Par Value of Share
Class 1 ordinary share
12022-09-01 ~ 2023-08-31
Turnover/Revenue
22,762,810 GBP2022-09-01 ~ 2023-08-31
24,600,508 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
21,324,596 GBP2022-09-01 ~ 2023-08-31
23,208,593 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
1,438,214 GBP2022-09-01 ~ 2023-08-31
1,391,915 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
1,061,588 GBP2022-09-01 ~ 2023-08-31
1,020,903 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
376,626 GBP2022-09-01 ~ 2023-08-31
371,012 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
18,526 GBP2022-09-01 ~ 2023-08-31
650 GBP2021-09-01 ~ 2022-08-31
Interest Payable/Similar Charges (Finance Costs)
11 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
395,152 GBP2022-09-01 ~ 2023-08-31
371,651 GBP2021-09-01 ~ 2022-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
87,758 GBP2022-09-01 ~ 2023-08-31
94,788 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
307,394 GBP2022-09-01 ~ 2023-08-31
276,863 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
307,394 GBP2022-09-01 ~ 2023-08-31
276,863 GBP2021-09-01 ~ 2022-08-31
Intangible Assets
25,000 GBP2023-08-31
50,000 GBP2022-08-31
Property, Plant & Equipment
405,539 GBP2023-08-31
342,738 GBP2022-08-31
Fixed Assets
430,539 GBP2023-08-31
392,738 GBP2022-08-31
Total Inventories
34,077 GBP2023-08-31
86,256 GBP2022-08-31
Debtors
2,981,467 GBP2023-08-31
3,889,048 GBP2022-08-31
Cash at bank and in hand
2,069,642 GBP2023-08-31
1,944,600 GBP2022-08-31
Current Assets
5,085,186 GBP2023-08-31
5,919,904 GBP2022-08-31
Creditors
Current
2,737,036 GBP2023-08-31
3,777,047 GBP2022-08-31
Net Current Assets/Liabilities
2,348,150 GBP2023-08-31
2,142,857 GBP2022-08-31
Total Assets Less Current Liabilities
2,778,689 GBP2023-08-31
2,535,595 GBP2022-08-31
Net Assets/Liabilities
2,677,304 GBP2023-08-31
2,449,910 GBP2022-08-31
Equity
Called up share capital
100 GBP2023-08-31
100 GBP2022-08-31
100 GBP2021-08-31
Retained earnings (accumulated losses)
2,677,204 GBP2023-08-31
2,449,810 GBP2022-08-31
2,252,947 GBP2021-08-31
Equity
2,677,304 GBP2023-08-31
2,449,910 GBP2022-08-31
2,253,047 GBP2021-08-31
Dividends Paid
Retained earnings (accumulated losses)
-80,000 GBP2022-09-01 ~ 2023-08-31
-80,000 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
-80,000 GBP2022-09-01 ~ 2023-08-31
-80,000 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
307,394 GBP2022-09-01 ~ 2023-08-31
276,863 GBP2021-09-01 ~ 2022-08-31
Wages/Salaries
565,775 GBP2022-09-01 ~ 2023-08-31
574,925 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
36,077 GBP2022-09-01 ~ 2023-08-31
35,921 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
43,623 GBP2022-09-01 ~ 2023-08-31
38,621 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
645,475 GBP2022-09-01 ~ 2023-08-31
649,467 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
162022-09-01 ~ 2023-08-31
152021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
108,651 GBP2022-09-01 ~ 2023-08-31
108,010 GBP2021-09-01 ~ 2022-08-31
Audit Fees/Expenses
5,000 GBP2022-09-01 ~ 2023-08-31
5,000 GBP2021-09-01 ~ 2022-08-31
Current Tax for the Period
72,058 GBP2022-09-01 ~ 2023-08-31
94,785 GBP2021-09-01 ~ 2022-08-31
Tax Expense/Credit at Applicable Tax Rate
98,788 GBP2022-09-01 ~ 2023-08-31
70,614 GBP2021-09-01 ~ 2022-08-31
Intangible Assets - Gross Cost
Net goodwill
500,000 GBP2022-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
475,000 GBP2023-08-31
450,000 GBP2022-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
25,000 GBP2022-09-01 ~ 2023-08-31
Intangible Assets
Net goodwill
25,000 GBP2023-08-31
50,000 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings
45,540 GBP2023-08-31
45,540 GBP2022-08-31
Plant and equipment
357,856 GBP2023-08-31
197,430 GBP2022-08-31
Furniture and fittings
10,164 GBP2023-08-31
10,164 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
16,394 GBP2023-08-31
9,108 GBP2022-08-31
Plant and equipment
205,276 GBP2023-08-31
178,350 GBP2022-08-31
Furniture and fittings
8,178 GBP2023-08-31
7,682 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
7,286 GBP2022-09-01 ~ 2023-08-31
Plant and equipment
26,926 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
496 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Land and buildings
29,146 GBP2023-08-31
36,432 GBP2022-08-31
Plant and equipment
152,580 GBP2023-08-31
19,080 GBP2022-08-31
Furniture and fittings
1,986 GBP2023-08-31
2,482 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
933,326 GBP2023-08-31
994,225 GBP2022-08-31
Computers
4,901 GBP2023-08-31
4,901 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
1,351,787 GBP2023-08-31
1,252,260 GBP2022-08-31
Property, Plant & Equipment - Disposals
Motor vehicles
-72,899 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Disposals
-72,899 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
711,499 GBP2023-08-31
709,481 GBP2022-08-31
Computers
4,901 GBP2023-08-31
4,901 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
946,248 GBP2023-08-31
909,522 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
73,943 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
108,651 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-71,925 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-71,925 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Motor vehicles
221,827 GBP2023-08-31
284,744 GBP2022-08-31
Merchandise
34,077 GBP2023-08-31
86,256 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
2,895,428 GBP2023-08-31
3,770,581 GBP2022-08-31
Other Debtors
Current
1,050 GBP2022-08-31
Amount of value-added tax that is recoverable
Current
53,607 GBP2023-08-31
87,729 GBP2022-08-31
Prepayments
Current
32,432 GBP2023-08-31
29,688 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
2,981,467 GBP2023-08-31
3,889,048 GBP2022-08-31
Trade Creditors/Trade Payables
Current
1,443,594 GBP2023-08-31
2,411,723 GBP2022-08-31
Corporation Tax Payable
Current
72,039 GBP2023-08-31
94,785 GBP2022-08-31
Other Taxation & Social Security Payable
Current
4,141 GBP2023-08-31
8,572 GBP2022-08-31
Accrued Liabilities
Current
8,334 GBP2023-08-31
8,446 GBP2022-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
101,385 GBP2023-08-31
85,685 GBP2022-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
101,385 GBP2023-08-31
85,685 GBP2022-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-08-31
Profit/Loss
Retained earnings (accumulated losses)
307,394 GBP2022-09-01 ~ 2023-08-31