Par Value of Share
Class 1 ordinary share
12023-09-01 ~ 2024-08-31
Turnover/Revenue
20,761,913 GBP2023-09-01 ~ 2024-08-31
22,762,810 GBP2022-09-01 ~ 2023-08-31
Cost of Sales
19,466,635 GBP2023-09-01 ~ 2024-08-31
21,324,596 GBP2022-09-01 ~ 2023-08-31
Gross Profit/Loss
1,295,278 GBP2023-09-01 ~ 2024-08-31
1,438,214 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
984,866 GBP2023-09-01 ~ 2024-08-31
1,061,588 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
310,412 GBP2023-09-01 ~ 2024-08-31
376,626 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
42,447 GBP2023-09-01 ~ 2024-08-31
18,526 GBP2022-09-01 ~ 2023-08-31
Interest Payable/Similar Charges (Finance Costs)
350 GBP2023-09-01 ~ 2024-08-31
Profit/Loss on Ordinary Activities Before Tax
352,509 GBP2023-09-01 ~ 2024-08-31
395,152 GBP2022-09-01 ~ 2023-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
96,386 GBP2023-09-01 ~ 2024-08-31
87,758 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
256,123 GBP2023-09-01 ~ 2024-08-31
307,394 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
256,123 GBP2023-09-01 ~ 2024-08-31
307,394 GBP2022-09-01 ~ 2023-08-31
Intangible Assets
25,000 GBP2023-08-31
Property, Plant & Equipment
333,493 GBP2024-08-31
405,539 GBP2023-08-31
Fixed Assets
333,493 GBP2024-08-31
430,539 GBP2023-08-31
Total Inventories
119,173 GBP2024-08-31
34,077 GBP2023-08-31
Debtors
3,099,252 GBP2024-08-31
2,981,467 GBP2023-08-31
Cash at bank and in hand
1,939,915 GBP2024-08-31
2,069,642 GBP2023-08-31
Current Assets
5,158,340 GBP2024-08-31
5,085,186 GBP2023-08-31
Creditors
Current
2,555,033 GBP2024-08-31
2,737,036 GBP2023-08-31
Net Current Assets/Liabilities
2,603,307 GBP2024-08-31
2,348,150 GBP2023-08-31
Total Assets Less Current Liabilities
2,936,800 GBP2024-08-31
2,778,689 GBP2023-08-31
Net Assets/Liabilities
2,853,427 GBP2024-08-31
2,677,304 GBP2023-08-31
Equity
Called up share capital
100 GBP2024-08-31
100 GBP2023-08-31
100 GBP2022-08-31
Retained earnings (accumulated losses)
2,853,327 GBP2024-08-31
2,677,204 GBP2023-08-31
2,449,810 GBP2022-08-31
Equity
2,853,427 GBP2024-08-31
2,677,304 GBP2023-08-31
2,449,910 GBP2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-80,000 GBP2023-09-01 ~ 2024-08-31
-80,000 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
-80,000 GBP2023-09-01 ~ 2024-08-31
-80,000 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
256,123 GBP2023-09-01 ~ 2024-08-31
307,394 GBP2022-09-01 ~ 2023-08-31
Wages/Salaries
556,574 GBP2023-09-01 ~ 2024-08-31
565,775 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
39,837 GBP2023-09-01 ~ 2024-08-31
36,077 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
41,149 GBP2023-09-01 ~ 2024-08-31
43,623 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
637,560 GBP2023-09-01 ~ 2024-08-31
645,475 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
152023-09-01 ~ 2024-08-31
162022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
86,678 GBP2023-09-01 ~ 2024-08-31
108,651 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
5,000 GBP2023-09-01 ~ 2024-08-31
5,000 GBP2022-09-01 ~ 2023-08-31
Current Tax for the Period
114,398 GBP2023-09-01 ~ 2024-08-31
72,058 GBP2022-09-01 ~ 2023-08-31
Tax Expense/Credit at Applicable Tax Rate
88,127 GBP2023-09-01 ~ 2024-08-31
98,788 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Gross Cost
Net goodwill
500,000 GBP2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
500,000 GBP2024-08-31
475,000 GBP2023-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
25,000 GBP2023-09-01 ~ 2024-08-31
Intangible Assets
Net goodwill
25,000 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings
53,826 GBP2024-08-31
45,540 GBP2023-08-31
Plant and equipment
365,426 GBP2024-08-31
357,856 GBP2023-08-31
Furniture and fittings
10,164 GBP2024-08-31
10,164 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
23,880 GBP2024-08-31
16,394 GBP2023-08-31
Plant and equipment
228,920 GBP2024-08-31
205,276 GBP2023-08-31
Furniture and fittings
8,576 GBP2024-08-31
8,178 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
7,486 GBP2023-09-01 ~ 2024-08-31
Plant and equipment
23,644 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
398 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Land and buildings
29,946 GBP2024-08-31
29,146 GBP2023-08-31
Plant and equipment
136,506 GBP2024-08-31
152,580 GBP2023-08-31
Furniture and fittings
1,588 GBP2024-08-31
1,986 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
927,826 GBP2024-08-31
933,326 GBP2023-08-31
Computers
4,901 GBP2024-08-31
4,901 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
1,362,143 GBP2024-08-31
1,351,787 GBP2023-08-31
Property, Plant & Equipment - Disposals
Motor vehicles
-5,500 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Disposals
-5,500 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
762,373 GBP2024-08-31
711,499 GBP2023-08-31
Computers
4,901 GBP2024-08-31
4,901 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,028,650 GBP2024-08-31
946,248 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
55,150 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
86,678 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-4,276 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-4,276 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Motor vehicles
165,453 GBP2024-08-31
221,827 GBP2023-08-31
Merchandise
119,173 GBP2024-08-31
34,077 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
2,983,376 GBP2024-08-31
2,895,428 GBP2023-08-31
Amount of value-added tax that is recoverable
Current
83,062 GBP2024-08-31
53,607 GBP2023-08-31
Prepayments
Current
32,814 GBP2024-08-31
32,432 GBP2023-08-31
Debtors
Amounts falling due within one year, Current
3,099,252 GBP2024-08-31
2,981,467 GBP2023-08-31
Trade Creditors/Trade Payables
Current
1,460,101 GBP2024-08-31
1,443,594 GBP2023-08-31
Corporation Tax Payable
Current
114,398 GBP2024-08-31
72,039 GBP2023-08-31
Other Taxation & Social Security Payable
Current
8,794 GBP2024-08-31
4,141 GBP2023-08-31
Accrued Liabilities
Current
8,440 GBP2024-08-31
8,334 GBP2023-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
83,373 GBP2024-08-31
101,385 GBP2023-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
83,373 GBP2024-08-31
101,385 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-08-31
Profit/Loss
Retained earnings (accumulated losses)
256,123 GBP2023-09-01 ~ 2024-08-31