Cost of Sales
-13,258,594 GBP2022-09-01 ~ 2023-08-31
-13,140,943 GBP2021-09-01 ~ 2022-08-31
Distribution Costs
-985,678 GBP2022-09-01 ~ 2023-08-31
-863,747 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-3,251,490 GBP2022-09-01 ~ 2023-08-31
-2,061,787 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
194 GBP2022-09-01 ~ 2023-08-31
12 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
629,414 GBP2022-09-01 ~ 2023-08-31
523,946 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
447,650 GBP2022-09-01 ~ 2023-08-31
427,600 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
447,650 GBP2022-09-01 ~ 2023-08-31
427,600 GBP2021-09-01 ~ 2022-08-31
Equity
Called up share capital
200 GBP2023-08-31
200 GBP2022-08-31
200 GBP2021-08-31
Retained earnings (accumulated losses)
1,546,299 GBP2023-08-31
1,612,649 GBP2022-08-31
1,613,049 GBP2021-08-31
Profit/Loss
Retained earnings (accumulated losses)
447,650 GBP2022-09-01 ~ 2023-08-31
427,600 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-428,000 GBP2021-09-01 ~ 2022-08-31
Equity
1,546,499 GBP2023-08-31
1,612,849 GBP2022-08-31
Dividends Paid
-514,000 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
715,202 GBP2023-08-31
811,413 GBP2022-08-31
Debtors
3,990,592 GBP2023-08-31
3,683,718 GBP2022-08-31
Cash at bank and in hand
27,650 GBP2023-08-31
20,864 GBP2022-08-31
Current Assets
6,654,128 GBP2023-08-31
5,454,305 GBP2022-08-31
Creditors
Current, Amounts falling due within one year
-5,560,751 GBP2023-08-31
-4,416,068 GBP2022-08-31
Net Current Assets/Liabilities
1,093,377 GBP2023-08-31
1,038,237 GBP2022-08-31
Total Assets Less Current Liabilities
1,808,579 GBP2023-08-31
1,849,650 GBP2022-08-31
Net Assets/Liabilities
1,546,499 GBP2023-08-31
1,612,849 GBP2022-08-31
Audit Fees/Expenses
28,500 GBP2022-09-01 ~ 2023-08-31
19,400 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
382022-09-01 ~ 2023-08-31
292021-09-01 ~ 2022-08-31
Wages/Salaries
2,073,471 GBP2022-09-01 ~ 2023-08-31
1,476,044 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
25,282 GBP2022-09-01 ~ 2023-08-31
22,705 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
2,305,837 GBP2022-09-01 ~ 2023-08-31
1,663,048 GBP2021-09-01 ~ 2022-08-31
Director Remuneration
743,971 GBP2022-09-01 ~ 2023-08-31
267,625 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-16,778 GBP2022-09-01 ~ 2023-08-31
-344 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
48,340 GBP2023-08-31
48,340 GBP2022-08-31
Plant and equipment
2,134,186 GBP2023-08-31
2,125,236 GBP2022-08-31
Furniture and fittings
260,907 GBP2023-08-31
260,394 GBP2022-08-31
Motor vehicles
9,349 GBP2023-08-31
25,879 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
2,452,782 GBP2023-08-31
2,459,849 GBP2022-08-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
-25,482 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
-16,530 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals
-42,012 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
32,727 GBP2023-08-31
29,978 GBP2022-08-31
Plant and equipment
1,524,713 GBP2023-08-31
1,457,157 GBP2022-08-31
Furniture and fittings
174,281 GBP2023-08-31
140,964 GBP2022-08-31
Motor vehicles
5,859 GBP2023-08-31
20,337 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,737,580 GBP2023-08-31
1,648,436 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
2,749 GBP2022-09-01 ~ 2023-08-31
Plant and equipment
67,556 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
46,882 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
2,052 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
119,239 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
-13,565 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
-16,530 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-30,095 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
15,613 GBP2023-08-31
18,362 GBP2022-08-31
Plant and equipment
609,473 GBP2023-08-31
668,079 GBP2022-08-31
Furniture and fittings
86,626 GBP2023-08-31
119,430 GBP2022-08-31
Motor vehicles
3,490 GBP2023-08-31
5,542 GBP2022-08-31
Finished Goods/Goods for Resale
2,635,886 GBP2023-08-31
1,749,723 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
3,477,857 GBP2023-08-31
3,221,267 GBP2022-08-31
Other Debtors
Current
419,468 GBP2023-08-31
366,390 GBP2022-08-31
Prepayments/Accrued Income
Current
93,267 GBP2023-08-31
96,061 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
3,990,592 GBP2023-08-31
3,683,718 GBP2022-08-31
Bank Borrowings/Overdrafts
Current
0 GBP2023-08-31
1,249 GBP2022-08-31
Other Remaining Borrowings
Current
1,368,191 GBP2023-08-31
1,504,697 GBP2022-08-31
Trade Creditors/Trade Payables
Current
2,314,908 GBP2023-08-31
2,002,805 GBP2022-08-31
Corporation Tax Payable
Current
156,035 GBP2023-08-31
96,436 GBP2022-08-31
Other Taxation & Social Security Payable
Current
842,146 GBP2023-08-31
335,221 GBP2022-08-31
Other Creditors
Current
77,702 GBP2023-08-31
109,838 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
801,769 GBP2023-08-31
365,822 GBP2022-08-31
Creditors
Current
5,560,751 GBP2023-08-31
4,416,068 GBP2022-08-31
Bank Overdrafts
0 GBP2023-08-31
1,249 GBP2022-08-31
-1,249 GBP2022-08-31
Total Borrowings
1,368,191 GBP2023-08-31
1,505,946 GBP2022-08-31
Current
1,368,191 GBP2023-08-31
1,505,946 GBP2022-08-31
Equity
Called up share capital
200 GBP2023-08-31
200 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
212,974 GBP2023-08-31
212,974 GBP2022-08-31
Between two and five year
638,923 GBP2023-08-31
638,923 GBP2022-08-31
More than five year
390,453 GBP2023-08-31
603,427 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,242,350 GBP2023-08-31
1,455,324 GBP2022-08-31