Par Value of Share
Class 1 ordinary share
12023-08-01 ~ 2024-07-31
Turnover/Revenue
35,014,088 GBP2023-08-01 ~ 2024-07-31
35,420,009 GBP2022-08-01 ~ 2023-07-31
Cost of Sales
30,099,051 GBP2023-08-01 ~ 2024-07-31
30,155,789 GBP2022-08-01 ~ 2023-07-31
Gross Profit/Loss
4,915,037 GBP2023-08-01 ~ 2024-07-31
5,264,220 GBP2022-08-01 ~ 2023-07-31
Distribution Costs
2,789 GBP2023-08-01 ~ 2024-07-31
Administrative Expenses
4,442,079 GBP2023-08-01 ~ 2024-07-31
4,705,418 GBP2022-08-01 ~ 2023-07-31
Operating Profit/Loss
615,155 GBP2023-08-01 ~ 2024-07-31
691,589 GBP2022-08-01 ~ 2023-07-31
Other Interest Receivable/Similar Income (Finance Income)
8,790 GBP2023-08-01 ~ 2024-07-31
Interest Payable/Similar Charges (Finance Costs)
101,294 GBP2023-08-01 ~ 2024-07-31
209,298 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
522,651 GBP2023-08-01 ~ 2024-07-31
482,291 GBP2022-08-01 ~ 2023-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
226,599 GBP2023-08-01 ~ 2024-07-31
299,430 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
296,052 GBP2023-08-01 ~ 2024-07-31
182,861 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
296,052 GBP2023-08-01 ~ 2024-07-31
182,861 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
1,091,341 GBP2024-07-31
1,014,949 GBP2023-07-31
Fixed Assets - Investments
651,527 GBP2024-07-31
651,527 GBP2023-07-31
Fixed Assets
1,742,868 GBP2024-07-31
1,666,476 GBP2023-07-31
Total Inventories
398,619 GBP2024-07-31
554,350 GBP2023-07-31
Debtors
5,421,517 GBP2024-07-31
6,697,191 GBP2023-07-31
Cash at bank and in hand
58,379 GBP2024-07-31
319,035 GBP2023-07-31
Current Assets
5,878,515 GBP2024-07-31
7,570,576 GBP2023-07-31
Creditors
Current
5,810,308 GBP2024-07-31
7,221,968 GBP2023-07-31
Net Current Assets/Liabilities
68,207 GBP2024-07-31
348,608 GBP2023-07-31
Total Assets Less Current Liabilities
1,811,075 GBP2024-07-31
2,015,084 GBP2023-07-31
Creditors
Non-current
-550,000 GBP2023-07-31
Net Assets/Liabilities
1,619,772 GBP2024-07-31
1,316,920 GBP2023-07-31
Equity
Called up share capital
9,898 GBP2024-07-31
9,898 GBP2023-07-31
9,898 GBP2022-07-31
Capital redemption reserve
202 GBP2024-07-31
202 GBP2023-07-31
202 GBP2022-07-31
Retained earnings (accumulated losses)
1,609,672 GBP2024-07-31
1,306,820 GBP2023-07-31
1,130,759 GBP2022-07-31
Equity
1,619,772 GBP2024-07-31
1,316,920 GBP2023-07-31
1,140,859 GBP2022-07-31
Dividends Paid
Retained earnings (accumulated losses)
6,800 GBP2023-08-01 ~ 2024-07-31
-6,800 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
6,800 GBP2023-08-01 ~ 2024-07-31
-6,800 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
296,052 GBP2023-08-01 ~ 2024-07-31
182,861 GBP2022-08-01 ~ 2023-07-31
Bank Overdrafts
-48,272 GBP2024-07-31
-2,546,848 GBP2023-07-31
-1,406,294 GBP2022-07-31
Wages/Salaries
3,550,652 GBP2023-08-01 ~ 2024-07-31
3,860,153 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
391,274 GBP2023-08-01 ~ 2024-07-31
402,633 GBP2022-08-01 ~ 2023-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
179,422 GBP2023-08-01 ~ 2024-07-31
197,214 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
4,121,348 GBP2023-08-01 ~ 2024-07-31
4,460,000 GBP2022-08-01 ~ 2023-07-31
Average Number of Employees
882023-08-01 ~ 2024-07-31
932022-08-01 ~ 2023-07-31
Director Remuneration
27,559 GBP2023-08-01 ~ 2024-07-31
19,083 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
44,603 GBP2023-08-01 ~ 2024-07-31
131,415 GBP2022-08-01 ~ 2023-07-31
Audit Fees/Expenses
20,000 GBP2023-08-01 ~ 2024-07-31
16,000 GBP2022-08-01 ~ 2023-07-31
Current Tax for the Period
183,460 GBP2023-08-01 ~ 2024-07-31
151,266 GBP2022-08-01 ~ 2023-07-31
Tax Expense/Credit at Applicable Tax Rate
130,663 GBP2023-08-01 ~ 2024-07-31
91,635 GBP2022-08-01 ~ 2023-07-31
Intangible Assets - Gross Cost
Development expenditure
62,705 GBP2023-07-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
62,705 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
29,783 GBP2024-07-31
29,783 GBP2023-07-31
Furniture and fittings
359,630 GBP2024-07-31
355,660 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
8,410 GBP2024-07-31
7,933 GBP2023-07-31
Furniture and fittings
355,859 GBP2024-07-31
355,660 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
477 GBP2023-08-01 ~ 2024-07-31
Furniture and fittings
199 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment
Improvements to leasehold property
21,373 GBP2024-07-31
21,850 GBP2023-07-31
Furniture and fittings
3,771 GBP2024-07-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
157,713 GBP2024-07-31
58,538 GBP2023-07-31
Computers
588,952 GBP2024-07-31
571,102 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
2,741,294 GBP2024-07-31
2,620,299 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
50,952 GBP2024-07-31
36,410 GBP2023-07-31
Computers
574,804 GBP2024-07-31
571,102 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,649,953 GBP2024-07-31
1,605,350 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
14,542 GBP2023-08-01 ~ 2024-07-31
Computers
3,702 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
44,603 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment
Motor vehicles
106,761 GBP2024-07-31
22,128 GBP2023-07-31
Computers
14,148 GBP2024-07-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
38,788 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
36,131 GBP2023-07-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
2,657 GBP2023-07-31
Merchandise
398,619 GBP2024-07-31
554,350 GBP2023-07-31
Trade Debtors/Trade Receivables
Current
5,000,817 GBP2024-07-31
5,992,436 GBP2023-07-31
Other Debtors
Current
53,263 GBP2024-07-31
2,379 GBP2023-07-31
Amount of corporation tax that is recoverable
Current
215,735 GBP2024-07-31
215,735 GBP2023-07-31
Prepayments/Accrued Income
Current
150,710 GBP2024-07-31
112,530 GBP2023-07-31
Debtors
Amounts falling due within one year, Current
5,421,517 GBP2024-07-31
Current, Amounts falling due within one year
6,697,191 GBP2023-07-31
Bank Borrowings/Overdrafts
Current
48,272 GBP2024-07-31
2,846,848 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Current
1,823 GBP2023-07-31
Trade Creditors/Trade Payables
Current
3,136,703 GBP2024-07-31
3,260,840 GBP2023-07-31
Corporation Tax Payable
Current
183,459 GBP2024-07-31
151,266 GBP2023-07-31
Other Taxation & Social Security Payable
Current
107,903 GBP2024-07-31
94,033 GBP2023-07-31
Other Creditors
Current
347,527 GBP2024-07-31
210,930 GBP2023-07-31
Accrued Liabilities/Deferred Income
Current
586,063 GBP2024-07-31
479,740 GBP2023-07-31
Bank Borrowings/Overdrafts
Non-current
550,000 GBP2023-07-31
Bank Borrowings
Current, Amounts falling due within one year
300,000 GBP2023-07-31
Total Borrowings
Current, Amounts falling due within one year
2,846,848 GBP2023-07-31
Bank Borrowings
Between two and five year, Non-current
250,000 GBP2023-07-31
Bank Overdrafts
Secured
48,272 GBP2024-07-31
2,546,848 GBP2023-07-31
Bank Borrowings
Secured
850,000 GBP2023-07-31
Total Borrowings
Secured
48,272 GBP2024-07-31
3,398,671 GBP2023-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
191,303 GBP2024-07-31
148,164 GBP2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,898 shares2024-07-31