Par Value of Share
Class 1 ordinary share
12022-08-01 ~ 2023-07-31
Turnover/Revenue
35,420,009 GBP2022-08-01 ~ 2023-07-31
33,576,928 GBP2021-08-01 ~ 2022-07-31
Cost of Sales
30,155,789 GBP2022-08-01 ~ 2023-07-31
28,608,557 GBP2021-08-01 ~ 2022-07-31
Gross Profit/Loss
5,264,220 GBP2022-08-01 ~ 2023-07-31
4,968,371 GBP2021-08-01 ~ 2022-07-31
Administrative Expenses
4,705,418 GBP2022-08-01 ~ 2023-07-31
4,980,913 GBP2021-08-01 ~ 2022-07-31
Operating Profit/Loss
691,589 GBP2022-08-01 ~ 2023-07-31
35,556 GBP2021-08-01 ~ 2022-07-31
Other Interest Receivable/Similar Income (Finance Income)
5,041 GBP2021-08-01 ~ 2022-07-31
Interest Payable/Similar Charges (Finance Costs)
209,298 GBP2022-08-01 ~ 2023-07-31
61,269 GBP2021-08-01 ~ 2022-07-31
Profit/Loss on Ordinary Activities Before Tax
482,291 GBP2022-08-01 ~ 2023-07-31
-20,672 GBP2021-08-01 ~ 2022-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
299,430 GBP2022-08-01 ~ 2023-07-31
6,938 GBP2021-08-01 ~ 2022-07-31
Profit/Loss
182,861 GBP2022-08-01 ~ 2023-07-31
-27,610 GBP2021-08-01 ~ 2022-07-31
Comprehensive Income/Expense
182,861 GBP2022-08-01 ~ 2023-07-31
-27,610 GBP2021-08-01 ~ 2022-07-31
Intangible Assets
12,783 GBP2022-07-31
Property, Plant & Equipment
1,014,949 GBP2023-07-31
1,155,532 GBP2022-07-31
Fixed Assets - Investments
651,527 GBP2023-07-31
651,527 GBP2022-07-31
Fixed Assets
1,666,476 GBP2023-07-31
1,819,842 GBP2022-07-31
Total Inventories
554,350 GBP2023-07-31
244,804 GBP2022-07-31
Debtors
6,697,191 GBP2023-07-31
6,917,996 GBP2022-07-31
Cash at bank and in hand
319,035 GBP2023-07-31
57,805 GBP2022-07-31
Current Assets
7,570,576 GBP2023-07-31
7,220,605 GBP2022-07-31
Creditors
Current
7,221,968 GBP2023-07-31
6,696,626 GBP2022-07-31
Net Current Assets/Liabilities
348,608 GBP2023-07-31
523,979 GBP2022-07-31
Total Assets Less Current Liabilities
2,015,084 GBP2023-07-31
2,343,821 GBP2022-07-31
Net Assets/Liabilities
1,316,920 GBP2023-07-31
1,140,859 GBP2022-07-31
Equity
Called up share capital
9,898 GBP2023-07-31
9,898 GBP2022-07-31
9,898 GBP2021-07-31
Capital redemption reserve
202 GBP2023-07-31
202 GBP2022-07-31
202 GBP2021-07-31
Retained earnings (accumulated losses)
1,306,820 GBP2023-07-31
1,130,759 GBP2022-07-31
1,363,983 GBP2021-07-31
Equity
1,316,920 GBP2023-07-31
1,140,859 GBP2022-07-31
1,374,083 GBP2021-07-31
Dividends Paid
Retained earnings (accumulated losses)
-6,800 GBP2022-08-01 ~ 2023-07-31
-205,614 GBP2021-08-01 ~ 2022-07-31
Dividends Paid
-6,800 GBP2022-08-01 ~ 2023-07-31
-205,614 GBP2021-08-01 ~ 2022-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
182,861 GBP2022-08-01 ~ 2023-07-31
-27,610 GBP2021-08-01 ~ 2022-07-31
Bank Overdrafts
-2,546,848 GBP2023-07-31
-1,406,294 GBP2022-07-31
Wages/Salaries
3,860,153 GBP2022-08-01 ~ 2023-07-31
3,920,289 GBP2021-08-01 ~ 2022-07-31
Social Security Costs
402,633 GBP2022-08-01 ~ 2023-07-31
429,891 GBP2021-08-01 ~ 2022-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
197,214 GBP2022-08-01 ~ 2023-07-31
232,815 GBP2021-08-01 ~ 2022-07-31
Staff Costs/Employee Benefits Expense
4,460,000 GBP2022-08-01 ~ 2023-07-31
4,582,995 GBP2021-08-01 ~ 2022-07-31
Average Number of Employees
932022-08-01 ~ 2023-07-31
1032021-08-01 ~ 2022-07-31
Director Remuneration
19,083 GBP2022-08-01 ~ 2023-07-31
30,183 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
131,415 GBP2022-08-01 ~ 2023-07-31
134,461 GBP2021-08-01 ~ 2022-07-31
Audit Fees/Expenses
16,000 GBP2022-08-01 ~ 2023-07-31
13,430 GBP2021-08-01 ~ 2022-07-31
Current Tax for the Period
151,266 GBP2022-08-01 ~ 2023-07-31
22,503 GBP2021-08-01 ~ 2022-07-31
Tax Expense/Credit at Applicable Tax Rate
91,635 GBP2022-08-01 ~ 2023-07-31
-3,928 GBP2021-08-01 ~ 2022-07-31
Intangible Assets - Gross Cost
Development expenditure
62,705 GBP2022-07-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
62,705 GBP2023-07-31
49,922 GBP2022-07-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
12,783 GBP2022-08-01 ~ 2023-07-31
Intangible Assets
Development expenditure
12,783 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
29,783 GBP2023-07-31
29,783 GBP2022-07-31
Furniture and fittings
355,660 GBP2023-07-31
355,660 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
7,933 GBP2023-07-31
6,742 GBP2022-07-31
Furniture and fittings
355,660 GBP2023-07-31
341,712 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
1,191 GBP2022-08-01 ~ 2023-07-31
Furniture and fittings
13,948 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
Improvements to leasehold property
21,850 GBP2023-07-31
23,041 GBP2022-07-31
Furniture and fittings
13,948 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
58,538 GBP2023-07-31
85,200 GBP2022-07-31
Computers
571,102 GBP2023-07-31
571,102 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
2,620,299 GBP2023-07-31
2,646,961 GBP2022-07-31
Property, Plant & Equipment - Disposals
Motor vehicles
-26,662 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Disposals
-26,662 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
36,410 GBP2023-07-31
53,904 GBP2022-07-31
Computers
571,102 GBP2023-07-31
519,034 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,605,350 GBP2023-07-31
1,491,429 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
9,168 GBP2022-08-01 ~ 2023-07-31
Computers
52,068 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
140,583 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-26,662 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-26,662 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
Motor vehicles
22,128 GBP2023-07-31
31,296 GBP2022-07-31
Computers
52,068 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
9,168 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
2,657 GBP2023-07-31
11,825 GBP2022-07-31
Merchandise
554,350 GBP2023-07-31
244,804 GBP2022-07-31
Trade Debtors/Trade Receivables
Current
5,992,436 GBP2023-07-31
5,845,215 GBP2022-07-31
Other Debtors
Current
2,379 GBP2023-07-31
94,959 GBP2022-07-31
Amount of corporation tax that is recoverable
Current
215,735 GBP2023-07-31
238,586 GBP2022-07-31
Prepayments/Accrued Income
Current
112,530 GBP2023-07-31
136,640 GBP2022-07-31
Debtors
Current, Amounts falling due within one year
6,697,191 GBP2023-07-31
6,917,996 GBP2022-07-31
Bank Borrowings/Overdrafts
Current
2,846,848 GBP2023-07-31
1,706,294 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Current
1,823 GBP2023-07-31
8,547 GBP2022-07-31
Trade Creditors/Trade Payables
Current
3,260,840 GBP2023-07-31
3,488,874 GBP2022-07-31
Corporation Tax Payable
Current
151,266 GBP2023-07-31
153,043 GBP2022-07-31
Other Taxation & Social Security Payable
Current
94,033 GBP2023-07-31
112,155 GBP2022-07-31
Other Creditors
Current
210,930 GBP2023-07-31
71,815 GBP2022-07-31
Accrued Liabilities/Deferred Income
Current
479,740 GBP2023-07-31
492,549 GBP2022-07-31
Bank Borrowings/Overdrafts
Non-current
550,000 GBP2023-07-31
1,200,000 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Non-current
2,962 GBP2022-07-31
Bank Borrowings
Current, Amounts falling due within one year
300,000 GBP2023-07-31
300,000 GBP2022-07-31
Total Borrowings
Current, Amounts falling due within one year
2,846,848 GBP2023-07-31
1,706,294 GBP2022-07-31
Bank Borrowings
Non-current, Between one and two years
300,000 GBP2023-07-31
300,000 GBP2022-07-31
Non-current, Between two and five year
250,000 GBP2023-07-31
900,000 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
2,962 GBP2022-07-31
hire purchase agreements
1,823 GBP2023-07-31
11,509 GBP2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
8,787 GBP2022-07-31
Bank Overdrafts
Secured
2,546,848 GBP2023-07-31
1,406,294 GBP2022-07-31
Bank Borrowings
Secured
850,000 GBP2023-07-31
1,500,000 GBP2022-07-31
Total Borrowings
Secured
3,398,671 GBP2023-07-31
2,917,803 GBP2022-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
148,164 GBP2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,898 shares2023-07-31