Par Value of Share
Class 1 ordinary share
12023-08-01 ~ 2024-10-31
Turnover/Revenue
11,038,722 GBP2023-08-01 ~ 2024-10-31
7,556,078 GBP2022-08-01 ~ 2023-07-31
Cost of Sales
-7,986,712 GBP2023-08-01 ~ 2024-10-31
-5,353,529 GBP2022-08-01 ~ 2023-07-31
Gross Profit/Loss
3,052,010 GBP2023-08-01 ~ 2024-10-31
2,202,549 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
-2,987,949 GBP2023-08-01 ~ 2024-10-31
-2,032,173 GBP2022-08-01 ~ 2023-07-31
Operating Profit/Loss
347,684 GBP2023-08-01 ~ 2024-10-31
180,890 GBP2022-08-01 ~ 2023-07-31
Other Interest Receivable/Similar Income (Finance Income)
1,172 GBP2023-08-01 ~ 2024-10-31
Profit/Loss on Ordinary Activities Before Tax
9,971 GBP2023-08-01 ~ 2024-10-31
39,568 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
-3,767 GBP2023-08-01 ~ 2024-10-31
27,213 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
-3,767 GBP2023-08-01 ~ 2024-10-31
27,213 GBP2022-08-01 ~ 2023-07-31
Intangible Assets
346,667 GBP2024-10-31
427,917 GBP2023-07-31
Property, Plant & Equipment
3,888,495 GBP2024-10-31
3,218,038 GBP2023-07-31
Fixed Assets
4,235,162 GBP2024-10-31
3,645,955 GBP2023-07-31
Total Inventories
705,135 GBP2024-10-31
554,922 GBP2023-07-31
Debtors
2,537,251 GBP2024-10-31
1,968,457 GBP2023-07-31
Cash at bank and in hand
250,979 GBP2024-10-31
379,989 GBP2023-07-31
Current Assets
3,493,365 GBP2024-10-31
2,903,368 GBP2023-07-31
Net Current Assets/Liabilities
-1,182,267 GBP2024-10-31
-945,190 GBP2023-07-31
Total Assets Less Current Liabilities
3,052,895 GBP2024-10-31
2,700,765 GBP2023-07-31
Net Assets/Liabilities
875,968 GBP2024-10-31
879,735 GBP2023-07-31
Equity
Called up share capital
100 GBP2024-10-31
100 GBP2023-07-31
100 GBP2022-07-31
Retained earnings (accumulated losses)
875,868 GBP2024-10-31
879,635 GBP2023-07-31
991,505 GBP2022-07-31
Equity
875,968 GBP2024-10-31
879,735 GBP2023-07-31
991,605 GBP2022-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-3,767 GBP2023-08-01 ~ 2024-10-31
27,213 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
Retained earnings (accumulated losses)
-139,083 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
-139,083 GBP2022-08-01 ~ 2023-07-31
Wages/Salaries
3,069,829 GBP2023-08-01 ~ 2024-10-31
2,323,023 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
309,704 GBP2023-08-01 ~ 2024-10-31
234,625 GBP2022-08-01 ~ 2023-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
71,296 GBP2023-08-01 ~ 2024-10-31
55,307 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
3,450,829 GBP2023-08-01 ~ 2024-10-31
2,612,955 GBP2022-08-01 ~ 2023-07-31
Average Number of Employees
692023-08-01 ~ 2024-10-31
722022-08-01 ~ 2023-07-31
Director Remuneration
296,860 GBP2023-08-01 ~ 2024-10-31
217,647 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
107,236 GBP2023-08-01 ~ 2024-10-31
84,266 GBP2022-08-01 ~ 2023-07-31
Audit Fees/Expenses
16,350 GBP2023-08-01 ~ 2024-10-31
18,436 GBP2022-08-01 ~ 2023-07-31
Current Tax for the Period
-71,990 GBP2023-08-01 ~ 2024-10-31
Tax Expense/Credit at Applicable Tax Rate
2,493 GBP2023-08-01 ~ 2024-10-31
9,892 GBP2022-08-01 ~ 2023-07-31
Intangible Assets - Gross Cost
Net goodwill
690,131 GBP2023-07-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
343,464 GBP2024-10-31
262,214 GBP2023-07-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
81,250 GBP2023-08-01 ~ 2024-10-31
Intangible Assets
Net goodwill
346,667 GBP2024-10-31
427,917 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
137,015 GBP2024-10-31
124,387 GBP2023-07-31
Plant and equipment
5,250,290 GBP2024-10-31
4,681,876 GBP2023-07-31
Furniture and fittings
66,851 GBP2024-10-31
65,856 GBP2023-07-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,102,858 GBP2023-08-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
78,632 GBP2024-10-31
66,514 GBP2023-07-31
Plant and equipment
1,490,536 GBP2024-10-31
1,643,847 GBP2023-07-31
Furniture and fittings
52,782 GBP2024-10-31
46,477 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
12,118 GBP2023-08-01 ~ 2024-10-31
Plant and equipment
398,634 GBP2023-08-01 ~ 2024-10-31
Furniture and fittings
6,305 GBP2023-08-01 ~ 2024-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-551,945 GBP2023-08-01 ~ 2024-10-31
Property, Plant & Equipment
Improvements to leasehold property
58,383 GBP2024-10-31
57,873 GBP2023-07-31
Plant and equipment
3,759,754 GBP2024-10-31
3,038,029 GBP2023-07-31
Furniture and fittings
14,069 GBP2024-10-31
19,379 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
163,285 GBP2024-10-31
185,275 GBP2023-07-31
Computers
202,571 GBP2024-10-31
199,733 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
5,820,012 GBP2024-10-31
5,257,127 GBP2023-07-31
Property, Plant & Equipment - Disposals
Motor vehicles
-21,990 GBP2023-08-01 ~ 2024-10-31
Property, Plant & Equipment - Disposals
-1,124,848 GBP2023-08-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
122,145 GBP2024-10-31
121,917 GBP2023-07-31
Computers
187,422 GBP2024-10-31
160,334 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,931,517 GBP2024-10-31
2,039,089 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
19,390 GBP2023-08-01 ~ 2024-10-31
Computers
27,088 GBP2023-08-01 ~ 2024-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
463,535 GBP2023-08-01 ~ 2024-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-19,162 GBP2023-08-01 ~ 2024-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-571,107 GBP2023-08-01 ~ 2024-10-31
Property, Plant & Equipment
Motor vehicles
41,140 GBP2024-10-31
63,358 GBP2023-07-31
Computers
15,149 GBP2024-10-31
39,399 GBP2023-07-31
Merchandise
705,135 GBP2024-10-31
554,922 GBP2023-07-31
Trade Debtors/Trade Receivables
Current
2,043,115 GBP2024-10-31
1,453,352 GBP2023-07-31
Other Debtors
Current
290,191 GBP2024-10-31
292,473 GBP2023-07-31
Amount of corporation tax that is recoverable
Current
71,978 GBP2024-10-31
-12 GBP2023-07-31
Prepayments/Accrued Income
Current
131,967 GBP2024-10-31
222,644 GBP2023-07-31
Debtors
Amounts falling due within one year, Current
2,537,251 GBP2024-10-31
1,968,457 GBP2023-07-31
Other Remaining Borrowings
Current
79,155 GBP2024-10-31
Finance Lease Liabilities - Total Present Value
Current
767,020 GBP2024-10-31
474,321 GBP2023-07-31
Trade Creditors/Trade Payables
Current
1,177,745 GBP2024-10-31
715,740 GBP2023-07-31
Amounts owed to group undertakings
Current
640,381 GBP2024-10-31
874,875 GBP2023-07-31
Other Taxation & Social Security Payable
Current
47,781 GBP2024-10-31
57,583 GBP2023-07-31
Other Creditors
Current
1,525,833 GBP2024-10-31
1,408,166 GBP2023-07-31
Accrued Liabilities/Deferred Income
Current
128,797 GBP2024-10-31
79,298 GBP2023-07-31
Other Remaining Borrowings
Non-current
87,778 GBP2024-10-31
Finance Lease Liabilities - Total Present Value
Non-current
1,558,081 GBP2024-10-31
1,484,123 GBP2023-07-31
Current, hire purchase agreements, Amounts falling due within one year
474,321 GBP2023-07-31
Between one and five year, hire purchase agreements
1,558,081 GBP2024-10-31
1,484,123 GBP2023-07-31
hire purchase agreements
2,325,101 GBP2024-10-31
1,958,444 GBP2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
113,755 GBP2024-10-31
89,458 GBP2023-07-31
Between one and five year
157,127 GBP2024-10-31
196,212 GBP2023-07-31
More than five year
11,075 GBP2023-07-31
All periods
270,882 GBP2024-10-31
296,745 GBP2023-07-31
Total Borrowings
Secured
3,897,627 GBP2024-10-31
3,273,618 GBP2023-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
531,068 GBP2024-10-31
336,907 GBP2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-10-31
Profit/Loss
Retained earnings (accumulated losses)
-3,767 GBP2023-08-01 ~ 2024-10-31