Par Value of Share
Class 1 ordinary share
12022-08-01 ~ 2023-12-31
Turnover/Revenue
15,113,204 GBP2022-08-01 ~ 2023-12-31
10,220,879 GBP2021-08-01 ~ 2022-07-31
Cost of Sales
5,778,728 GBP2022-08-01 ~ 2023-12-31
2,971,175 GBP2021-08-01 ~ 2022-07-31
Gross Profit/Loss
9,334,476 GBP2022-08-01 ~ 2023-12-31
7,249,704 GBP2021-08-01 ~ 2022-07-31
Administrative Expenses
8,438,517 GBP2022-08-01 ~ 2023-12-31
5,981,128 GBP2021-08-01 ~ 2022-07-31
Operating Profit/Loss
895,959 GBP2022-08-01 ~ 2023-12-31
1,268,576 GBP2021-08-01 ~ 2022-07-31
Other Interest Receivable/Similar Income (Finance Income)
1,693 GBP2022-08-01 ~ 2023-12-31
18,137 GBP2021-08-01 ~ 2022-07-31
Interest Payable/Similar Charges (Finance Costs)
68,549 GBP2022-08-01 ~ 2023-12-31
62,995 GBP2021-08-01 ~ 2022-07-31
Profit/Loss on Ordinary Activities Before Tax
829,103 GBP2022-08-01 ~ 2023-12-31
1,223,718 GBP2021-08-01 ~ 2022-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
319,483 GBP2022-08-01 ~ 2023-12-31
115,899 GBP2021-08-01 ~ 2022-07-31
Profit/Loss
509,620 GBP2022-08-01 ~ 2023-12-31
1,107,819 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment
322,207 GBP2023-12-31
450,629 GBP2022-07-31
Debtors
2,973,517 GBP2023-12-31
4,922,003 GBP2022-07-31
Cash at bank and in hand
947,103 GBP2023-12-31
1,216,675 GBP2022-07-31
Current Assets
3,920,620 GBP2023-12-31
6,138,678 GBP2022-07-31
Creditors
Current
1,632,063 GBP2023-12-31
2,256,347 GBP2022-07-31
Net Current Assets/Liabilities
2,288,557 GBP2023-12-31
3,882,331 GBP2022-07-31
Total Assets Less Current Liabilities
2,610,764 GBP2023-12-31
4,332,960 GBP2022-07-31
Creditors
Non-current
-51,651 GBP2023-12-31
-83,232 GBP2022-07-31
Net Assets/Liabilities
2,495,245 GBP2023-12-31
4,185,625 GBP2022-07-31
Equity
Called up share capital
2,000 GBP2023-12-31
2,000 GBP2022-07-31
2,000 GBP2021-07-31
Retained earnings (accumulated losses)
2,493,245 GBP2023-12-31
4,183,625 GBP2022-07-31
3,083,806 GBP2021-07-31
Equity
2,495,245 GBP2023-12-31
4,185,625 GBP2022-07-31
3,085,806 GBP2021-07-31
Dividends Paid
Retained earnings (accumulated losses)
-2,200,000 GBP2022-08-01 ~ 2023-12-31
-8,000 GBP2021-08-01 ~ 2022-07-31
Dividends Paid
-2,200,000 GBP2022-08-01 ~ 2023-12-31
-8,000 GBP2021-08-01 ~ 2022-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
509,620 GBP2022-08-01 ~ 2023-12-31
1,107,819 GBP2021-08-01 ~ 2022-07-31
Comprehensive Income/Expense
509,620 GBP2022-08-01 ~ 2023-12-31
1,107,819 GBP2021-08-01 ~ 2022-07-31
Wages/Salaries
5,367,890 GBP2022-08-01 ~ 2023-12-31
3,862,007 GBP2021-08-01 ~ 2022-07-31
Social Security Costs
573,992 GBP2022-08-01 ~ 2023-12-31
394,971 GBP2021-08-01 ~ 2022-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
107,963 GBP2022-08-01 ~ 2023-12-31
74,045 GBP2021-08-01 ~ 2022-07-31
Staff Costs/Employee Benefits Expense
6,049,845 GBP2022-08-01 ~ 2023-12-31
4,331,023 GBP2021-08-01 ~ 2022-07-31
Average Number of Employees
1032022-08-01 ~ 2023-12-31
1052021-08-01 ~ 2022-07-31
Director Remuneration
196,082 GBP2022-08-01 ~ 2023-12-31
256,816 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
148,515 GBP2022-08-01 ~ 2023-12-31
135,996 GBP2021-08-01 ~ 2022-07-31
Audit Fees/Expenses
7,200 GBP2022-08-01 ~ 2023-12-31
8,000 GBP2021-08-01 ~ 2022-07-31
Current Tax for the Period
319,718 GBP2022-08-01 ~ 2023-12-31
129,483 GBP2021-08-01 ~ 2022-07-31
Tax Expense/Credit at Applicable Tax Rate
183,978 GBP2022-08-01 ~ 2023-12-31
232,506 GBP2021-08-01 ~ 2022-07-31
Dividends Paid on Shares
2,200,000 GBP2022-08-01 ~ 2023-12-31
8,000 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
757,449 GBP2023-12-31
796,164 GBP2022-07-31
Furniture and fittings
88,641 GBP2023-12-31
73,528 GBP2022-07-31
Property, Plant & Equipment - Disposals
Plant and equipment
-48,823 GBP2022-08-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
630,052 GBP2023-12-31
621,105 GBP2022-07-31
Furniture and fittings
85,583 GBP2023-12-31
71,332 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
46,971 GBP2022-08-01 ~ 2023-12-31
Furniture and fittings
14,251 GBP2022-08-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-38,024 GBP2022-08-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
127,397 GBP2023-12-31
175,059 GBP2022-07-31
Furniture and fittings
3,058 GBP2023-12-31
2,196 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
571,359 GBP2023-12-31
571,359 GBP2022-07-31
Computers
186,810 GBP2023-12-31
181,139 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
1,615,489 GBP2023-12-31
1,633,420 GBP2022-07-31
Property, Plant & Equipment - Disposals
-48,823 GBP2022-08-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
429,788 GBP2023-12-31
354,358 GBP2022-07-31
Computers
136,629 GBP2023-12-31
125,325 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,293,282 GBP2023-12-31
1,182,791 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
75,430 GBP2022-08-01 ~ 2023-12-31
Computers
11,304 GBP2022-08-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
148,515 GBP2022-08-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-38,024 GBP2022-08-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
141,571 GBP2023-12-31
217,001 GBP2022-07-31
Computers
50,181 GBP2023-12-31
55,814 GBP2022-07-31
Trade Debtors/Trade Receivables
Current
1,552,325 GBP2023-12-31
1,188,534 GBP2022-07-31
Amounts Owed by Group Undertakings
Current
1,304,211 GBP2023-12-31
Other Debtors
Current
22,635 GBP2023-12-31
3,214,388 GBP2022-07-31
Amount of corporation tax that is recoverable
Current
341,881 GBP2022-07-31
Prepayments
Current
94,346 GBP2023-12-31
177,200 GBP2022-07-31
Debtors
Current, Amounts falling due within one year
2,973,517 GBP2023-12-31
4,922,003 GBP2022-07-31
Bank Borrowings/Overdrafts
Current
358,701 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Current
65,754 GBP2023-12-31
98,965 GBP2022-07-31
Trade Creditors/Trade Payables
Current
682,393 GBP2023-12-31
799,683 GBP2022-07-31
Amounts owed to group undertakings
Current
26,750 GBP2023-12-31
Corporation Tax Payable
Current
319,718 GBP2023-12-31
131,945 GBP2022-07-31
Other Taxation & Social Security Payable
Current
99,734 GBP2023-12-31
123,618 GBP2022-07-31
Other Creditors
Current
14,715 GBP2023-12-31
227,062 GBP2022-07-31
Accrued Liabilities/Deferred Income
Current
193,492 GBP2023-12-31
85,848 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Non-current
51,651 GBP2023-12-31
83,232 GBP2022-07-31
Bank Borrowings
Current, Amounts falling due within one year
349,497 GBP2022-07-31
Total Borrowings
Current, Amounts falling due within one year
358,701 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
51,651 GBP2023-12-31
83,232 GBP2022-07-31
hire purchase agreements
117,405 GBP2023-12-31
182,197 GBP2022-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
63,868 GBP2023-12-31
64,103 GBP2022-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
509,620 GBP2022-08-01 ~ 2023-12-31