Par Value of Share
Class 1 ordinary share
02023-08-01 ~ 2024-07-31
Class 2 ordinary share
02023-08-01 ~ 2024-07-31
Turnover/Revenue
15,522,682 GBP2023-08-01 ~ 2024-07-31
11,589,972 GBP2022-08-01 ~ 2023-07-31
Cost of Sales
5,563,805 GBP2023-08-01 ~ 2024-07-31
4,119,071 GBP2022-08-01 ~ 2023-07-31
Gross Profit/Loss
9,958,877 GBP2023-08-01 ~ 2024-07-31
7,470,901 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
9,255,588 GBP2023-08-01 ~ 2024-07-31
6,825,316 GBP2022-08-01 ~ 2023-07-31
Operating Profit/Loss
703,289 GBP2023-08-01 ~ 2024-07-31
649,913 GBP2022-08-01 ~ 2023-07-31
Interest Payable/Similar Charges (Finance Costs)
31,123 GBP2023-08-01 ~ 2024-07-31
31,430 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
672,166 GBP2023-08-01 ~ 2024-07-31
618,483 GBP2022-08-01 ~ 2023-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
224,716 GBP2023-08-01 ~ 2024-07-31
136,456 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
447,450 GBP2023-08-01 ~ 2024-07-31
482,027 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
447,450 GBP2023-08-01 ~ 2024-07-31
482,027 GBP2022-08-01 ~ 2023-07-31
Intangible Assets
28,500 GBP2024-07-31
Property, Plant & Equipment
142,397 GBP2024-07-31
96,268 GBP2023-07-31
Fixed Assets
170,897 GBP2024-07-31
96,268 GBP2023-07-31
Total Inventories
228,513 GBP2024-07-31
176,000 GBP2023-07-31
Debtors
2,358,958 GBP2024-07-31
1,273,872 GBP2023-07-31
Current assets - Investments
105,000 GBP2023-07-31
Cash at bank and in hand
115,020 GBP2024-07-31
661,543 GBP2023-07-31
Current Assets
2,702,491 GBP2024-07-31
2,216,415 GBP2023-07-31
Creditors
Current
2,143,437 GBP2024-07-31
1,517,573 GBP2023-07-31
Net Current Assets/Liabilities
559,054 GBP2024-07-31
698,842 GBP2023-07-31
Total Assets Less Current Liabilities
729,951 GBP2024-07-31
795,110 GBP2023-07-31
Creditors
Non-current
135,417 GBP2024-07-31
260,417 GBP2023-07-31
Net Assets/Liabilities
594,534 GBP2024-07-31
534,693 GBP2023-07-31
Equity
Called up share capital
2 GBP2024-07-31
2 GBP2023-07-31
2 GBP2022-07-31
Retained earnings (accumulated losses)
594,532 GBP2024-07-31
534,691 GBP2023-07-31
905,848 GBP2022-07-31
Equity
594,534 GBP2024-07-31
534,693 GBP2023-07-31
905,850 GBP2022-07-31
Dividends Paid
Retained earnings (accumulated losses)
-387,609 GBP2023-08-01 ~ 2024-07-31
-853,184 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
-387,609 GBP2023-08-01 ~ 2024-07-31
-853,184 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
447,450 GBP2023-08-01 ~ 2024-07-31
482,027 GBP2022-08-01 ~ 2023-07-31
Wages/Salaries
7,627,067 GBP2023-08-01 ~ 2024-07-31
5,717,393 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
362,022 GBP2023-08-01 ~ 2024-07-31
252,497 GBP2022-08-01 ~ 2023-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
280,084 GBP2023-08-01 ~ 2024-07-31
250,569 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
8,269,173 GBP2023-08-01 ~ 2024-07-31
6,220,459 GBP2022-08-01 ~ 2023-07-31
Average Number of Employees
5992023-08-01 ~ 2024-07-31
3962022-08-01 ~ 2023-07-31
Director Remuneration
112,768 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
67,153 GBP2023-08-01 ~ 2024-07-31
43,366 GBP2022-08-01 ~ 2023-07-31
Audit Fees/Expenses
21,000 GBP2023-08-01 ~ 2024-07-31
Current Tax for the Period
224,716 GBP2023-08-01 ~ 2024-07-31
123,870 GBP2022-08-01 ~ 2023-07-31
Tax Expense/Credit at Applicable Tax Rate
168,042 GBP2023-08-01 ~ 2024-07-31
129,912 GBP2022-08-01 ~ 2023-07-31
Dividends Paid on Shares
387,609 GBP2023-08-01 ~ 2024-07-31
853,184 GBP2022-08-01 ~ 2023-07-31
Intangible Assets - Gross Cost
Net goodwill
6,374 GBP2024-07-31
6,374 GBP2023-07-31
Intangible Assets - Gross Cost
36,006 GBP2024-07-31
6,374 GBP2023-07-31
Computer software
29,632 GBP2024-07-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
6,374 GBP2024-07-31
6,374 GBP2023-07-31
Intangible Assets - Accumulated Amortisation & Impairment
7,506 GBP2024-07-31
6,374 GBP2023-07-31
Intangible Assets - Increase From Amortisation Charge for Year
1,132 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
5,850 GBP2024-07-31
5,850 GBP2023-07-31
Plant and equipment
431,340 GBP2024-07-31
349,624 GBP2023-07-31
Furniture and fittings
19,660 GBP2024-07-31
19,660 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
5,850 GBP2024-07-31
5,850 GBP2023-07-31
Plant and equipment
320,316 GBP2024-07-31
260,984 GBP2023-07-31
Furniture and fittings
19,660 GBP2024-07-31
19,660 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
59,332 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment
Plant and equipment
111,024 GBP2024-07-31
88,640 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
9,875 GBP2024-07-31
9,875 GBP2023-07-31
Computers
64,526 GBP2024-07-31
32,960 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
531,251 GBP2024-07-31
417,969 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
9,875 GBP2024-07-31
9,875 GBP2023-07-31
Computers
33,153 GBP2024-07-31
25,332 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
388,854 GBP2024-07-31
321,701 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
7,821 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
67,153 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment
Computers
31,373 GBP2024-07-31
7,628 GBP2023-07-31
Merchandise
228,513 GBP2024-07-31
176,000 GBP2023-07-31
Trade Debtors/Trade Receivables
Current
1,863,833 GBP2024-07-31
1,105,022 GBP2023-07-31
Amounts Owed by Group Undertakings
Current
2,634 GBP2023-07-31
Other Debtors
Current
438,008 GBP2024-07-31
110,656 GBP2023-07-31
Prepayments/Accrued Income
Current
57,117 GBP2024-07-31
25,560 GBP2023-07-31
Debtors
Current, Amounts falling due within one year
2,358,958 GBP2024-07-31
Amounts falling due within one year, Current
1,273,872 GBP2023-07-31
Bank Borrowings/Overdrafts
Current
125,000 GBP2024-07-31
125,560 GBP2023-07-31
Trade Creditors/Trade Payables
Current
1,091,287 GBP2024-07-31
820,936 GBP2023-07-31
Corporation Tax Payable
Current
224,716 GBP2024-07-31
123,870 GBP2023-07-31
Other Taxation & Social Security Payable
Current
91,085 GBP2024-07-31
64,546 GBP2023-07-31
Other Creditors
Current
497,357 GBP2024-07-31
350,400 GBP2023-07-31
Accrued Liabilities/Deferred Income
Current
84,858 GBP2024-07-31
10,203 GBP2023-07-31
Bank Borrowings/Overdrafts
Non-current
135,417 GBP2024-07-31
260,417 GBP2023-07-31
Bank Borrowings
Current, Amounts falling due within one year
125,000 GBP2024-07-31
Total Borrowings
Current, Amounts falling due within one year
125,000 GBP2024-07-31
Bank Borrowings
Non-current, Between two and five year
135,417 GBP2024-07-31
260,417 GBP2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2024-07-31
Class 2 ordinary share
11 shares2024-07-31
Profit/Loss
Retained earnings (accumulated losses)
447,450 GBP2023-08-01 ~ 2024-07-31
Bank Overdrafts
-560 GBP2023-07-31
-103,479 GBP2022-07-31