Average Number of Employees
622022-08-01 ~ 2023-07-31
542021-08-01 ~ 2022-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
47,491 GBP2023-07-31
8,000 GBP2022-07-31
Turnover/Revenue
21,380,036 GBP2022-08-01 ~ 2023-07-31
20,242,341 GBP2021-08-01 ~ 2022-07-31
Cost of Sales
-15,981,095 GBP2022-08-01 ~ 2023-07-31
-15,037,207 GBP2021-08-01 ~ 2022-07-31
Gross Profit/Loss
5,398,941 GBP2022-08-01 ~ 2023-07-31
5,205,134 GBP2021-08-01 ~ 2022-07-31
Administrative Expenses
-4,143,258 GBP2022-08-01 ~ 2023-07-31
-3,272,810 GBP2021-08-01 ~ 2022-07-31
Operating Profit/Loss
1,991,191 GBP2022-08-01 ~ 2023-07-31
1,945,656 GBP2021-08-01 ~ 2022-07-31
Other Interest Receivable/Similar Income (Finance Income)
11,960 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
1,876,030 GBP2022-08-01 ~ 2023-07-31
1,885,823 GBP2021-08-01 ~ 2022-07-31
Profit/Loss
1,754,682 GBP2022-08-01 ~ 2023-07-31
1,661,120 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment
602,974 GBP2023-07-31
543,813 GBP2022-07-31
Total Inventories
2,254,817 GBP2023-07-31
3,094,233 GBP2022-07-31
Debtors
10,506,058 GBP2023-07-31
5,984,577 GBP2022-07-31
Cash at bank and in hand
120,644 GBP2023-07-31
974,858 GBP2022-07-31
Current Assets
12,881,519 GBP2023-07-31
10,053,668 GBP2022-07-31
Creditors
Amounts falling due within one year
7,488,851 GBP2023-07-31
6,396,012 GBP2022-07-31
Net Current Assets/Liabilities
5,392,668 GBP2023-07-31
3,657,656 GBP2022-07-31
Total Assets Less Current Liabilities
5,995,642 GBP2023-07-31
4,201,469 GBP2022-07-31
Net Assets/Liabilities
5,948,151 GBP2023-07-31
4,193,469 GBP2022-07-31
Equity
Called up share capital
12,000 GBP2023-07-31
12,000 GBP2022-07-31
12,000 GBP2021-07-31
Capital redemption reserve
19,000 GBP2023-07-31
19,000 GBP2022-07-31
19,000 GBP2021-07-31
Retained earnings (accumulated losses)
5,917,151 GBP2023-07-31
4,162,469 GBP2022-07-31
2,501,349 GBP2021-07-31
Equity
5,948,151 GBP2023-07-31
4,193,469 GBP2022-07-31
2,532,349 GBP2021-07-31
Profit/Loss
Retained earnings (accumulated losses)
1,754,682 GBP2022-08-01 ~ 2023-07-31
1,661,120 GBP2021-08-01 ~ 2022-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,754,682 GBP2022-08-01 ~ 2023-07-31
1,661,120 GBP2021-08-01 ~ 2022-07-31
Comprehensive Income/Expense
1,754,682 GBP2022-08-01 ~ 2023-07-31
1,661,120 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.152022-08-01 ~ 2023-07-31
Furniture and fittings
0.252022-08-01 ~ 2023-07-31
Motor vehicles
0.252022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Depreciation Expense
154,683 GBP2022-08-01 ~ 2023-07-31
99,872 GBP2021-08-01 ~ 2022-07-31
Average number of employees in administration and support functions
442022-08-01 ~ 2023-07-31
352021-08-01 ~ 2022-07-31
Wages/Salaries
2,634,272 GBP2022-08-01 ~ 2023-07-31
2,238,839 GBP2021-08-01 ~ 2022-07-31
Social Security Costs
304,654 GBP2022-08-01 ~ 2023-07-31
243,417 GBP2021-08-01 ~ 2022-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
120,888 GBP2022-08-01 ~ 2023-07-31
54,184 GBP2021-08-01 ~ 2022-07-31
Staff Costs/Employee Benefits Expense
3,059,814 GBP2022-08-01 ~ 2023-07-31
2,536,440 GBP2021-08-01 ~ 2022-07-31
Director Remuneration
493,100 GBP2022-08-01 ~ 2023-07-31
406,994 GBP2021-08-01 ~ 2022-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
39,491 GBP2022-08-01 ~ 2023-07-31
Tax Expense/Credit at Applicable Tax Rate
393,966 GBP2022-08-01 ~ 2023-07-31
358,306 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
335,476 GBP2023-07-31
319,636 GBP2022-07-31
Furniture and fittings
961,854 GBP2023-07-31
934,581 GBP2022-07-31
Motor vehicles
29,590 GBP2023-07-31
29,590 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
1,629,843 GBP2023-07-31
1,415,999 GBP2022-07-31
Plant and equipment
166,316 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
871,717 GBP2023-07-31
770,433 GBP2022-07-31
Motor vehicles
25,687 GBP2023-07-31
21,775 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,026,869 GBP2023-07-31
872,186 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
18,664 GBP2022-08-01 ~ 2023-07-31
Furniture and fittings
101,284 GBP2022-08-01 ~ 2023-07-31
Motor vehicles
3,912 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
154,683 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
18,664 GBP2023-07-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
335,476 GBP2023-07-31
319,636 GBP2022-07-31
Plant and equipment
147,652 GBP2023-07-31
Furniture and fittings
90,137 GBP2023-07-31
164,148 GBP2022-07-31
Motor vehicles
3,903 GBP2023-07-31
7,815 GBP2022-07-31
Value of work in progress
378,339 GBP2023-07-31
1,336,633 GBP2022-07-31
Finished Goods
1,876,478 GBP2023-07-31
1,757,600 GBP2022-07-31
Trade Debtors/Trade Receivables
2,524,905 GBP2023-07-31
3,172,888 GBP2022-07-31
Prepayments/Accrued Income
97,730 GBP2023-07-31
71,689 GBP2022-07-31
Other Debtors
419,927 GBP2023-07-31
1,221 GBP2022-07-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
1,091,395 GBP2023-07-31
1,522,514 GBP2022-07-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,942,687 GBP2023-07-31
3,126,768 GBP2022-07-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
280,000 GBP2023-07-31
605,904 GBP2022-07-31
Corporation Tax Payable
Amounts falling due within one year
3,505 GBP2023-07-31
23,148 GBP2022-07-31
Other Taxation & Social Security Payable
Amounts falling due within one year
272,618 GBP2023-07-31
348,371 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
14,521 GBP2022-07-31
Minimum gross finance lease payments owing
Amounts falling due within one year
14,521 GBP2022-07-31
Deferred Tax Liabilities
47,491 GBP2023-07-31
8,000 GBP2022-07-31
Par Value of Share
Class 1 ordinary share
1 shares2022-08-01 ~ 2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12,000 shares2023-07-31
12,000 shares2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
84,500 GBP2023-07-31
101,598 GBP2022-07-31
Between one and five year
77,458 GBP2023-07-31
181,461 GBP2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
161,958 GBP2023-07-31
283,059 GBP2022-07-31