Average Number of Employees
982023-08-01 ~ 2024-07-31
992022-08-01 ~ 2023-07-31
Turnover/Revenue
11,032,070 GBP2023-08-01 ~ 2024-07-31
10,075,526 GBP2022-08-01 ~ 2023-07-31
Cost of Sales
-7,373,513 GBP2023-08-01 ~ 2024-07-31
-6,984,405 GBP2022-08-01 ~ 2023-07-31
Gross Profit/Loss
3,658,557 GBP2023-08-01 ~ 2024-07-31
3,091,121 GBP2022-08-01 ~ 2023-07-31
Distribution Costs
-475,416 GBP2023-08-01 ~ 2024-07-31
-466,180 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
-2,691,952 GBP2023-08-01 ~ 2024-07-31
-2,425,391 GBP2022-08-01 ~ 2023-07-31
Operating Profit/Loss
711,697 GBP2023-08-01 ~ 2024-07-31
256,625 GBP2022-08-01 ~ 2023-07-31
Other Interest Receivable/Similar Income (Finance Income)
9,524 GBP2023-08-01 ~ 2024-07-31
3,835 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
713,436 GBP2023-08-01 ~ 2024-07-31
259,532 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
653,297 GBP2023-08-01 ~ 2024-07-31
256,775 GBP2022-08-01 ~ 2023-07-31
Intangible Assets
139,591 GBP2024-07-31
Property, Plant & Equipment
343,208 GBP2024-07-31
334,906 GBP2023-07-31
Fixed Assets - Investments
9,410 GBP2024-07-31
9,410 GBP2023-07-31
Fixed Assets
492,209 GBP2024-07-31
344,316 GBP2023-07-31
Total Inventories
716,067 GBP2024-07-31
798,390 GBP2023-07-31
Debtors
Current
15,950,589 GBP2024-07-31
15,351,441 GBP2023-07-31
Cash at bank and in hand
444,178 GBP2024-07-31
378,290 GBP2023-07-31
Current Assets
17,110,834 GBP2024-07-31
16,528,121 GBP2023-07-31
Creditors
Current, Amounts falling due within one year
-2,016,116 GBP2023-07-31
Net Current Assets/Liabilities
15,100,219 GBP2024-07-31
14,512,005 GBP2023-07-31
Total Assets Less Current Liabilities
15,592,428 GBP2024-07-31
14,856,321 GBP2023-07-31
Net Assets/Liabilities
15,409,147 GBP2024-07-31
14,755,891 GBP2023-07-31
Equity
Called up share capital
962 GBP2024-07-31
963 GBP2023-07-31
351 GBP2022-08-01
Share premium
10,296 GBP2024-07-31
10,337 GBP2023-07-31
Capital redemption reserve
264 GBP2024-07-31
263 GBP2023-07-31
263 GBP2022-08-01
Retained earnings (accumulated losses)
15,397,625 GBP2024-07-31
14,744,328 GBP2023-07-31
14,487,553 GBP2022-08-01
Equity
15,409,147 GBP2024-07-31
14,755,891 GBP2023-07-31
14,488,167 GBP2022-08-01
Profit/Loss
Retained earnings (accumulated losses)
653,297 GBP2023-08-01 ~ 2024-07-31
256,775 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
653,297 GBP2023-08-01 ~ 2024-07-31
256,775 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
653,297 GBP2023-08-01 ~ 2024-07-31
256,775 GBP2022-08-01 ~ 2023-07-31
Issue of Equity Instruments
-41 GBP2023-08-01 ~ 2024-07-31
11,299 GBP2022-08-01 ~ 2023-07-31
Called up share capital
962 GBP2022-08-01 ~ 2023-07-31
Equity - Income/Expense Recognised Directly
Called up share capital
612 GBP2022-08-01 ~ 2023-07-31
Equity - Income/Expense Recognised Directly
10,949 GBP2022-08-01 ~ 2023-07-31
Audit Fees/Expenses
25,300 GBP2023-08-01 ~ 2024-07-31
26,850 GBP2022-08-01 ~ 2023-07-31
Wages/Salaries
2,748,102 GBP2023-08-01 ~ 2024-07-31
2,602,594 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
256,030 GBP2023-08-01 ~ 2024-07-31
236,256 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
3,183,404 GBP2023-08-01 ~ 2024-07-31
3,000,777 GBP2022-08-01 ~ 2023-07-31
Director Remuneration
90,000 GBP2023-08-01 ~ 2024-07-31
70,000 GBP2022-08-01 ~ 2023-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
14,229 GBP2023-08-01 ~ 2024-07-31
2,757 GBP2022-08-01 ~ 2023-07-31
Tax Expense/Credit at Applicable Tax Rate
178,359 GBP2023-08-01 ~ 2024-07-31
54,528 GBP2022-08-01 ~ 2023-07-31
Intangible Assets - Gross Cost
Development expenditure
250,000 GBP2024-07-31
250,000 GBP2023-07-31
Intangible Assets - Gross Cost
391,957 GBP2024-07-31
250,000 GBP2023-07-31
Computer software
141,957 GBP2024-07-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
250,000 GBP2024-07-31
250,000 GBP2023-07-31
Intangible Assets - Accumulated Amortisation & Impairment
252,366 GBP2024-07-31
250,000 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
91,943 GBP2024-07-31
91,943 GBP2023-07-31
Motor vehicles
23,842 GBP2024-07-31
23,842 GBP2023-07-31
Furniture and fittings
386,467 GBP2024-07-31
321,974 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
1,691,058 GBP2024-07-31
1,626,565 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
91,943 GBP2023-07-31
Motor vehicles
23,842 GBP2023-07-31
Furniture and fittings
308,201 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,291,659 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
56,191 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
91,943 GBP2024-07-31
Motor vehicles
23,842 GBP2024-07-31
Furniture and fittings
316,514 GBP2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,347,850 GBP2024-07-31
Property, Plant & Equipment
Furniture and fittings
69,953 GBP2024-07-31
13,773 GBP2023-07-31
Land and buildings
273,255 GBP2024-07-31
321,133 GBP2023-07-31
Finished Goods/Goods for Resale
716,067 GBP2024-07-31
798,390 GBP2023-07-31
Trade Debtors/Trade Receivables
Current
1,464,551 GBP2024-07-31
1,069,445 GBP2023-07-31
Amounts Owed by Group Undertakings
Current
14,020,665 GBP2024-07-31
13,718,135 GBP2023-07-31
Other Debtors
Current
26,035 GBP2024-07-31
27,438 GBP2023-07-31
Prepayments/Accrued Income
Current
439,338 GBP2024-07-31
536,423 GBP2023-07-31
Bank Overdrafts
Current
165,970 GBP2024-07-31
134,469 GBP2023-07-31
Bank Borrowings
Current
10,000 GBP2024-07-31
10,000 GBP2023-07-31
Trade Creditors/Trade Payables
Current
458,113 GBP2024-07-31
302,267 GBP2023-07-31
Corporation Tax Payable
Current
36,795 GBP2024-07-31
Taxation/Social Security Payable
Current
489,565 GBP2024-07-31
425,895 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Current
21,572 GBP2024-07-31
Other Creditors
Current
61,991 GBP2024-07-31
107,715 GBP2023-07-31
Accrued Liabilities/Deferred Income
Current
766,609 GBP2024-07-31
1,035,770 GBP2023-07-31
Creditors
Current
2,010,615 GBP2024-07-31
2,016,116 GBP2023-07-31
Bank Borrowings
Non-current
11,564 GBP2024-07-31
21,564 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Non-current
118,540 GBP2024-07-31
Creditors
Non-current
162,921 GBP2024-07-31
94,299 GBP2023-07-31
Minimum gross finance lease payments owing
140,112 GBP2024-07-31
Net Deferred Tax Liability/Asset
20,360 GBP2024-07-31
6,131 GBP2023-07-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
14,229 GBP2023-08-01 ~ 2024-07-31
Deferred Tax Liabilities
Accelerated tax depreciation
20,360 GBP2024-07-31
6,131 GBP2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
900 shares2024-07-31
900 shares2023-07-31
Par Value of Share
Class 1 ordinary share
1.002023-08-01 ~ 2024-07-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
6,235 shares2024-07-31
6,303 shares2023-07-31
Par Value of Share
Class 3 ordinary share
0.012023-08-01 ~ 2024-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
7,413 GBP2024-07-31
28,856 GBP2023-07-31
Between one and five year
8,472 GBP2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
7,413 GBP2024-07-31
37,328 GBP2023-07-31