Par Value of Share
Class 1 ordinary share
02020-09-01 ~ 2021-08-31
Turnover/Revenue
19,482,971 GBP2020-09-01 ~ 2021-08-31
19,388,881 GBP2019-09-01 ~ 2020-08-31
Cost of Sales
14,176,582 GBP2020-09-01 ~ 2021-08-31
14,184,280 GBP2019-09-01 ~ 2020-08-31
Gross Profit/Loss
5,306,389 GBP2020-09-01 ~ 2021-08-31
5,204,601 GBP2019-09-01 ~ 2020-08-31
Administrative Expenses
4,486,052 GBP2020-09-01 ~ 2021-08-31
4,105,679 GBP2019-09-01 ~ 2020-08-31
Operating Profit/Loss
827,628 GBP2020-09-01 ~ 2021-08-31
1,237,183 GBP2019-09-01 ~ 2020-08-31
Other Interest Receivable/Similar Income (Finance Income)
7,673 GBP2019-09-01 ~ 2020-08-31
Interest Payable/Similar Charges (Finance Costs)
-7,966 GBP2020-09-01 ~ 2021-08-31
9,600 GBP2019-09-01 ~ 2020-08-31
Profit/Loss on Ordinary Activities Before Tax
835,594 GBP2020-09-01 ~ 2021-08-31
1,235,256 GBP2019-09-01 ~ 2020-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
157,803 GBP2020-09-01 ~ 2021-08-31
241,913 GBP2019-09-01 ~ 2020-08-31
Profit/Loss
677,791 GBP2020-09-01 ~ 2021-08-31
993,343 GBP2019-09-01 ~ 2020-08-31
Comprehensive Income/Expense
677,791 GBP2020-09-01 ~ 2021-08-31
993,343 GBP2019-09-01 ~ 2020-08-31
Property, Plant & Equipment
989,555 GBP2021-08-31
1,065,936 GBP2020-08-31
Total Inventories
554,919 GBP2021-08-31
606,509 GBP2020-08-31
Debtors
3,318,363 GBP2021-08-31
2,094,255 GBP2020-08-31
Cash at bank and in hand
2,822,683 GBP2021-08-31
3,014,023 GBP2020-08-31
Current Assets
6,695,965 GBP2021-08-31
5,714,787 GBP2020-08-31
Creditors
Current
3,671,323 GBP2021-08-31
2,998,259 GBP2020-08-31
Net Current Assets/Liabilities
3,024,642 GBP2021-08-31
2,716,528 GBP2020-08-31
Total Assets Less Current Liabilities
4,014,197 GBP2021-08-31
3,782,464 GBP2020-08-31
Creditors
Non-current
-374,666 GBP2021-08-31
-455,471 GBP2020-08-31
Net Assets/Liabilities
3,628,190 GBP2021-08-31
3,307,204 GBP2020-08-31
Equity
Called up share capital
100 GBP2021-08-31
100 GBP2020-08-31
100 GBP2019-08-31
Retained earnings (accumulated losses)
3,628,090 GBP2021-08-31
3,307,104 GBP2020-08-31
3,055,322 GBP2019-08-31
Equity
3,628,190 GBP2021-08-31
3,307,204 GBP2020-08-31
3,055,422 GBP2019-08-31
Dividends Paid
Retained earnings (accumulated losses)
-356,805 GBP2020-09-01 ~ 2021-08-31
-741,561 GBP2019-09-01 ~ 2020-08-31
Dividends Paid
-356,805 GBP2020-09-01 ~ 2021-08-31
-741,561 GBP2019-09-01 ~ 2020-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
677,791 GBP2020-09-01 ~ 2021-08-31
993,343 GBP2019-09-01 ~ 2020-08-31
Wages/Salaries
3,111,450 GBP2020-09-01 ~ 2021-08-31
2,823,695 GBP2019-09-01 ~ 2020-08-31
Social Security Costs
348,295 GBP2020-09-01 ~ 2021-08-31
290,693 GBP2019-09-01 ~ 2020-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
247,875 GBP2020-09-01 ~ 2021-08-31
113,003 GBP2019-09-01 ~ 2020-08-31
Staff Costs/Employee Benefits Expense
3,707,620 GBP2020-09-01 ~ 2021-08-31
3,227,391 GBP2019-09-01 ~ 2020-08-31
Average Number of Employees
702020-09-01 ~ 2021-08-31
722019-09-01 ~ 2020-08-31
Director Remuneration
861,523 GBP2020-09-01 ~ 2021-08-31
562,489 GBP2019-09-01 ~ 2020-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
76,758 GBP2020-09-01 ~ 2021-08-31
86,440 GBP2019-09-01 ~ 2020-08-31
Audit Fees/Expenses
10,500 GBP2020-09-01 ~ 2021-08-31
10,500 GBP2019-09-01 ~ 2020-08-31
Current Tax for the Period
166,251 GBP2020-09-01 ~ 2021-08-31
238,955 GBP2019-09-01 ~ 2020-08-31
Tax Expense/Credit at Applicable Tax Rate
158,763 GBP2020-09-01 ~ 2021-08-31
234,699 GBP2019-09-01 ~ 2020-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
1,316,574 GBP2021-08-31
1,316,574 GBP2020-08-31
Furniture and fittings
379,550 GBP2021-08-31
403,610 GBP2020-08-31
Computers
280,863 GBP2021-08-31
468,780 GBP2020-08-31
Property, Plant & Equipment - Gross Cost
1,976,987 GBP2021-08-31
2,188,964 GBP2020-08-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-24,060 GBP2020-09-01 ~ 2021-08-31
Computers
-197,607 GBP2020-09-01 ~ 2021-08-31
Property, Plant & Equipment - Disposals
-221,667 GBP2020-09-01 ~ 2021-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
364,840 GBP2021-08-31
384,608 GBP2020-08-31
Computers
221,792 GBP2021-08-31
366,420 GBP2020-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
987,432 GBP2021-08-31
1,123,028 GBP2020-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
3,579 GBP2020-09-01 ~ 2021-08-31
Computers
44,379 GBP2020-09-01 ~ 2021-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
76,758 GBP2020-09-01 ~ 2021-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-23,347 GBP2020-09-01 ~ 2021-08-31
Computers
-189,007 GBP2020-09-01 ~ 2021-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-212,354 GBP2020-09-01 ~ 2021-08-31
Property, Plant & Equipment
Land and buildings, Long leasehold
915,774 GBP2021-08-31
944,574 GBP2020-08-31
Furniture and fittings
14,710 GBP2021-08-31
19,002 GBP2020-08-31
Computers
59,071 GBP2021-08-31
102,360 GBP2020-08-31
Merchandise
554,919 GBP2021-08-31
606,509 GBP2020-08-31
Trade Debtors/Trade Receivables
Current
3,153,152 GBP2021-08-31
1,884,138 GBP2020-08-31
Other Debtors
Current
8,372 GBP2021-08-31
6,848 GBP2020-08-31
Prepayments/Accrued Income
Current
156,839 GBP2021-08-31
203,269 GBP2020-08-31
Debtors
Current, Amounts falling due within one year
3,318,363 GBP2021-08-31
2,094,255 GBP2020-08-31
Bank Borrowings/Overdrafts
Current
77,096 GBP2021-08-31
73,384 GBP2020-08-31
Trade Creditors/Trade Payables
Current
1,805,202 GBP2021-08-31
1,161,908 GBP2020-08-31
Corporation Tax Payable
Current
166,251 GBP2021-08-31
243,856 GBP2020-08-31
Other Taxation & Social Security Payable
Current
85,695 GBP2021-08-31
75,876 GBP2020-08-31
Other Creditors
Current
10 GBP2021-08-31
13,133 GBP2020-08-31
Accrued Liabilities/Deferred Income
Current
987,507 GBP2021-08-31
805,816 GBP2020-08-31
Bank Borrowings/Overdrafts
Non-current
374,666 GBP2021-08-31
455,471 GBP2020-08-31
Bank Borrowings
Current, Amounts falling due within one year
77,096 GBP2021-08-31
73,384 GBP2020-08-31
Between two and five year, Non-current
231,287 GBP2021-08-31
220,152 GBP2020-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
152,769 GBP2021-08-31
111,416 GBP2020-08-31
Between one and five year
109,435 GBP2021-08-31
96,065 GBP2020-08-31
All periods
262,204 GBP2021-08-31
207,481 GBP2020-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
11,341 GBP2021-08-31
19,789 GBP2020-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2021-08-31
Profit/Loss
Retained earnings (accumulated losses)
677,791 GBP2020-09-01 ~ 2021-08-31