Par Value of Share
Class 1 ordinary share
12022-08-01 ~ 2023-07-31
Turnover/Revenue
12,441,581 GBP2022-08-01 ~ 2023-07-31
10,766,767 GBP2021-08-01 ~ 2022-07-31
Cost of Sales
-8,741,658 GBP2022-08-01 ~ 2023-07-31
-8,070,262 GBP2021-08-01 ~ 2022-07-31
Gross Profit/Loss
3,699,923 GBP2022-08-01 ~ 2023-07-31
2,696,505 GBP2021-08-01 ~ 2022-07-31
Administrative Expenses
-1,629,098 GBP2022-08-01 ~ 2023-07-31
-1,217,170 GBP2021-08-01 ~ 2022-07-31
Other Interest Receivable/Similar Income (Finance Income)
17,479 GBP2022-08-01 ~ 2023-07-31
364 GBP2021-08-01 ~ 2022-07-31
Profit/Loss on Ordinary Activities Before Tax
1,933,953 GBP2022-08-01 ~ 2023-07-31
1,474,378 GBP2021-08-01 ~ 2022-07-31
Profit/Loss
1,517,756 GBP2022-08-01 ~ 2023-07-31
1,177,275 GBP2021-08-01 ~ 2022-07-31
Comprehensive Income/Expense
1,517,756 GBP2022-08-01 ~ 2023-07-31
1,177,275 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment
349,521 GBP2023-07-31
296,561 GBP2022-07-31
Total Inventories
1,652,760 GBP2023-07-31
735,228 GBP2022-07-31
Debtors
4,264,406 GBP2023-07-31
3,672,381 GBP2022-07-31
Cash at bank and in hand
1,842,501 GBP2023-07-31
1,984,450 GBP2022-07-31
Current Assets
7,759,667 GBP2023-07-31
6,392,059 GBP2022-07-31
Creditors
Current
4,153,818 GBP2023-07-31
3,989,761 GBP2022-07-31
Net Current Assets/Liabilities
3,605,849 GBP2023-07-31
2,402,298 GBP2022-07-31
Total Assets Less Current Liabilities
3,955,370 GBP2023-07-31
2,698,859 GBP2022-07-31
Net Assets/Liabilities
3,586,575 GBP2023-07-31
2,255,486 GBP2022-07-31
Equity
Called up share capital
1,000 GBP2023-07-31
1,000 GBP2022-07-31
1,000 GBP2021-07-31
Retained earnings (accumulated losses)
3,585,575 GBP2023-07-31
2,254,486 GBP2022-07-31
1,077,211 GBP2021-07-31
Equity
3,586,575 GBP2023-07-31
2,255,486 GBP2022-07-31
1,078,211 GBP2021-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,517,756 GBP2022-08-01 ~ 2023-07-31
1,177,275 GBP2021-08-01 ~ 2022-07-31
Dividends Paid
Retained earnings (accumulated losses)
-186,667 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
-186,667 GBP2022-08-01 ~ 2023-07-31
Wages/Salaries
791,300 GBP2022-08-01 ~ 2023-07-31
576,959 GBP2021-08-01 ~ 2022-07-31
Social Security Costs
70,286 GBP2022-08-01 ~ 2023-07-31
52,676 GBP2021-08-01 ~ 2022-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
38,376 GBP2022-08-01 ~ 2023-07-31
34,138 GBP2021-08-01 ~ 2022-07-31
Staff Costs/Employee Benefits Expense
899,962 GBP2022-08-01 ~ 2023-07-31
663,773 GBP2021-08-01 ~ 2022-07-31
Average Number of Employees
232022-08-01 ~ 2023-07-31
192021-08-01 ~ 2022-07-31
Director Remuneration
10,391 GBP2022-08-01 ~ 2023-07-31
13,405 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
75,026 GBP2022-08-01 ~ 2023-07-31
33,179 GBP2021-08-01 ~ 2022-07-31
Audit Fees/Expenses
12,500 GBP2022-08-01 ~ 2023-07-31
Current Tax for the Period
400,741 GBP2022-08-01 ~ 2023-07-31
256,391 GBP2021-08-01 ~ 2022-07-31
Tax Expense/Credit at Applicable Tax Rate
406,130 GBP2022-08-01 ~ 2023-07-31
280,132 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
25,695 GBP2023-07-31
25,695 GBP2022-07-31
Plant and equipment
6,043 GBP2023-07-31
2,315 GBP2022-07-31
Furniture and fittings
200,441 GBP2023-07-31
173,663 GBP2022-07-31
Motor vehicles
305,424 GBP2023-07-31
213,164 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
537,603 GBP2023-07-31
414,837 GBP2022-07-31
Property, Plant & Equipment - Disposals
Motor vehicles
-14,500 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Disposals
-14,500 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
16,346 GBP2023-07-31
14,009 GBP2022-07-31
Plant and equipment
1,722 GBP2023-07-31
1,130 GBP2022-07-31
Furniture and fittings
104,965 GBP2023-07-31
82,200 GBP2022-07-31
Motor vehicles
65,049 GBP2023-07-31
20,937 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
188,082 GBP2023-07-31
118,276 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
2,337 GBP2022-08-01 ~ 2023-07-31
Plant and equipment
592 GBP2022-08-01 ~ 2023-07-31
Furniture and fittings
22,765 GBP2022-08-01 ~ 2023-07-31
Motor vehicles
49,332 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
75,026 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-5,220 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-5,220 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
Improvements to leasehold property
9,349 GBP2023-07-31
11,686 GBP2022-07-31
Plant and equipment
4,321 GBP2023-07-31
1,185 GBP2022-07-31
Furniture and fittings
95,476 GBP2023-07-31
91,463 GBP2022-07-31
Motor vehicles
240,375 GBP2023-07-31
192,227 GBP2022-07-31
Merchandise
1,652,760 GBP2023-07-31
735,228 GBP2022-07-31
Trade Debtors/Trade Receivables
Current
2,386,191 GBP2023-07-31
2,107,667 GBP2022-07-31
Amounts Owed by Group Undertakings
Current
1,724,320 GBP2023-07-31
1,279,322 GBP2022-07-31
Other Debtors
Current
12,100 GBP2023-07-31
1,500 GBP2022-07-31
Prepayments
Current
28,146 GBP2023-07-31
28,146 GBP2022-07-31
Debtors
Current, Amounts falling due within one year
4,264,406 GBP2023-07-31
3,672,381 GBP2022-07-31
Bank Borrowings/Overdrafts
Current
80,000 GBP2023-07-31
80,000 GBP2022-07-31
Other Remaining Borrowings
Current
13,702 GBP2023-07-31
13,702 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Current
58,446 GBP2023-07-31
17,193 GBP2022-07-31
Trade Creditors/Trade Payables
Current
1,861,644 GBP2023-07-31
2,084,375 GBP2022-07-31
Corporation Tax Payable
Current
400,728 GBP2023-07-31
256,391 GBP2022-07-31
Other Taxation & Social Security Payable
Current
12,972 GBP2023-07-31
16,047 GBP2022-07-31
Other Creditors
Current
73,189 GBP2023-07-31
20,723 GBP2022-07-31
Accrued Liabilities
Current
272,647 GBP2023-07-31
179,573 GBP2022-07-31
Bank Borrowings/Overdrafts
Non-current
213,334 GBP2023-07-31
293,333 GBP2022-07-31
Other Remaining Borrowings
Non-current
7,993 GBP2023-07-31
21,696 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Non-current
78,816 GBP2023-07-31
75,148 GBP2022-07-31
Bank Borrowings
Current, Amounts falling due within one year
80,000 GBP2023-07-31
80,000 GBP2022-07-31
Total Borrowings
Current, Amounts falling due within one year
93,702 GBP2023-07-31
93,702 GBP2022-07-31
Bank Borrowings
Non-current, Between one and two years
80,000 GBP2023-07-31
80,000 GBP2022-07-31
Non-current, Between two and five year
133,334 GBP2023-07-31
213,333 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
78,816 GBP2023-07-31
75,148 GBP2022-07-31
hire purchase agreements
137,262 GBP2023-07-31
92,341 GBP2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
61,441 GBP2023-07-31
112,836 GBP2022-07-31
Between one and five year
96,050 GBP2023-07-31
157,491 GBP2022-07-31
All periods
157,491 GBP2023-07-31
270,327 GBP2022-07-31
Bank Borrowings
Secured
293,334 GBP2023-07-31
373,333 GBP2022-07-31
Total Borrowings
Secured
430,596 GBP2023-07-31
465,674 GBP2022-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
68,652 GBP2023-07-31
53,196 GBP2022-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-07-31
Profit/Loss
Retained earnings (accumulated losses)
1,517,756 GBP2022-08-01 ~ 2023-07-31