Average Number of Employees
552023-08-01 ~ 2024-07-30
622022-08-01 ~ 2023-07-31
Turnover/Revenue
8,353,740 GBP2023-08-01 ~ 2024-07-30
21,380,036 GBP2022-08-01 ~ 2023-07-31
Cost of Sales
-6,723,507 GBP2023-08-01 ~ 2024-07-30
-16,872,754 GBP2022-08-01 ~ 2023-07-31
Gross Profit/Loss
1,630,233 GBP2023-08-01 ~ 2024-07-30
4,507,282 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
-4,268,268 GBP2023-08-01 ~ 2024-07-30
-4,344,158 GBP2022-08-01 ~ 2023-07-31
Operating Profit/Loss
-2,508,403 GBP2023-08-01 ~ 2024-07-30
898,632 GBP2022-08-01 ~ 2023-07-31
Other Interest Receivable/Similar Income (Finance Income)
35,731 GBP2023-08-01 ~ 2024-07-30
11,960 GBP2022-08-01 ~ 2023-07-31
Interest Payable/Similar Charges (Finance Costs)
-149,030 GBP2023-08-01 ~ 2024-07-30
-127,121 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
-2,621,702 GBP2023-08-01 ~ 2024-07-30
783,471 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
-2,230,860 GBP2023-08-01 ~ 2024-07-30
869,709 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
346,089 GBP2024-07-30
602,974 GBP2023-07-31
Total Inventories
765,329 GBP2024-07-30
1,435,589 GBP2023-07-31
Debtors
11,973,772 GBP2024-07-30
10,710,139 GBP2023-07-31
Cash at bank and in hand
757,415 GBP2024-07-30
120,644 GBP2023-07-31
Current Assets
13,496,516 GBP2024-07-30
12,266,372 GBP2023-07-31
Creditors
Amounts falling due within one year
10,735,854 GBP2024-07-30
7,485,346 GBP2023-07-31
Net Current Assets/Liabilities
2,760,662 GBP2024-07-30
4,781,026 GBP2023-07-31
Total Assets Less Current Liabilities
3,106,751 GBP2024-07-30
5,384,000 GBP2023-07-31
Net Assets/Liabilities
2,832,318 GBP2024-07-30
5,063,178 GBP2023-07-31
Equity
Called up share capital
12,000 GBP2024-07-30
12,000 GBP2023-07-31
12,000 GBP2022-07-31
Capital redemption reserve
19,000 GBP2024-07-30
19,000 GBP2023-07-31
19,000 GBP2022-07-31
Retained earnings (accumulated losses)
2,801,318 GBP2024-07-30
5,032,178 GBP2023-07-31
4,162,469 GBP2022-07-31
Equity
2,832,318 GBP2024-07-30
5,063,178 GBP2023-07-31
4,193,469 GBP2022-07-31
Profit/Loss
Retained earnings (accumulated losses)
-2,230,860 GBP2023-08-01 ~ 2024-07-30
869,709 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-2,230,860 GBP2023-08-01 ~ 2024-07-30
869,709 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
-2,230,860 GBP2023-08-01 ~ 2024-07-30
869,709 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
15.002023-08-01 ~ 2024-07-30
Furniture and fittings
25.002023-08-01 ~ 2024-07-30
Motor vehicles
25.002023-08-01 ~ 2024-07-30
Property, Plant & Equipment - Depreciation Expense
276,481 GBP2023-08-01 ~ 2024-07-30
154,683 GBP2022-08-01 ~ 2023-07-31
Average number of employees in administration and support functions
422023-08-01 ~ 2024-07-30
442022-08-01 ~ 2023-07-31
Wages/Salaries
2,889,880 GBP2023-08-01 ~ 2024-07-30
2,634,272 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
295,886 GBP2023-08-01 ~ 2024-07-30
304,654 GBP2022-08-01 ~ 2023-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
104,103 GBP2023-08-01 ~ 2024-07-30
120,888 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
3,289,869 GBP2023-08-01 ~ 2024-07-30
3,059,814 GBP2022-08-01 ~ 2023-07-31
Director Remuneration
480,738 GBP2023-08-01 ~ 2024-07-30
493,100 GBP2022-08-01 ~ 2023-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-390,842 GBP2023-08-01 ~ 2024-07-30
39,491 GBP2022-08-01 ~ 2023-07-31
Tax Expense/Credit at Applicable Tax Rate
-655,425 GBP2023-08-01 ~ 2024-07-30
164,572 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
373,810 GBP2024-07-30
335,476 GBP2023-07-31
Plant and equipment
15,000 GBP2024-07-30
166,316 GBP2023-07-31
Furniture and fittings
1,005,586 GBP2024-07-30
961,854 GBP2023-07-31
Motor vehicles
29,590 GBP2024-07-30
29,590 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
1,614,143 GBP2024-07-30
1,629,843 GBP2023-07-31
Property, Plant & Equipment - Disposals
Plant and equipment
-166,316 GBP2023-08-01 ~ 2024-07-30
Property, Plant & Equipment - Disposals
-166,316 GBP2023-08-01 ~ 2024-07-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
563 GBP2024-07-30
18,664 GBP2023-07-31
Furniture and fittings
943,220 GBP2024-07-30
871,717 GBP2023-07-31
Motor vehicles
29,590 GBP2024-07-30
25,687 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,268,054 GBP2024-07-30
1,026,869 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
167,258 GBP2023-08-01 ~ 2024-07-30
Plant and equipment
17,195 GBP2023-08-01 ~ 2024-07-30
Furniture and fittings
71,503 GBP2023-08-01 ~ 2024-07-30
Motor vehicles
3,903 GBP2023-08-01 ~ 2024-07-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
276,481 GBP2023-08-01 ~ 2024-07-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-35,296 GBP2023-08-01 ~ 2024-07-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-35,296 GBP2023-08-01 ~ 2024-07-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
167,258 GBP2024-07-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
206,552 GBP2024-07-30
335,476 GBP2023-07-31
Plant and equipment
14,437 GBP2024-07-30
147,652 GBP2023-07-31
Furniture and fittings
62,366 GBP2024-07-30
90,137 GBP2023-07-31
Motor vehicles
3,903 GBP2023-07-31
Value of work in progress
350,882 GBP2024-07-30
350,737 GBP2023-07-31
Finished Goods
414,447 GBP2024-07-30
1,084,852 GBP2023-07-31
Trade Debtors/Trade Receivables
1,203,634 GBP2024-07-30
2,524,905 GBP2023-07-31
Prepayments/Accrued Income
112,258 GBP2024-07-30
97,730 GBP2023-07-31
Amount of corporation tax that is recoverable
229,081 GBP2024-07-30
204,081 GBP2023-07-31
Other Debtors
129,131 GBP2024-07-30
419,927 GBP2023-07-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
941,646 GBP2024-07-30
1,091,395 GBP2023-07-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,199,215 GBP2024-07-30
1,942,687 GBP2023-07-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
351,315 GBP2024-07-30
280,000 GBP2023-07-31
Other Taxation & Social Security Payable
Amounts falling due within one year
110,557 GBP2024-07-30
255,265 GBP2023-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
47,491 GBP2023-07-31
Deferred Tax Liabilities
-47,491 GBP2023-07-31
Net Deferred Tax Liability/Asset
343,351 GBP2024-07-30
-47,491 GBP2023-07-31
Par Value of Share
Class 1 ordinary share
1 shares2023-08-01 ~ 2024-07-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12,000 shares2024-07-30
12,000 shares2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
84,500 GBP2024-07-30
84,500 GBP2023-07-31
Between one and five year
77,458 GBP2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
84,500 GBP2024-07-30
161,958 GBP2023-07-31