Par Value of Share
Class 1 ordinary share
12023-08-01 ~ 2024-07-31
Turnover/Revenue
28,687,426 GBP2023-08-01 ~ 2024-07-31
27,146,474 GBP2022-08-01 ~ 2023-07-31
Cost of Sales
22,338,280 GBP2023-08-01 ~ 2024-07-31
19,253,640 GBP2022-08-01 ~ 2023-07-31
Gross Profit/Loss
6,349,146 GBP2023-08-01 ~ 2024-07-31
7,892,834 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
6,139,269 GBP2023-08-01 ~ 2024-07-31
6,907,260 GBP2022-08-01 ~ 2023-07-31
Operating Profit/Loss
209,877 GBP2023-08-01 ~ 2024-07-31
1,001,779 GBP2022-08-01 ~ 2023-07-31
Other Interest Receivable/Similar Income (Finance Income)
1,610 GBP2023-08-01 ~ 2024-07-31
Interest Payable/Similar Charges (Finance Costs)
14,544 GBP2023-08-01 ~ 2024-07-31
2,207 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
196,943 GBP2023-08-01 ~ 2024-07-31
999,572 GBP2022-08-01 ~ 2023-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
287,452 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
196,943 GBP2023-08-01 ~ 2024-07-31
712,120 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
196,943 GBP2023-08-01 ~ 2024-07-31
712,120 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
1,064,986 GBP2024-07-31
671,114 GBP2023-07-31
Fixed Assets - Investments
1 GBP2024-07-31
1 GBP2023-07-31
Fixed Assets
1,064,987 GBP2024-07-31
671,115 GBP2023-07-31
Total Inventories
1,161,017 GBP2024-07-31
1,181,738 GBP2023-07-31
Debtors
6,358,712 GBP2024-07-31
4,334,262 GBP2023-07-31
Cash at bank and in hand
273,108 GBP2024-07-31
192,456 GBP2023-07-31
Current Assets
7,792,837 GBP2024-07-31
5,708,456 GBP2023-07-31
Creditors
Current
6,421,882 GBP2024-07-31
4,301,477 GBP2023-07-31
Net Current Assets/Liabilities
1,370,955 GBP2024-07-31
1,406,979 GBP2023-07-31
Total Assets Less Current Liabilities
2,435,942 GBP2024-07-31
2,078,094 GBP2023-07-31
Net Assets/Liabilities
2,023,859 GBP2024-07-31
1,826,916 GBP2023-07-31
Equity
Called up share capital
50 GBP2024-07-31
50 GBP2023-07-31
50 GBP2022-07-31
Revaluation reserve
180,353 GBP2024-07-31
180,353 GBP2023-07-31
180,353 GBP2022-07-31
Retained earnings (accumulated losses)
1,843,456 GBP2024-07-31
1,646,513 GBP2023-07-31
934,393 GBP2022-07-31
Equity
2,023,859 GBP2024-07-31
1,826,916 GBP2023-07-31
1,114,796 GBP2022-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
196,943 GBP2023-08-01 ~ 2024-07-31
712,120 GBP2022-08-01 ~ 2023-07-31
Bank Overdrafts
-2,476,663 GBP2024-07-31
-1,787,876 GBP2022-07-31
Wages/Salaries
9,351,665 GBP2023-08-01 ~ 2024-07-31
6,803,112 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
1,076,665 GBP2023-08-01 ~ 2024-07-31
762,935 GBP2022-08-01 ~ 2023-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
172,705 GBP2023-08-01 ~ 2024-07-31
121,525 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
10,601,035 GBP2023-08-01 ~ 2024-07-31
7,687,572 GBP2022-08-01 ~ 2023-07-31
Average Number of Employees
2382023-08-01 ~ 2024-07-31
1912022-08-01 ~ 2023-07-31
Director Remuneration
370,845 GBP2023-08-01 ~ 2024-07-31
330,500 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
251,231 GBP2023-08-01 ~ 2024-07-31
172,699 GBP2022-08-01 ~ 2023-07-31
Audit Fees/Expenses
11,000 GBP2023-08-01 ~ 2024-07-31
9,000 GBP2022-08-01 ~ 2023-07-31
Current Tax for the Period
250,224 GBP2022-08-01 ~ 2023-07-31
Tax Expense/Credit at Applicable Tax Rate
49,236 GBP2023-08-01 ~ 2024-07-31
249,893 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
608,342 GBP2024-07-31
492,198 GBP2023-07-31
Motor vehicles
679,622 GBP2024-07-31
190,208 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
2,304,333 GBP2024-07-31
1,557,042 GBP2023-07-31
Property, Plant & Equipment - Disposals
Motor vehicles
-12,203 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Disposals
-12,203 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
460,159 GBP2024-07-31
376,097 GBP2023-07-31
Motor vehicles
219,935 GBP2024-07-31
113,076 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,239,347 GBP2024-07-31
885,928 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
52,828 GBP2023-08-01 ~ 2024-07-31
Plant and equipment
84,062 GBP2023-08-01 ~ 2024-07-31
Motor vehicles
114,341 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
251,231 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-7,482 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-7,482 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment
Plant and equipment
148,183 GBP2024-07-31
116,101 GBP2023-07-31
Motor vehicles
459,687 GBP2024-07-31
77,132 GBP2023-07-31
Land and buildings, Short leasehold
477,881 GBP2023-07-31
Investments in Group Undertakings
Cost valuation
1 GBP2023-07-31
Investments in Group Undertakings
1 GBP2024-07-31
1 GBP2023-07-31
Merchandise
597,154 GBP2024-07-31
413,545 GBP2023-07-31
Value of work in progress
563,863 GBP2024-07-31
768,193 GBP2023-07-31
Trade Debtors/Trade Receivables
Current
5,324,012 GBP2024-07-31
3,804,064 GBP2023-07-31
Amounts Owed by Group Undertakings
Current
10,436 GBP2024-07-31
70,000 GBP2023-07-31
Other Debtors
Current
458,470 GBP2024-07-31
362,580 GBP2023-07-31
Prepayments/Accrued Income
Current
565,794 GBP2024-07-31
97,618 GBP2023-07-31
Debtors
Amounts falling due within one year, Current
6,358,712 GBP2024-07-31
4,334,262 GBP2023-07-31
Bank Borrowings/Overdrafts
Current
2,576,663 GBP2024-07-31
100,000 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Current
99,356 GBP2024-07-31
23,862 GBP2023-07-31
Trade Creditors/Trade Payables
Current
1,559,829 GBP2024-07-31
2,406,163 GBP2023-07-31
Corporation Tax Payable
Current
250,224 GBP2023-07-31
Other Taxation & Social Security Payable
Current
1,129,977 GBP2024-07-31
872,116 GBP2023-07-31
Other Creditors
Current
25,341 GBP2024-07-31
6,256 GBP2023-07-31
Accrued Liabilities/Deferred Income
Current
201,825 GBP2024-07-31
Accrued Liabilities
Current
828,891 GBP2024-07-31
642,856 GBP2023-07-31
Bank Borrowings/Overdrafts
Non-current
108,333 GBP2024-07-31
208,333 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Non-current
266,522 GBP2024-07-31
5,617 GBP2023-07-31
Bank Borrowings
Non-current, Between two and five year
8,333 GBP2024-07-31
108,333 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
266,522 GBP2024-07-31
5,617 GBP2023-07-31
hire purchase agreements
365,878 GBP2024-07-31
29,479 GBP2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
136,858 GBP2024-07-31
215,502 GBP2023-07-31
Between one and five year
122,442 GBP2024-07-31
281,330 GBP2023-07-31
All periods
259,300 GBP2024-07-31
496,832 GBP2023-07-31
Total Borrowings
Secured
2,684,996 GBP2024-07-31
308,333 GBP2023-07-31
Deferred Tax Liabilities
Accelerated tax depreciation
37,228 GBP2024-07-31
37,228 GBP2023-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
37,228 GBP2024-07-31
37,228 GBP2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50 shares2024-07-31
Profit/Loss
Retained earnings (accumulated losses)
196,943 GBP2023-08-01 ~ 2024-07-31