Cost of Sales
-24,868,375 GBP2023-09-01 ~ 2024-08-31
-22,313,001 GBP2022-09-01 ~ 2023-08-31
Distribution Costs
-443,007 GBP2023-09-01 ~ 2024-08-31
-456,592 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-5,322,574 GBP2023-09-01 ~ 2024-08-31
-4,893,298 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
2,200,012 GBP2023-09-01 ~ 2024-08-31
1,880,200 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
1,641,599 GBP2023-09-01 ~ 2024-08-31
1,458,182 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
308,789 GBP2024-08-31
328,140 GBP2023-08-31
Debtors
22,429,994 GBP2024-08-31
18,262,292 GBP2023-08-31
Cash at bank and in hand
241,578 GBP2024-08-31
1,853,006 GBP2023-08-31
Current Assets
27,334,559 GBP2024-08-31
24,258,129 GBP2023-08-31
Net Current Assets/Liabilities
9,916,610 GBP2024-08-31
8,880,418 GBP2023-08-31
Total Assets Less Current Liabilities
10,225,399 GBP2024-08-31
9,208,558 GBP2023-08-31
Creditors
Non-current, Amounts falling due after one year
-342,500 GBP2023-08-31
Net Assets/Liabilities
9,460,899 GBP2024-08-31
8,401,058 GBP2023-08-31
Equity
Called up share capital
50,005 GBP2024-08-31
50,005 GBP2023-08-31
50,005 GBP2022-08-31
Share premium
30,018 GBP2024-08-31
30,018 GBP2023-08-31
30,018 GBP2022-08-31
Capital redemption reserve
9,988 GBP2024-08-31
9,988 GBP2023-08-31
9,988 GBP2022-08-31
Retained earnings (accumulated losses)
9,370,888 GBP2024-08-31
8,311,047 GBP2023-08-31
7,691,598 GBP2022-08-31
Equity
9,460,899 GBP2024-08-31
8,401,058 GBP2023-08-31
Profit/Loss
Retained earnings (accumulated losses)
1,641,599 GBP2023-09-01 ~ 2024-08-31
1,458,182 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
Retained earnings (accumulated losses)
-838,733 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
-581,758 GBP2023-09-01 ~ 2024-08-31
Audit Fees/Expenses
34,500 GBP2023-09-01 ~ 2024-08-31
31,700 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
612023-09-01 ~ 2024-08-31
622022-09-01 ~ 2023-08-31
Wages/Salaries
2,420,877 GBP2023-09-01 ~ 2024-08-31
2,243,744 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
193,567 GBP2023-09-01 ~ 2024-08-31
163,610 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
2,868,152 GBP2023-09-01 ~ 2024-08-31
2,646,729 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-5,000 GBP2023-09-01 ~ 2024-08-31
35,659 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
500,107 GBP2024-08-31
500,107 GBP2023-08-31
Plant and equipment
104,619 GBP2024-08-31
93,043 GBP2023-08-31
Furniture and fittings
545,420 GBP2024-08-31
480,197 GBP2023-08-31
Motor vehicles
7,469 GBP2024-08-31
7,469 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
1,157,615 GBP2024-08-31
1,080,816 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
485,022 GBP2024-08-31
478,735 GBP2023-08-31
Plant and equipment
60,475 GBP2024-08-31
51,058 GBP2023-08-31
Furniture and fittings
298,972 GBP2024-08-31
220,020 GBP2023-08-31
Motor vehicles
4,357 GBP2024-08-31
2,863 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
848,826 GBP2024-08-31
752,676 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
6,287 GBP2023-09-01 ~ 2024-08-31
Plant and equipment
9,417 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
78,952 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
1,494 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
96,150 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Improvements to leasehold property
15,085 GBP2024-08-31
21,372 GBP2023-08-31
Plant and equipment
44,144 GBP2024-08-31
41,985 GBP2023-08-31
Furniture and fittings
246,448 GBP2024-08-31
260,177 GBP2023-08-31
Motor vehicles
3,112 GBP2024-08-31
4,606 GBP2023-08-31
Finished Goods/Goods for Resale
4,662,987 GBP2024-08-31
4,142,831 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
7,613,674 GBP2024-08-31
7,320,438 GBP2023-08-31
Amount of corporation tax that is recoverable
Current
607,524 GBP2024-08-31
505,159 GBP2023-08-31
Amounts Owed by Group Undertakings
Current
12,426,377 GBP2024-08-31
8,346,194 GBP2023-08-31
Other Debtors
Current
1,076,165 GBP2024-08-31
1,601,169 GBP2023-08-31
Prepayments/Accrued Income
Current
706,254 GBP2024-08-31
489,332 GBP2023-08-31
Debtors
Amounts falling due within one year, Current
22,429,994 GBP2024-08-31
18,262,292 GBP2023-08-31
Bank Borrowings
6,421,765 GBP2024-08-31
6,545,177 GBP2023-08-31
Total Borrowings
6,748,265 GBP2024-08-31
6,887,677 GBP2023-08-31
Current
6,421,765 GBP2024-08-31
6,545,177 GBP2023-08-31
Non-current
326,500 GBP2024-08-31
342,500 GBP2023-08-31
Bank Borrowings/Overdrafts
Current
6,421,765 GBP2024-08-31
6,545,177 GBP2023-08-31
Trade Creditors/Trade Payables
Current
6,886,371 GBP2024-08-31
6,826,383 GBP2023-08-31
Corporation Tax Payable
Current
1,018,000 GBP2024-08-31
666,000 GBP2023-08-31
Other Taxation & Social Security Payable
Current
439,564 GBP2024-08-31
567,529 GBP2023-08-31
Other Creditors
Current
1,897,365 GBP2024-08-31
13,748 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
754,884 GBP2024-08-31
758,874 GBP2023-08-31
Creditors
Current
17,417,949 GBP2024-08-31
15,377,711 GBP2023-08-31
Other Remaining Borrowings
Non-current
326,500 GBP2024-08-31
342,500 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
50,000 shares2024-08-31
50,000 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
1 shares2024-08-31
1 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 shares2024-08-31
1 shares2023-08-31
Par Value of Share
Class 4 ordinary share
1 GBP2023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1 shares2024-08-31
1 shares2023-08-31
Equity
Called up share capital
50,005 GBP2024-08-31
50,005 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
359,109 GBP2024-08-31
306,397 GBP2023-08-31
Between two and five year
1,333,746 GBP2024-08-31
1,184,374 GBP2023-08-31
More than five year
1,782,000 GBP2024-08-31
1,942,661 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,474,855 GBP2024-08-31
3,433,432 GBP2023-08-31
Director Remuneration
53,968 GBP2023-09-01 ~ 2024-08-31
57,213 GBP2022-09-01 ~ 2023-08-31