Average Number of Employees
832020-08-01 ~ 2021-07-31
862019-08-01 ~ 2020-07-31
Turnover/Revenue
31,653,715 GBP2020-08-01 ~ 2021-07-31
29,278,311 GBP2019-08-01 ~ 2020-07-31
Cost of Sales
-24,598,785 GBP2020-08-01 ~ 2021-07-31
-22,948,964 GBP2019-08-01 ~ 2020-07-31
Gross Profit/Loss
7,054,930 GBP2020-08-01 ~ 2021-07-31
6,329,347 GBP2019-08-01 ~ 2020-07-31
Administrative Expenses
-5,756,670 GBP2020-08-01 ~ 2021-07-31
-5,725,572 GBP2019-08-01 ~ 2020-07-31
Operating Profit/Loss
1,522,134 GBP2020-08-01 ~ 2021-07-31
-961,339 GBP2019-08-01 ~ 2020-07-31
Other Interest Receivable/Similar Income (Finance Income)
131 GBP2020-08-01 ~ 2021-07-31
6,407 GBP2019-08-01 ~ 2020-07-31
Interest Payable/Similar Charges (Finance Costs)
-27,430 GBP2020-08-01 ~ 2021-07-31
-25,206 GBP2019-08-01 ~ 2020-07-31
Profit/Loss on Ordinary Activities Before Tax
1,481,887 GBP2020-08-01 ~ 2021-07-31
-1,007,756 GBP2019-08-01 ~ 2020-07-31
Profit/Loss
1,235,805 GBP2020-08-01 ~ 2021-07-31
-1,195,106 GBP2019-08-01 ~ 2020-07-31
Property, Plant & Equipment
6,371,468 GBP2021-07-31
6,370,141 GBP2020-07-31
Fixed Assets - Investments
1,055 GBP2021-07-31
1,055 GBP2020-07-31
Fixed Assets
6,372,523 GBP2021-07-31
6,371,196 GBP2020-07-31
Total Inventories
16,364,386 GBP2021-07-31
12,628,859 GBP2020-07-31
Debtors
Current
5,600,663 GBP2021-07-31
4,428,372 GBP2020-07-31
Cash at bank and in hand
1,898,580 GBP2021-07-31
2,757,431 GBP2020-07-31
Current Assets
23,863,629 GBP2021-07-31
19,814,662 GBP2020-07-31
Creditors
Current, Amounts falling due within one year
-10,004,918 GBP2021-07-31
-7,371,720 GBP2020-07-31
Net Current Assets/Liabilities
13,858,711 GBP2021-07-31
12,442,942 GBP2020-07-31
Total Assets Less Current Liabilities
20,231,234 GBP2021-07-31
18,814,138 GBP2020-07-31
Creditors
Non-current, Amounts falling due after one year
-1,071 GBP2021-07-31
-7,858 GBP2020-07-31
Net Assets/Liabilities
19,482,936 GBP2021-07-31
18,247,131 GBP2020-07-31
Equity
Called up share capital
5,486,735 GBP2021-07-31
5,486,735 GBP2020-07-31
5,486,735 GBP2019-08-01
Retained earnings (accumulated losses)
13,996,201 GBP2021-07-31
12,760,396 GBP2020-07-31
12,136,860 GBP2019-08-01
Equity
19,482,936 GBP2021-07-31
18,247,131 GBP2020-07-31
19,160,828 GBP2019-08-01
Profit/Loss
Retained earnings (accumulated losses)
1,235,805 GBP2020-08-01 ~ 2021-07-31
-1,195,106 GBP2019-08-01 ~ 2020-07-31
Equity
Retained earnings (accumulated losses), Restated amount
12,760,396 GBP2020-07-31
Restated amount
18,247,131 GBP2020-07-31
Property, Plant & Equipment - Depreciation Expense
720,596 GBP2020-08-01 ~ 2021-07-31
661,353 GBP2019-08-01 ~ 2020-07-31
Cash and Cash Equivalents
1,898,580 GBP2021-07-31
2,757,431 GBP2020-07-31
1,431,542 GBP2019-08-01
Wages/Salaries
3,373,368 GBP2020-08-01 ~ 2021-07-31
3,114,238 GBP2019-08-01 ~ 2020-07-31
Social Security Costs
351,397 GBP2020-08-01 ~ 2021-07-31
347,240 GBP2019-08-01 ~ 2020-07-31
Staff Costs/Employee Benefits Expense
3,981,212 GBP2020-08-01 ~ 2021-07-31
3,721,120 GBP2019-08-01 ~ 2020-07-31
Director Remuneration
306,300 GBP2020-08-01 ~ 2021-07-31
237,763 GBP2019-08-01 ~ 2020-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
195,608 GBP2020-08-01 ~ 2021-07-31
-95,815 GBP2019-08-01 ~ 2020-07-31
Tax Expense/Credit at Applicable Tax Rate
281,559 GBP2020-08-01 ~ 2021-07-31
-191,474 GBP2019-08-01 ~ 2020-07-31
Property, Plant & Equipment - Gross Cost
Buildings
4,269,720 GBP2021-07-31
4,205,783 GBP2020-07-31
Plant and equipment
8,441,938 GBP2021-07-31
7,828,054 GBP2020-07-31
Motor vehicles
62,980 GBP2021-07-31
62,980 GBP2020-07-31
Furniture and fittings
1,652,405 GBP2021-07-31
1,544,365 GBP2020-07-31
Property, Plant & Equipment - Gross Cost
14,427,043 GBP2021-07-31
13,641,182 GBP2020-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,944,070 GBP2020-07-31
Motor vehicles
28,813 GBP2020-07-31
Furniture and fittings
1,135,032 GBP2020-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
7,334,979 GBP2020-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
515,118 GBP2020-08-01 ~ 2021-07-31
Motor vehicles, Owned/Freehold
13,526 GBP2020-08-01 ~ 2021-07-31
Furniture and fittings, Owned/Freehold
134,222 GBP2020-08-01 ~ 2021-07-31
Owned/Freehold
717,572 GBP2020-08-01 ~ 2021-07-31
Plant and equipment, Under hire purchased contracts or finance leases
3,024 GBP2020-08-01 ~ 2021-07-31
Under hire purchased contracts or finance leases
3,024 GBP2020-08-01 ~ 2021-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,462,212 GBP2021-07-31
Motor vehicles
42,339 GBP2021-07-31
Furniture and fittings
1,269,254 GBP2021-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,055,575 GBP2021-07-31
Property, Plant & Equipment
Buildings
2,987,950 GBP2021-07-31
3,042,656 GBP2020-07-31
Plant and equipment
2,979,726 GBP2021-07-31
2,883,984 GBP2020-07-31
Motor vehicles
20,641 GBP2021-07-31
34,167 GBP2020-07-31
Furniture and fittings
383,151 GBP2021-07-31
409,333 GBP2020-07-31
Plant and equipment, Under hire purchased contracts or finance leases
19,090 GBP2021-07-31
22,114 GBP2020-07-31
Raw materials and consumables
183,172 GBP2021-07-31
123,582 GBP2020-07-31
Finished Goods/Goods for Resale
16,181,214 GBP2021-07-31
12,505,277 GBP2020-07-31
Trade Debtors/Trade Receivables
Current
3,099,420 GBP2021-07-31
2,585,397 GBP2020-07-31
Amounts Owed by Group Undertakings
Current
1,844,740 GBP2021-07-31
1,370,003 GBP2020-07-31
Other Debtors
Current
513,973 GBP2021-07-31
311,253 GBP2020-07-31
Prepayments/Accrued Income
Current
142,531 GBP2021-07-31
161,719 GBP2020-07-31
Trade Creditors/Trade Payables
Current
245,543 GBP2021-07-31
401,829 GBP2020-07-31
Amounts owed to group undertakings
Current
8,514,910 GBP2021-07-31
6,252,709 GBP2020-07-31
Corporation Tax Payable
Current
70,744 GBP2021-07-31
12,855 GBP2020-07-31
Taxation/Social Security Payable
Current
82,674 GBP2021-07-31
82,852 GBP2020-07-31
Finance Lease Liabilities - Total Present Value
Current
6,035 GBP2021-07-31
6,035 GBP2020-07-31
Other Creditors
Current
119,682 GBP2021-07-31
99,580 GBP2020-07-31
Accrued Liabilities/Deferred Income
Current
919,575 GBP2021-07-31
469,827 GBP2020-07-31
Creditors
Current
10,004,918 GBP2021-07-31
7,371,720 GBP2020-07-31
Finance Lease Liabilities - Total Present Value
Non-current
1,071 GBP2021-07-31
7,858 GBP2020-07-31
Minimum gross finance lease payments owing
7,106 GBP2021-07-31
13,893 GBP2020-07-31
Net Deferred Tax Liability/Asset
-648,944 GBP2021-07-31
-460,866 GBP2020-07-31
-604,426 GBP2019-08-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-188,078 GBP2020-08-01 ~ 2021-07-31
143,560 GBP2019-08-01 ~ 2020-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,796,735 shares2021-07-31
2,796,735 shares2020-07-31
Par Value of Share
Class 1 ordinary share
1.002020-08-01 ~ 2021-07-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,690,000 shares2021-07-31
2,690,000 shares2020-07-31
Par Value of Share
Class 2 ordinary share
1.002020-08-01 ~ 2021-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
45,977 GBP2021-07-31
41,205 GBP2020-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
45,977 GBP2021-07-31
41,205 GBP2020-07-31