Cost of Sales
-11,291,570 GBP2023-09-01 ~ 2024-08-31
-7,239,449 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-3,253,409 GBP2023-09-01 ~ 2024-08-31
-2,905,648 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
27,632 GBP2023-09-01 ~ 2024-08-31
0 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
3,243,281 GBP2023-09-01 ~ 2024-08-31
1,810,150 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
2,438,310 GBP2023-09-01 ~ 2024-08-31
1,381,524 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
1,289,359 GBP2024-08-31
1,254,904 GBP2023-08-31
Debtors
5,802,631 GBP2024-08-31
5,107,909 GBP2023-08-31
Cash at bank and in hand
3,681,185 GBP2024-08-31
2,265,613 GBP2023-08-31
Current Assets
9,790,671 GBP2024-08-31
7,373,522 GBP2023-08-31
Net Current Assets/Liabilities
6,078,136 GBP2024-08-31
4,362,468 GBP2023-08-31
Total Assets Less Current Liabilities
7,367,495 GBP2024-08-31
5,617,372 GBP2023-08-31
Net Assets/Liabilities
7,171,806 GBP2024-08-31
5,264,399 GBP2023-08-31
Equity
Called up share capital
100 GBP2024-08-31
3 GBP2023-08-31
3 GBP2022-08-31
Retained earnings (accumulated losses)
7,171,706 GBP2024-08-31
5,264,396 GBP2023-08-31
4,157,073 GBP2022-08-31
Equity
7,171,806 GBP2024-08-31
5,264,399 GBP2023-08-31
Profit/Loss
Retained earnings (accumulated losses)
2,438,310 GBP2023-09-01 ~ 2024-08-31
1,381,524 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
Retained earnings (accumulated losses)
-274,201 GBP2022-09-01 ~ 2023-08-31
Issue of Equity Instruments
Called up share capital
97 GBP2023-09-01 ~ 2024-08-31
Issue of Equity Instruments
97 GBP2023-09-01 ~ 2024-08-31
Dividends Paid
-531,000 GBP2023-09-01 ~ 2024-08-31
Audit Fees/Expenses
14,500 GBP2023-09-01 ~ 2024-08-31
0 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
242023-09-01 ~ 2024-08-31
202022-09-01 ~ 2023-08-31
Wages/Salaries
899,985 GBP2023-09-01 ~ 2024-08-31
770,596 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
13,939 GBP2023-09-01 ~ 2024-08-31
12,189 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
1,000,407 GBP2023-09-01 ~ 2024-08-31
855,445 GBP2022-09-01 ~ 2023-08-31
Director Remuneration
187,731 GBP2023-09-01 ~ 2024-08-31
100,785 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
47,036 GBP2023-09-01 ~ 2024-08-31
196,899 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
178,486 GBP2024-08-31
152,178 GBP2023-08-31
Furniture and fittings
147,257 GBP2024-08-31
147,257 GBP2023-08-31
Motor vehicles
2,309,725 GBP2024-08-31
2,062,344 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
2,635,468 GBP2024-08-31
2,361,779 GBP2023-08-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
0 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
-320,059 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals
-320,059 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
120,160 GBP2024-08-31
100,718 GBP2023-08-31
Furniture and fittings
118,742 GBP2024-08-31
109,237 GBP2023-08-31
Motor vehicles
1,107,207 GBP2024-08-31
896,920 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,346,109 GBP2024-08-31
1,106,875 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
19,442 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
9,505 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
400,839 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
429,786 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
0 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
-190,552 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-190,552 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Plant and equipment
58,326 GBP2024-08-31
51,460 GBP2023-08-31
Furniture and fittings
28,515 GBP2024-08-31
38,020 GBP2023-08-31
Motor vehicles
1,202,518 GBP2024-08-31
1,165,424 GBP2023-08-31
Finished Goods/Goods for Resale
306,855 GBP2024-08-31
0 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
2,890,330 GBP2024-08-31
2,653,205 GBP2023-08-31
Called-up share capital (not paid)
Current
4 GBP2024-08-31
0 GBP2023-08-31
Other Debtors
Current
1,956,305 GBP2024-08-31
1,587,205 GBP2023-08-31
Prepayments/Accrued Income
Current
413,441 GBP2024-08-31
277,912 GBP2023-08-31
Debtors - Deferred Tax Asset
Current
542,551 GBP2024-08-31
589,587 GBP2023-08-31
Bank Borrowings/Overdrafts
Current
20,000 GBP2024-08-31
20,000 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current
178,483 GBP2024-08-31
194,272 GBP2023-08-31
Trade Creditors/Trade Payables
Current
1,442,064 GBP2024-08-31
1,453,326 GBP2023-08-31
Amounts owed to group undertakings
Current
584,515 GBP2024-08-31
584,608 GBP2023-08-31
Corporation Tax Payable
Current
757,935 GBP2024-08-31
231,727 GBP2023-08-31
Other Taxation & Social Security Payable
Current
375,270 GBP2024-08-31
303,799 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
354,268 GBP2024-08-31
223,322 GBP2023-08-31
Creditors
Current
3,712,535 GBP2024-08-31
3,011,054 GBP2023-08-31
Bank Borrowings/Overdrafts
Non-current
30,000 GBP2024-08-31
50,000 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Non-current
165,689 GBP2024-08-31
302,973 GBP2023-08-31
Creditors
Non-current
195,689 GBP2024-08-31
352,973 GBP2023-08-31
Bank Borrowings
50,000 GBP2024-08-31
70,000 GBP2023-08-31
Total Borrowings
Current
20,000 GBP2024-08-31
20,000 GBP2023-08-31
Non-current
30,000 GBP2024-08-31
50,000 GBP2023-08-31
Minimum gross finance lease payments owing
Amounts falling due within one year
178,483 GBP2024-08-31
194,272 GBP2023-08-31
Minimum gross finance lease payments owing
344,172 GBP2024-08-31
497,245 GBP2023-08-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
48 shares2024-08-31
2 shares2023-08-31
Par Value of Share
Class 2 ordinary share
1 GBP2023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
48 shares2024-08-31
1 shares2023-08-31
Par Value of Share
Class 3 ordinary share
1 GBP2023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2024-08-31
0 shares2023-08-31
Par Value of Share
Class 4 ordinary share
1 GBP2023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1 shares2024-08-31
0 shares2023-08-31
Equity
Called up share capital
100 GBP2024-08-31
3 GBP2023-08-31