,311,531 GBP2021-09-01 ~ 2022-10-31
-212,787 GBP2020-09-01 ~ 2021-08-31
Property, Plant & Equipment
347,643 GBP2022-10-31
412,775 GBP2021-08-31
Total Inventories
178,579 GBP2022-10-31
289,785 GBP2021-08-31
Debtors
1,804,366 GBP2022-10-31
2,552,248 GBP2021-08-31
Cash at bank and in hand
93 GBP2022-10-31
879,141 GBP2021-08-31
Current Assets
1,983,038 GBP2022-10-31
3,721,174 GBP2021-08-31
Creditors
Current
1,925,594 GBP2022-10-31
1,934,846 GBP2021-08-31
Net Current Assets/Liabilities
57,444 GBP2022-10-31
1,786,328 GBP2021-08-31
Total Assets Less Current Liabilities
405,087 GBP2022-10-31
2,199,103 GBP2021-08-31
Creditors
Non-current
201,180 GBP2022-10-31
68,665 GBP2021-08-31
Net Assets/Liabilities
203,907 GBP2022-10-31
2,130,438 GBP2021-08-31
Equity
Called up share capital
1,000 GBP2022-10-31
1,000 GBP2021-08-31
1,000 GBP2020-08-31
Share premium
49,450 GBP2022-10-31
49,450 GBP2021-08-31
49,450 GBP2020-08-31
Capital redemption reserve
100 GBP2022-10-31
100 GBP2021-08-31
100 GBP2020-08-31
Retained earnings (accumulated losses)
153,357 GBP2022-10-31
2,079,888 GBP2021-08-31
3,360,908 GBP2020-08-31
Equity
203,907 GBP2022-10-31
2,130,438 GBP2021-08-31
3,411,458 GBP2020-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,311,531 GBP2021-09-01 ~ 2022-10-31
-212,787 GBP2020-09-01 ~ 2021-08-31
Dividends Paid
Retained earnings (accumulated losses)
-615,000 GBP2021-09-01 ~ 2022-10-31
-1,068,233 GBP2020-09-01 ~ 2021-08-31
Dividends Paid
-615,000 GBP2021-09-01 ~ 2022-10-31
-1,068,233 GBP2020-09-01 ~ 2021-08-31
Wages/Salaries
3,861,867 GBP2021-09-01 ~ 2022-10-31
3,389,460 GBP2020-09-01 ~ 2021-08-31
Social Security Costs
423,484 GBP2021-09-01 ~ 2022-10-31
353,004 GBP2020-09-01 ~ 2021-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
163,841 GBP2021-09-01 ~ 2022-10-31
144,686 GBP2020-09-01 ~ 2021-08-31
Staff Costs/Employee Benefits Expense
4,449,192 GBP2021-09-01 ~ 2022-10-31
3,887,150 GBP2020-09-01 ~ 2021-08-31
Average Number of Employees
732021-09-01 ~ 2022-10-31
792020-09-01 ~ 2021-08-31
Director Remuneration
33,038 GBP2021-09-01 ~ 2022-10-31
18,138 GBP2020-09-01 ~ 2021-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
144,789 GBP2021-09-01 ~ 2022-10-31
133,935 GBP2020-09-01 ~ 2021-08-31
Audit Fees/Expenses
8,644 GBP2021-09-01 ~ 2022-10-31
27,650 GBP2020-09-01 ~ 2021-08-31
Current Tax for the Period
-453,268 GBP2020-09-01 ~ 2021-08-31
Tax Expense/Credit at Applicable Tax Rate
-249,194 GBP2021-09-01 ~ 2022-10-31
-80,984 GBP2020-09-01 ~ 2021-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
62,939 GBP2021-08-31
Plant and equipment
243,179 GBP2022-10-31
117,424 GBP2021-08-31
Furniture and fittings
14,870 GBP2022-10-31
14,533 GBP2021-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
34,711 GBP2021-08-31
Plant and equipment
121,832 GBP2022-10-31
85,681 GBP2021-08-31
Furniture and fittings
9,214 GBP2022-10-31
7,118 GBP2021-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
36,151 GBP2021-09-01 ~ 2022-10-31
Furniture and fittings
2,096 GBP2021-09-01 ~ 2022-10-31
Property, Plant & Equipment
Plant and equipment
121,347 GBP2022-10-31
31,743 GBP2021-08-31
Furniture and fittings
5,656 GBP2022-10-31
7,415 GBP2021-08-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
682,988 GBP2022-10-31
881,019 GBP2021-08-31
Computers
81,866 GBP2022-10-31
80,126 GBP2021-08-31
Property, Plant & Equipment - Gross Cost
1,087,592 GBP2022-10-31
1,156,041 GBP2021-08-31
Property, Plant & Equipment - Disposals
Motor vehicles
-198,031 GBP2021-09-01 ~ 2022-10-31
Property, Plant & Equipment - Disposals
-198,031 GBP2021-09-01 ~ 2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
494,821 GBP2022-10-31
565,085 GBP2021-08-31
Computers
71,567 GBP2022-10-31
50,671 GBP2021-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
739,949 GBP2022-10-31
743,266 GBP2021-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
111,637 GBP2021-09-01 ~ 2022-10-31
Computers
20,896 GBP2021-09-01 ~ 2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
178,584 GBP2021-09-01 ~ 2022-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-181,901 GBP2021-09-01 ~ 2022-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-181,901 GBP2021-09-01 ~ 2022-10-31
Property, Plant & Equipment
Motor vehicles
188,167 GBP2022-10-31
315,934 GBP2021-08-31
Computers
10,299 GBP2022-10-31
29,455 GBP2021-08-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
153,608 GBP2022-10-31
171,608 GBP2021-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
71,140 GBP2022-10-31
48,549 GBP2021-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
33,795 GBP2021-09-01 ~ 2022-10-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
82,468 GBP2022-10-31
123,059 GBP2021-08-31
Raw Materials
178,579 GBP2022-10-31
289,785 GBP2021-08-31
Trade Debtors/Trade Receivables
Current
404,820 GBP2022-10-31
1,075,943 GBP2021-08-31
Amounts Owed by Group Undertakings
Current
56,900 GBP2022-10-31
Other Debtors
Current
67,193 GBP2022-10-31
35,362 GBP2021-08-31
Amount of corporation tax that is recoverable
Current
226,197 GBP2021-08-31
Amount of value-added tax that is recoverable
Current
30,174 GBP2022-10-31
20,630 GBP2021-08-31
Debtors - Deferred Tax Asset
Current
187,543 GBP2022-10-31
187,543 GBP2021-08-31
Prepayments/Accrued Income
Current
119,419 GBP2022-10-31
152,053 GBP2021-08-31
Debtors
Current, Amounts falling due within one year
1,804,366 GBP2022-10-31
Amounts falling due within one year, Current
2,552,248 GBP2021-08-31
Bank Borrowings/Overdrafts
Current
387,766 GBP2022-10-31
500,000 GBP2021-08-31
Other Remaining Borrowings
Current
42,934 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Current
33,713 GBP2022-10-31
36,116 GBP2021-08-31
Trade Creditors/Trade Payables
Current
662,888 GBP2022-10-31
859,594 GBP2021-08-31
Other Taxation & Social Security Payable
Current
229,354 GBP2022-10-31
110,315 GBP2021-08-31
Other Creditors
Current
415,668 GBP2022-10-31
281,345 GBP2021-08-31
Accrued Liabilities/Deferred Income
Current
153,271 GBP2022-10-31
147,476 GBP2021-08-31
Other Remaining Borrowings
Non-current
180,164 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Non-current
21,016 GBP2022-10-31
68,665 GBP2021-08-31
Total Borrowings
Current, Amounts falling due within one year
430,700 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
21,016 GBP2022-10-31
hire purchase agreements
54,729 GBP2022-10-31
104,781 GBP2021-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
63,799 GBP2022-10-31
16,840 GBP2021-08-31
Between one and five year
165,337 GBP2022-10-31
54,700 GBP2021-08-31
All periods
229,136 GBP2022-10-31
71,540 GBP2021-08-31
Bank Overdrafts
Secured
387,766 GBP2022-10-31
Bank Borrowings
Secured
500,000 GBP2021-08-31
Total Borrowings
Secured
665,593 GBP2022-10-31
604,781 GBP2021-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-187,543 GBP2022-10-31
-187,543 GBP2021-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
900 shares2022-10-31
Class 2 ordinary share
100 shares2022-10-31
Profit/Loss
Retained earnings (accumulated losses)
-1,311,531 GBP2021-09-01 ~ 2022-10-31