Distribution Costs
-556,859 GBP2024-09-01 ~ 2025-08-31
-443,007 GBP2023-09-01 ~ 2024-08-31
Administrative Expenses
-5,952,618 GBP2024-09-01 ~ 2025-08-31
-5,322,574 GBP2023-09-01 ~ 2024-08-31
Interest Payable/Similar Charges (Finance Costs)
-687,131 GBP2024-09-01 ~ 2025-08-31
-552,518 GBP2023-09-01 ~ 2024-08-31
Profit/Loss on Ordinary Activities Before Tax
1,733,725 GBP2024-09-01 ~ 2025-08-31
2,200,012 GBP2023-09-01 ~ 2024-08-31
Profit/Loss
1,242,915 GBP2024-09-01 ~ 2025-08-31
1,641,599 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
299,150 GBP2025-08-31
308,789 GBP2024-08-31
Debtors
24,834,548 GBP2025-08-31
22,429,994 GBP2024-08-31
Cash at bank and in hand
2,358,744 GBP2025-08-31
241,578 GBP2024-08-31
Current Assets
32,217,922 GBP2025-08-31
27,334,559 GBP2024-08-31
Creditors
Amounts falling due within one year
-21,481,094 GBP2025-08-31
-17,417,949 GBP2024-08-31
Net Current Assets/Liabilities
10,736,828 GBP2025-08-31
9,916,610 GBP2024-08-31
Total Assets Less Current Liabilities
11,035,978 GBP2025-08-31
10,225,399 GBP2024-08-31
Creditors
Amounts falling due after one year
-266,500 GBP2025-08-31
-326,500 GBP2024-08-31
Net Assets/Liabilities
10,347,478 GBP2025-08-31
9,460,899 GBP2024-08-31
Equity
Called up share capital
50,005 GBP2025-08-31
50,005 GBP2024-08-31
50,005 GBP2023-08-31
Share premium
30,018 GBP2025-08-31
30,018 GBP2024-08-31
30,018 GBP2023-08-31
Capital redemption reserve
9,988 GBP2025-08-31
9,988 GBP2024-08-31
9,988 GBP2023-08-31
Retained earnings (accumulated losses)
10,257,467 GBP2025-08-31
9,370,888 GBP2024-08-31
8,311,047 GBP2023-08-31
Equity
10,347,478 GBP2025-08-31
9,460,899 GBP2024-08-31
Profit/Loss
Retained earnings (accumulated losses)
1,242,915 GBP2024-09-01 ~ 2025-08-31
1,641,599 GBP2023-09-01 ~ 2024-08-31
Dividends Paid
Retained earnings (accumulated losses)
-581,758 GBP2023-09-01 ~ 2024-08-31
Dividends Paid
-356,336 GBP2024-09-01 ~ 2025-08-31
Audit Fees/Expenses
35,000 GBP2024-09-01 ~ 2025-08-31
34,500 GBP2023-09-01 ~ 2024-08-31
Average Number of Employees
692024-09-01 ~ 2025-08-31
612023-09-01 ~ 2024-08-31
Wages/Salaries
2,758,447 GBP2024-09-01 ~ 2025-08-31
2,420,877 GBP2023-09-01 ~ 2024-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
226,480 GBP2024-09-01 ~ 2025-08-31
193,567 GBP2023-09-01 ~ 2024-08-31
Staff Costs/Employee Benefits Expense
3,284,548 GBP2024-09-01 ~ 2025-08-31
2,868,152 GBP2023-09-01 ~ 2024-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2024-09-01 ~ 2025-08-31
-5,000 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
500,107 GBP2025-08-31
500,107 GBP2024-08-31
Plant and equipment
105,285 GBP2025-08-31
104,619 GBP2024-08-31
Furniture and fittings
643,445 GBP2025-08-31
545,420 GBP2024-08-31
Motor vehicles
7,469 GBP2025-08-31
7,469 GBP2024-08-31
Property, Plant & Equipment - Gross Cost
1,256,306 GBP2025-08-31
1,157,615 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
489,153 GBP2025-08-31
485,022 GBP2024-08-31
Plant and equipment
71,751 GBP2025-08-31
60,475 GBP2024-08-31
Furniture and fittings
390,401 GBP2025-08-31
298,972 GBP2024-08-31
Motor vehicles
5,851 GBP2025-08-31
4,357 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
957,156 GBP2025-08-31
848,826 GBP2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
4,131 GBP2024-09-01 ~ 2025-08-31
Plant and equipment
11,276 GBP2024-09-01 ~ 2025-08-31
Furniture and fittings
91,429 GBP2024-09-01 ~ 2025-08-31
Motor vehicles
1,494 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
108,330 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment
Improvements to leasehold property
10,954 GBP2025-08-31
15,085 GBP2024-08-31
Plant and equipment
33,534 GBP2025-08-31
44,144 GBP2024-08-31
Furniture and fittings
253,044 GBP2025-08-31
246,448 GBP2024-08-31
Motor vehicles
1,618 GBP2025-08-31
3,112 GBP2024-08-31
Finished Goods/Goods for Resale
5,024,630 GBP2025-08-31
4,662,987 GBP2024-08-31
Trade Debtors/Trade Receivables
Current
8,627,607 GBP2025-08-31
7,613,674 GBP2024-08-31
Amount of corporation tax that is recoverable
Current
688,824 GBP2025-08-31
607,524 GBP2024-08-31
Amounts Owed by Group Undertakings
Current
12,983,384 GBP2025-08-31
12,426,377 GBP2024-08-31
Other Debtors
Current
1,780,865 GBP2025-08-31
1,076,165 GBP2024-08-31
Prepayments/Accrued Income
Current
753,868 GBP2025-08-31
706,254 GBP2024-08-31
Bank Borrowings
7,369,497 GBP2025-08-31
6,421,765 GBP2024-08-31
Total Borrowings
7,635,997 GBP2025-08-31
6,748,265 GBP2024-08-31
Current
7,369,497 GBP2025-08-31
6,421,765 GBP2024-08-31
Non-current
266,500 GBP2025-08-31
326,500 GBP2024-08-31
Bank Borrowings/Overdrafts
Current
7,369,497 GBP2025-08-31
6,421,765 GBP2024-08-31
Trade Creditors/Trade Payables
Current
8,641,599 GBP2025-08-31
6,886,371 GBP2024-08-31
Corporation Tax Payable
Current
1,143,414 GBP2025-08-31
1,018,000 GBP2024-08-31
Other Taxation & Social Security Payable
Current
569,544 GBP2025-08-31
439,564 GBP2024-08-31
Other Creditors
Current
2,305,080 GBP2025-08-31
1,897,365 GBP2024-08-31
Accrued Liabilities/Deferred Income
Current
1,451,960 GBP2025-08-31
754,884 GBP2024-08-31
Creditors
Current
21,481,094 GBP2025-08-31
17,417,949 GBP2024-08-31
Other Remaining Borrowings
Non-current
266,500 GBP2025-08-31
326,500 GBP2024-08-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-09-01 ~ 2025-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2025-08-31
50,000 shares2024-08-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-09-01 ~ 2025-08-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1 shares2025-08-31
1 shares2024-08-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-09-01 ~ 2025-08-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2025-08-31
1 shares2024-08-31
Par Value of Share
Class 4 ordinary share
1 GBP2024-09-01 ~ 2025-08-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1 shares2025-08-31
1 shares2024-08-31
Equity
Called up share capital
50,005 GBP2025-08-31
50,005 GBP2024-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
415,727 GBP2025-08-31
359,109 GBP2024-08-31
Between two and five year
1,485,507 GBP2025-08-31
1,333,746 GBP2024-08-31
More than five year
1,657,337 GBP2025-08-31
1,782,000 GBP2024-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,558,571 GBP2025-08-31
3,474,855 GBP2024-08-31
Director Remuneration
36,808 GBP2024-09-01 ~ 2025-08-31
53,968 GBP2023-09-01 ~ 2024-08-31