Average Number of Employees
492022-09-01 ~ 2023-08-31
722021-09-01 ~ 2022-08-31
Turnover/Revenue
25,622,316 GBP2022-09-01 ~ 2023-08-31
22,494,415 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
-23,388,398 GBP2022-09-01 ~ 2023-08-31
-20,503,247 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
2,233,918 GBP2022-09-01 ~ 2023-08-31
1,991,168 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-1,610,623 GBP2022-09-01 ~ 2023-08-31
-1,876,635 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
623,295 GBP2022-09-01 ~ 2023-08-31
127,084 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
1,895 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
448,769 GBP2022-09-01 ~ 2023-08-31
27,236 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
443,554 GBP2022-09-01 ~ 2023-08-31
28,998 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment
41,398 GBP2023-08-31
22,543 GBP2022-08-31
Debtors
Current
4,685,911 GBP2023-08-31
4,349,668 GBP2022-08-31
Cash at bank and in hand
703,206 GBP2023-08-31
660,440 GBP2022-08-31
Current Assets
5,389,117 GBP2023-08-31
5,010,108 GBP2022-08-31
Creditors
Current, Amounts falling due within one year
-4,028,126 GBP2023-08-31
-3,824,188 GBP2022-08-31
Net Current Assets/Liabilities
1,360,991 GBP2023-08-31
1,185,920 GBP2022-08-31
Total Assets Less Current Liabilities
1,402,389 GBP2023-08-31
1,208,463 GBP2022-08-31
Creditors
Non-current, Amounts falling due after one year
-319,297 GBP2023-08-31
-457,048 GBP2022-08-31
Net Assets/Liabilities
1,031,203 GBP2023-08-31
746,649 GBP2022-08-31
Equity
Called up share capital
150 GBP2023-08-31
251 GBP2022-08-31
251 GBP2021-09-01
Capital redemption reserve
101 GBP2023-08-31
Retained earnings (accumulated losses)
1,030,952 GBP2023-08-31
746,398 GBP2022-08-31
795,400 GBP2021-09-01
Equity
1,031,203 GBP2023-08-31
746,649 GBP2022-08-31
795,651 GBP2021-09-01
Profit/Loss
Retained earnings (accumulated losses)
443,554 GBP2022-09-01 ~ 2023-08-31
28,998 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-159,000 GBP2022-09-01 ~ 2023-08-31
-78,000 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
-159,000 GBP2022-09-01 ~ 2023-08-31
-78,000 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation Expense
5,864 GBP2022-09-01 ~ 2023-08-31
10,274 GBP2021-09-01 ~ 2022-08-31
Cash and Cash Equivalents
703,206 GBP2023-08-31
660,440 GBP2022-08-31
229,476 GBP2021-09-01
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
202022-09-01 ~ 2023-08-31
Computers
202022-09-01 ~ 2023-08-31
Audit Fees/Expenses
28,500 GBP2022-09-01 ~ 2023-08-31
40,000 GBP2021-09-01 ~ 2022-08-31
Wages/Salaries
887,367 GBP2022-09-01 ~ 2023-08-31
1,110,385 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
96,373 GBP2022-09-01 ~ 2023-08-31
122,480 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
1,008,497 GBP2022-09-01 ~ 2023-08-31
1,291,556 GBP2021-09-01 ~ 2022-08-31
Director Remuneration
370,504 GBP2022-09-01 ~ 2023-08-31
518,299 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
5,215 GBP2022-09-01 ~ 2023-08-31
-1,762 GBP2021-09-01 ~ 2022-08-31
Tax Expense/Credit at Applicable Tax Rate
112,192 GBP2022-09-01 ~ 2023-08-31
5,175 GBP2021-09-01 ~ 2022-08-31
Intangible Assets - Gross Cost
Development expenditure
18,050 GBP2023-08-31
36,922 GBP2022-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
18,050 GBP2023-08-31
36,922 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
91,972 GBP2023-08-31
108,263 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
119,852 GBP2023-08-31
108,263 GBP2022-08-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-16,291 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals
-16,291 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Computers
27,880 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
85,720 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
85,720 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
4,509 GBP2022-09-01 ~ 2023-08-31
Computers, Owned/Freehold
1,355 GBP2022-09-01 ~ 2023-08-31
Owned/Freehold
5,864 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-13,130 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-13,130 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
77,099 GBP2023-08-31
Computers
1,355 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
78,454 GBP2023-08-31
Property, Plant & Equipment
Furniture and fittings
14,873 GBP2023-08-31
22,543 GBP2022-08-31
Computers
26,525 GBP2023-08-31
Under hire purchased contracts or finance leases
35,049 GBP2023-08-31
13,312 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
4,072,755 GBP2023-08-31
3,808,330 GBP2022-08-31
Amounts Owed by Group Undertakings
Current
201,998 GBP2023-08-31
330,000 GBP2022-08-31
Other Debtors
Current
8,520 GBP2023-08-31
10,440 GBP2022-08-31
Prepayments/Accrued Income
Current
402,638 GBP2023-08-31
200,898 GBP2022-08-31
Bank Borrowings
Current
160,600 GBP2023-08-31
161,386 GBP2022-08-31
Trade Creditors/Trade Payables
Current
46,122 GBP2023-08-31
77,954 GBP2022-08-31
Taxation/Social Security Payable
Current
264,020 GBP2023-08-31
259,051 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Current
12,026 GBP2023-08-31
5,570 GBP2022-08-31
Other Creditors
Current
2,589,884 GBP2023-08-31
2,671,016 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
955,474 GBP2023-08-31
649,211 GBP2022-08-31
Creditors
Current
4,028,126 GBP2023-08-31
3,824,188 GBP2022-08-31
Bank Borrowings
Non-current
305,339 GBP2023-08-31
453,333 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Non-current
13,958 GBP2023-08-31
3,715 GBP2022-08-31
Creditors
Non-current
319,297 GBP2023-08-31
457,048 GBP2022-08-31
Bank Borrowings
Current, Amounts falling due within one year
160,600 GBP2023-08-31
161,386 GBP2022-08-31
Non-current, Between one and two years
164,888 GBP2023-08-31
160,000 GBP2022-08-31
Non-current, Between two and five year
140,451 GBP2023-08-31
293,333 GBP2022-08-31
Total Borrowings
465,939 GBP2023-08-31
614,719 GBP2022-08-31
Minimum gross finance lease payments owing
27,115 GBP2023-08-31
9,283 GBP2022-08-31
Net Deferred Tax Liability/Asset
-9,980 GBP2023-08-31
-4,765 GBP2022-08-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-5,215 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
-9,980 GBP2023-08-31
-4,765 GBP2022-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
90 shares2023-08-31
90 shares2022-08-31
Par Value of Share
Class 1 ordinary share
1.002022-09-01 ~ 2023-08-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
30 shares2023-08-31
30 shares2022-08-31
Par Value of Share
Class 2 ordinary share
1.002022-09-01 ~ 2023-08-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
30 shares2023-08-31
30 shares2022-08-31
Par Value of Share
Class 3 ordinary share
1.002022-09-01 ~ 2023-08-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1,000 shares2022-08-31
Par Value of Share
Class 4 ordinary share
0.102022-09-01 ~ 2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
53,222 GBP2023-08-31
74,971 GBP2022-08-31
Between one and five year
12,200 GBP2023-08-31
100,019 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
65,422 GBP2023-08-31
174,990 GBP2022-08-31