Average Number of Employees
242023-09-01 ~ 2024-08-31
222022-09-01 ~ 2023-08-31
Turnover/Revenue
12,080,048 GBP2023-09-01 ~ 2024-08-31
12,301,214 GBP2022-09-01 ~ 2023-08-31
Cost of Sales
-8,957,950 GBP2023-09-01 ~ 2024-08-31
-9,338,126 GBP2022-09-01 ~ 2023-08-31
Gross Profit/Loss
3,122,098 GBP2023-09-01 ~ 2024-08-31
2,963,088 GBP2022-09-01 ~ 2023-08-31
Distribution Costs
-230,026 GBP2023-09-01 ~ 2024-08-31
-103,803 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-2,124,271 GBP2023-09-01 ~ 2024-08-31
-1,945,834 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
788,188 GBP2023-09-01 ~ 2024-08-31
758,265 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
116,287 GBP2023-09-01 ~ 2024-08-31
54,033 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
883,740 GBP2023-09-01 ~ 2024-08-31
788,957 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
651,658 GBP2023-09-01 ~ 2024-08-31
596,958 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
619,033 GBP2023-09-01 ~ 2024-08-31
490,096 GBP2022-09-01 ~ 2023-08-31
Intangible Assets
7,185 GBP2024-08-31
44,220 GBP2023-08-31
Property, Plant & Equipment
25,004 GBP2024-08-31
33,610 GBP2023-08-31
Fixed Assets - Investments
316 GBP2024-08-31
316 GBP2023-08-31
Fixed Assets
32,505 GBP2024-08-31
78,146 GBP2023-08-31
Debtors
Current
2,237,561 GBP2024-08-31
1,844,916 GBP2023-08-31
Cash at bank and in hand
4,537,641 GBP2024-08-31
3,393,559 GBP2023-08-31
Current Assets
6,775,202 GBP2024-08-31
5,238,475 GBP2023-08-31
Creditors
Current, Amounts falling due within one year
-5,661,940 GBP2024-08-31
Net Current Assets/Liabilities
1,113,262 GBP2024-08-31
726,077 GBP2023-08-31
Total Assets Less Current Liabilities
1,145,767 GBP2024-08-31
804,223 GBP2023-08-31
Creditors
Non-current, Amounts falling due after one year
-333,319 GBP2023-08-31
Net Assets/Liabilities
1,091,085 GBP2024-08-31
470,904 GBP2023-08-31
Equity
Called up share capital
380,976 GBP2024-08-31
380,593 GBP2023-08-31
380,593 GBP2022-09-01
Share premium
204,085 GBP2024-08-31
203,320 GBP2023-08-31
203,320 GBP2022-09-01
Capital redemption reserve
17,802 GBP2024-08-31
17,802 GBP2023-08-31
17,802 GBP2022-09-01
Retained earnings (accumulated losses)
545,255 GBP2024-08-31
-106,403 GBP2023-08-31
-703,361 GBP2022-09-01
Equity
1,091,085 GBP2024-08-31
470,904 GBP2023-08-31
-19,192 GBP2022-09-01
Profit/Loss
Retained earnings (accumulated losses)
651,658 GBP2023-09-01 ~ 2024-08-31
596,958 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
651,658 GBP2023-09-01 ~ 2024-08-31
596,958 GBP2022-09-01 ~ 2023-08-31
Issue of Equity Instruments
Called up share capital
383 GBP2023-09-01 ~ 2024-08-31
Issue of Equity Instruments
1,148 GBP2023-09-01 ~ 2024-08-31
Equity - Income/Expense Recognised Directly
Called up share capital
383 GBP2023-09-01 ~ 2024-08-31
Equity - Income/Expense Recognised Directly
1,148 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Depreciation Expense
17,064 GBP2023-09-01 ~ 2024-08-31
18,490 GBP2022-09-01 ~ 2023-08-31
Cash and Cash Equivalents
4,537,641 GBP2024-08-31
3,393,559 GBP2023-08-31
2,994,131 GBP2022-09-01
Audit Fees/Expenses
13,125 GBP2023-09-01 ~ 2024-08-31
11,400 GBP2022-09-01 ~ 2023-08-31
Wages/Salaries
1,413,014 GBP2023-09-01 ~ 2024-08-31
1,250,896 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
159,833 GBP2023-09-01 ~ 2024-08-31
138,777 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
1,645,211 GBP2023-09-01 ~ 2024-08-31
1,446,934 GBP2022-09-01 ~ 2023-08-31
Director Remuneration
295,583 GBP2023-09-01 ~ 2024-08-31
265,437 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
93,027 GBP2023-09-01 ~ 2024-08-31
191,999 GBP2022-09-01 ~ 2023-08-31
Tax Expense/Credit at Applicable Tax Rate
220,935 GBP2023-09-01 ~ 2024-08-31
149,902 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Gross Cost
Development expenditure
195,747 GBP2024-08-31
195,747 GBP2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
188,562 GBP2024-08-31
151,527 GBP2023-08-31
Intangible Assets
Development expenditure
7,185 GBP2024-08-31
44,220 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
178,447 GBP2024-08-31
171,445 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
381,612 GBP2024-08-31
373,154 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
145,308 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
339,544 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
17,064 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
157,154 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
356,608 GBP2024-08-31
Property, Plant & Equipment
Plant and equipment
21,293 GBP2024-08-31
26,137 GBP2023-08-31
Land and buildings
3,711 GBP2024-08-31
7,473 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
11,820 GBP2024-08-31
Other Debtors
Current
62,769 GBP2024-08-31
62,164 GBP2023-08-31
Called-up share capital (not paid)
Current
74,799 GBP2024-08-31
106,100 GBP2023-08-31
Prepayments/Accrued Income
Current
2,088,173 GBP2024-08-31
1,587,674 GBP2023-08-31
Debtors - Deferred Tax Asset
Current
88,978 GBP2023-08-31
Bank Borrowings
Current, Amounts falling due within one year
43,400 GBP2024-08-31
Total Borrowings
Current, Amounts falling due within one year
163,400 GBP2024-08-31
Bank Borrowings
Non-current, Between one and two years
43,400 GBP2024-08-31
82,686 GBP2023-08-31
Between two and five year, Non-current
7,233 GBP2024-08-31
50,633 GBP2023-08-31
Total Borrowings
214,033 GBP2024-08-31
419,576 GBP2023-08-31
Net Deferred Tax Liability/Asset
-4,049 GBP2024-08-31
88,978 GBP2023-08-31
280,977 GBP2022-09-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-93,027 GBP2023-09-01 ~ 2024-08-31
-191,999 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
-4,049 GBP2024-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
377,111 shares2024-08-31
377,111 shares2023-08-31
Par Value of Share
Class 1 ordinary share
1.002023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
308,215 shares2024-08-31
308,200 shares2023-08-31
Par Value of Share
Class 3 ordinary share
0.012023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
78,251 shares2024-08-31
40,000 shares2023-08-31
Par Value of Share
Class 4 ordinary share
0.012023-09-01 ~ 2024-08-31