Cost of Sales
-35,111,975 GBP2022-08-01 ~ 2023-07-31
-29,549,445 GBP2021-08-01 ~ 2022-07-31
Distribution Costs
-4,248,065 GBP2022-08-01 ~ 2023-07-31
-3,989,774 GBP2021-08-01 ~ 2022-07-31
Administrative Expenses
-2,819,454 GBP2022-08-01 ~ 2023-07-31
-2,653,701 GBP2021-08-01 ~ 2022-07-31
Other Interest Receivable/Similar Income (Finance Income)
114,621 GBP2022-08-01 ~ 2023-07-31
22,872 GBP2021-08-01 ~ 2022-07-31
Profit/Loss on Ordinary Activities Before Tax
2,943,937 GBP2022-08-01 ~ 2023-07-31
3,891,422 GBP2021-08-01 ~ 2022-07-31
Profit/Loss
2,269,016 GBP2022-08-01 ~ 2023-07-31
3,146,851 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment
10,574,788 GBP2023-07-31
10,499,708 GBP2022-07-31
Fixed Assets - Investments
8,600 GBP2023-07-31
8,600 GBP2022-07-31
Fixed Assets
10,583,388 GBP2023-07-31
10,508,308 GBP2022-07-31
Debtors
1,407,249 GBP2023-07-31
1,136,851 GBP2022-07-31
Cash at bank and in hand
5,494,251 GBP2023-07-31
7,973,904 GBP2022-07-31
Current Assets
16,488,937 GBP2023-07-31
18,361,763 GBP2022-07-31
Creditors
Current, Amounts falling due within one year
-5,790,137 GBP2023-07-31
-9,139,592 GBP2022-07-31
Net Current Assets/Liabilities
10,698,800 GBP2023-07-31
9,222,171 GBP2022-07-31
Total Assets Less Current Liabilities
21,282,188 GBP2023-07-31
19,730,479 GBP2022-07-31
Creditors
Non-current, Amounts falling due after one year
-605,000 GBP2023-07-31
-770,000 GBP2022-07-31
Net Assets/Liabilities
20,538,331 GBP2023-07-31
18,894,315 GBP2022-07-31
Equity
Called up share capital
1,005 GBP2023-07-31
1,005 GBP2022-07-31
1,005 GBP2021-07-31
Share premium
2,137,301 GBP2023-07-31
2,137,301 GBP2022-07-31
2,137,301 GBP2021-07-31
Revaluation reserve
1,710,424 GBP2023-07-31
1,721,806 GBP2022-07-31
1,733,188 GBP2021-07-31
Retained earnings (accumulated losses)
16,689,601 GBP2023-07-31
15,034,203 GBP2022-07-31
17,375,970 GBP2021-07-31
Equity
20,538,331 GBP2023-07-31
18,894,315 GBP2022-07-31
Profit/Loss
Retained earnings (accumulated losses)
2,269,016 GBP2022-08-01 ~ 2023-07-31
3,146,851 GBP2021-08-01 ~ 2022-07-31
Dividends Paid
Retained earnings (accumulated losses)
-5,500,000 GBP2021-08-01 ~ 2022-07-31
Dividends Paid
-625,000 GBP2022-08-01 ~ 2023-07-31
Audit Fees/Expenses
30,850 GBP2022-08-01 ~ 2023-07-31
30,850 GBP2021-08-01 ~ 2022-07-31
Average Number of Employees
1722022-08-01 ~ 2023-07-31
1772021-08-01 ~ 2022-07-31
Wages/Salaries
4,170,241 GBP2022-08-01 ~ 2023-07-31
4,308,954 GBP2021-08-01 ~ 2022-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
73,262 GBP2022-08-01 ~ 2023-07-31
71,594 GBP2021-08-01 ~ 2022-07-31
Staff Costs/Employee Benefits Expense
4,630,527 GBP2022-08-01 ~ 2023-07-31
4,797,926 GBP2021-08-01 ~ 2022-07-31
Director Remuneration
48,197 GBP2022-08-01 ~ 2023-07-31
420,326 GBP2021-08-01 ~ 2022-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
72,693 GBP2022-08-01 ~ 2023-07-31
10,190 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
11,030,510 GBP2023-07-31
11,030,510 GBP2022-07-31
Improvements to leasehold property
95,690 GBP2023-07-31
95,690 GBP2022-07-31
Plant and equipment
208,149 GBP2023-07-31
183,524 GBP2022-07-31
Furniture and fittings
1,556,125 GBP2023-07-31
1,983,818 GBP2022-07-31
Motor vehicles
127,419 GBP2023-07-31
138,469 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
13,017,893 GBP2023-07-31
13,432,011 GBP2022-07-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-20,650 GBP2022-08-01 ~ 2023-07-31
Furniture and fittings
-781,405 GBP2022-08-01 ~ 2023-07-31
Motor vehicles
-11,050 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Other Disposals
-813,105 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,081,087 GBP2023-07-31
960,884 GBP2022-07-31
Improvements to leasehold property
95,690 GBP2023-07-31
95,690 GBP2022-07-31
Plant and equipment
110,008 GBP2023-07-31
109,577 GBP2022-07-31
Furniture and fittings
1,077,543 GBP2023-07-31
1,693,004 GBP2022-07-31
Motor vehicles
78,777 GBP2023-07-31
73,148 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,443,105 GBP2023-07-31
2,932,303 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
120,203 GBP2022-08-01 ~ 2023-07-31
Improvements to leasehold property
0 GBP2022-08-01 ~ 2023-07-31
Plant and equipment
17,319 GBP2022-08-01 ~ 2023-07-31
Furniture and fittings
119,651 GBP2022-08-01 ~ 2023-07-31
Motor vehicles
16,213 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
273,386 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-16,888 GBP2022-08-01 ~ 2023-07-31
Furniture and fittings
-735,112 GBP2022-08-01 ~ 2023-07-31
Motor vehicles
-10,584 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-762,584 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
9,949,423 GBP2023-07-31
10,069,626 GBP2022-07-31
Improvements to leasehold property
0 GBP2023-07-31
0 GBP2022-07-31
Plant and equipment
98,141 GBP2023-07-31
73,947 GBP2022-07-31
Furniture and fittings
478,582 GBP2023-07-31
290,814 GBP2022-07-31
Motor vehicles
48,642 GBP2023-07-31
65,321 GBP2022-07-31
Amounts invested in assets
Non-current
8,600 GBP2023-07-31
8,600 GBP2022-07-31
Finished Goods/Goods for Resale
9,587,437 GBP2023-07-31
9,251,008 GBP2022-07-31
Trade Debtors/Trade Receivables
Current
980,176 GBP2023-07-31
797,872 GBP2022-07-31
Other Debtors
Current
100,761 GBP2023-07-31
72,482 GBP2022-07-31
Prepayments/Accrued Income
Current
326,312 GBP2023-07-31
266,497 GBP2022-07-31
Debtors
Current, Amounts falling due within one year
1,407,249 GBP2023-07-31
1,136,851 GBP2022-07-31
Bank Borrowings/Overdrafts
Current
165,000 GBP2023-07-31
165,000 GBP2022-07-31
Trade Creditors/Trade Payables
Current
3,290,725 GBP2023-07-31
2,935,434 GBP2022-07-31
Amounts owed to group undertakings
Current
1,000 GBP2023-07-31
1,000 GBP2022-07-31
Corporation Tax Payable
Current
235,077 GBP2023-07-31
353,699 GBP2022-07-31
Other Taxation & Social Security Payable
Current
156,249 GBP2023-07-31
263,814 GBP2022-07-31
Other Creditors
Current
1,868,212 GBP2023-07-31
5,352,406 GBP2022-07-31
Accrued Liabilities/Deferred Income
Current
73,874 GBP2023-07-31
68,239 GBP2022-07-31
Creditors
Current
5,790,137 GBP2023-07-31
9,139,592 GBP2022-07-31
Bank Borrowings/Overdrafts
Non-current
605,000 GBP2023-07-31
770,000 GBP2022-07-31
Bank Borrowings
770,000 GBP2023-07-31
935,000 GBP2022-07-31
Total Borrowings
Current
165,000 GBP2023-07-31
165,000 GBP2022-07-31
Non-current
605,000 GBP2023-07-31
770,000 GBP2022-07-31
Equity
Called up share capital
1,005 GBP2023-07-31
1,005 GBP2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
220,000 GBP2023-07-31
220,000 GBP2022-07-31
Between two and five year
316,250 GBP2023-07-31
481,250 GBP2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
536,250 GBP2023-07-31
701,250 GBP2022-07-31