Turnover/Revenue
17,056,811 GBP2022-09-01 ~ 2023-08-31
39,589,060 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
-12,666,834 GBP2022-09-01 ~ 2023-08-31
-27,940,456 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
4,389,977 GBP2022-09-01 ~ 2023-08-31
11,648,604 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-3,592,193 GBP2022-09-01 ~ 2023-08-31
-5,090,948 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
735,207 GBP2022-09-01 ~ 2023-08-31
6,630,837 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
559,836 GBP2022-09-01 ~ 2023-08-31
5,348,188 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
559,836 GBP2022-09-01 ~ 2023-08-31
5,348,188 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment
307,467 GBP2023-08-31
297,476 GBP2022-08-31
Total Inventories
1,089,625 GBP2023-08-31
1,048,175 GBP2022-08-31
Debtors
Current
1,703,228 GBP2023-08-31
5,958,490 GBP2022-08-31
Cash at bank and in hand
495,513 GBP2023-08-31
4,520,666 GBP2022-08-31
Current Assets
3,288,366 GBP2023-08-31
11,527,331 GBP2022-08-31
Net Current Assets/Liabilities
1,468,301 GBP2023-08-31
1,097,145 GBP2022-08-31
Total Assets Less Current Liabilities
1,775,768 GBP2023-08-31
1,394,621 GBP2022-08-31
Creditors
Non-current, Amounts falling due after one year
-191,667 GBP2023-08-31
-291,667 GBP2022-08-31
Net Assets/Liabilities
1,551,118 GBP2023-08-31
1,073,164 GBP2022-08-31
Equity
Called up share capital
2,000 GBP2023-08-31
2,000 GBP2022-08-31
2,000 GBP2021-08-31
Retained earnings (accumulated losses)
1,549,118 GBP2023-08-31
1,071,164 GBP2022-08-31
2,804,859 GBP2021-08-31
Equity
1,551,118 GBP2023-08-31
1,073,164 GBP2022-08-31
2,806,859 GBP2021-08-31
Profit/Loss
Retained earnings (accumulated losses)
559,836 GBP2022-09-01 ~ 2023-08-31
5,348,188 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-81,882 GBP2022-09-01 ~ 2023-08-31
-7,081,883 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
-81,882 GBP2022-09-01 ~ 2023-08-31
-7,081,883 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation Expense
81,918 GBP2022-09-01 ~ 2023-08-31
63,678 GBP2021-09-01 ~ 2022-08-31
Wages/Salaries
2,184,252 GBP2022-09-01 ~ 2023-08-31
3,086,888 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
188,469 GBP2022-09-01 ~ 2023-08-31
293,489 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
2,428,878 GBP2022-09-01 ~ 2023-08-31
3,998,849 GBP2021-09-01 ~ 2022-08-31
Average number of employees in administration and support functions
112022-09-01 ~ 2023-08-31
152021-09-01 ~ 2022-08-31
Average Number of Employees
392022-09-01 ~ 2023-08-31
452021-09-01 ~ 2022-08-31
Director Remuneration
324,583 GBP2022-09-01 ~ 2023-08-31
338,023 GBP2021-09-01 ~ 2022-08-31
Audit Fees/Expenses
14,000 GBP2022-09-01 ~ 2023-08-31
13,000 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
3,193 GBP2022-09-01 ~ 2023-08-31
-11,237 GBP2021-09-01 ~ 2022-08-31
Tax Expense/Credit at Applicable Tax Rate
158,217 GBP2022-09-01 ~ 2023-08-31
1,259,859 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
32,983 GBP2023-08-31
29,790 GBP2022-08-31
Deferred Tax Liabilities
32,983 GBP2023-08-31
29,790 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings
57,444 GBP2023-08-31
19,879 GBP2022-08-31
Tools/Equipment for furniture and fittings
480,743 GBP2023-08-31
426,399 GBP2022-08-31
Motor vehicles
166,797 GBP2023-08-31
166,797 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
704,984 GBP2023-08-31
613,075 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
6,567 GBP2023-08-31
3,976 GBP2022-08-31
Tools/Equipment for furniture and fittings
313,704 GBP2023-08-31
264,228 GBP2022-08-31
Motor vehicles
77,246 GBP2023-08-31
47,395 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
397,517 GBP2023-08-31
315,599 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
2,591 GBP2022-09-01 ~ 2023-08-31
Tools/Equipment for furniture and fittings
49,476 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
29,851 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
81,918 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Land and buildings
50,877 GBP2023-08-31
15,903 GBP2022-08-31
Tools/Equipment for furniture and fittings
167,039 GBP2023-08-31
162,171 GBP2022-08-31
Motor vehicles
89,551 GBP2023-08-31
119,402 GBP2022-08-31
Finished Goods/Goods for Resale
1,089,625 GBP2023-08-31
1,048,175 GBP2022-08-31
Trade Debtors/Trade Receivables
1,633,344 GBP2023-08-31
5,917,551 GBP2022-08-31
Other Debtors
33,503 GBP2023-08-31
5,000 GBP2022-08-31
Prepayments
36,381 GBP2023-08-31
35,939 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
1,703,228 GBP2023-08-31
5,958,490 GBP2022-08-31
Cash and Cash Equivalents
495,513 GBP2023-08-31
4,520,666 GBP2022-08-31
Total Borrowings
Current, Amounts falling due within one year
154,366 GBP2023-08-31
100,000 GBP2022-08-31
Non-current, Amounts falling due after one year
191,667 GBP2023-08-31
291,667 GBP2022-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
32,983 GBP2023-08-31
29,790 GBP2022-08-31
Number of Shares Issued (Fully Paid)
2,000 shares2023-08-31
2,000 shares2022-08-31
Nominal value of allotted share capital
2,000 GBP2022-09-01 ~ 2023-08-31
2,000 GBP2021-09-01 ~ 2022-08-31
Bank Borrowings
Non-current
191,667 GBP2023-08-31
291,667 GBP2022-08-31
Current
100,000 GBP2023-08-31
100,000 GBP2022-08-31
Bank Overdrafts
Current
54,366 GBP2023-08-31
Total Borrowings
Current
154,366 GBP2023-08-31
100,000 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
43,320 GBP2023-08-31
43,320 GBP2022-08-31
Between two and five year
54,125 GBP2023-08-31
11,186 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
97,445 GBP2023-08-31
54,506 GBP2022-08-31