Average Number of Employees
1642022-09-01 ~ 2023-08-31
1902021-09-01 ~ 2022-08-31
Turnover/Revenue
24,834,795 GBP2022-09-01 ~ 2023-08-31
27,691,615 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
-17,745,060 GBP2022-09-01 ~ 2023-08-31
-21,252,793 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
7,089,735 GBP2022-09-01 ~ 2023-08-31
6,438,822 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-5,588,338 GBP2022-09-01 ~ 2023-08-31
-5,163,708 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
1,511,073 GBP2022-09-01 ~ 2023-08-31
1,288,496 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
1,346,536 GBP2022-09-01 ~ 2023-08-31
1,156,038 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
1,124,476 GBP2022-09-01 ~ 2023-08-31
1,165,464 GBP2021-09-01 ~ 2022-08-31
Intangible Assets
32,757 GBP2023-08-31
59,774 GBP2022-08-31
Property, Plant & Equipment
1,019,167 GBP2023-08-31
1,248,689 GBP2022-08-31
Fixed Assets
1,051,924 GBP2023-08-31
1,308,463 GBP2022-08-31
Total Inventories
1,277,241 GBP2023-08-31
1,104,708 GBP2022-08-31
Debtors
Current
12,002,660 GBP2023-08-31
11,384,672 GBP2022-08-31
Cash at bank and in hand
387,571 GBP2023-08-31
1,348,996 GBP2022-08-31
Current Assets
13,667,472 GBP2023-08-31
13,838,376 GBP2022-08-31
Creditors
Current, Amounts falling due within one year
-8,017,600 GBP2023-08-31
-9,504,819 GBP2022-08-31
Net Current Assets/Liabilities
5,649,872 GBP2023-08-31
4,333,557 GBP2022-08-31
Total Assets Less Current Liabilities
6,701,796 GBP2023-08-31
5,642,020 GBP2022-08-31
Net Assets/Liabilities
6,552,580 GBP2023-08-31
5,428,104 GBP2022-08-31
Equity
Called up share capital
30,000 GBP2023-08-31
30,000 GBP2022-08-31
30,000 GBP2021-09-01
Retained earnings (accumulated losses)
6,522,580 GBP2023-08-31
5,398,104 GBP2022-08-31
4,232,640 GBP2021-09-01
Equity
6,552,580 GBP2023-08-31
5,428,104 GBP2022-08-31
4,262,640 GBP2021-09-01
Profit/Loss
Retained earnings (accumulated losses)
1,124,476 GBP2022-09-01 ~ 2023-08-31
1,165,464 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,124,476 GBP2022-09-01 ~ 2023-08-31
1,165,464 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
1,124,476 GBP2022-09-01 ~ 2023-08-31
1,165,464 GBP2021-09-01 ~ 2022-08-31
Audit Fees/Expenses
25,000 GBP2022-09-01 ~ 2023-08-31
22,500 GBP2021-09-01 ~ 2022-08-31
Wages/Salaries
4,292,148 GBP2022-09-01 ~ 2023-08-31
4,632,326 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
387,504 GBP2022-09-01 ~ 2023-08-31
412,465 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
4,760,210 GBP2022-09-01 ~ 2023-08-31
5,127,450 GBP2021-09-01 ~ 2022-08-31
Director Remuneration
211,250 GBP2022-09-01 ~ 2023-08-31
223,184 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-64,700 GBP2022-09-01 ~ 2023-08-31
-51,838 GBP2021-09-01 ~ 2022-08-31
Tax Expense/Credit at Applicable Tax Rate
289,775 GBP2022-09-01 ~ 2023-08-31
219,647 GBP2021-09-01 ~ 2022-08-31
Intangible Assets - Gross Cost
Computer software
235,829 GBP2023-08-31
235,829 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,891,070 GBP2023-08-31
2,879,241 GBP2022-08-31
Motor vehicles
119,966 GBP2023-08-31
119,966 GBP2022-08-31
Furniture and fittings
1,274,590 GBP2023-08-31
1,217,429 GBP2022-08-31
Computers
86,503 GBP2023-08-31
86,503 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
4,844,982 GBP2023-08-31
4,710,517 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,901,254 GBP2022-08-31
Motor vehicles
91,584 GBP2022-08-31
Furniture and fittings
1,098,971 GBP2022-08-31
Computers
86,503 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,461,828 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
192,869 GBP2022-09-01 ~ 2023-08-31
Motor vehicles, Owned/Freehold
11,458 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings, Owned/Freehold
98,944 GBP2022-09-01 ~ 2023-08-31
Owned/Freehold
363,987 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,094,123 GBP2023-08-31
Motor vehicles
103,042 GBP2023-08-31
Furniture and fittings
1,197,915 GBP2023-08-31
Computers
86,503 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,825,815 GBP2023-08-31
Property, Plant & Equipment
Plant and equipment
796,947 GBP2023-08-31
977,987 GBP2022-08-31
Motor vehicles
16,924 GBP2023-08-31
28,382 GBP2022-08-31
Furniture and fittings
76,675 GBP2023-08-31
118,458 GBP2022-08-31
Land and buildings
128,621 GBP2023-08-31
123,863 GBP2022-08-31
Raw materials and consumables
779,173 GBP2023-08-31
676,928 GBP2022-08-31
Value of work in progress
498,068 GBP2023-08-31
427,780 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
3,979,278 GBP2023-08-31
4,897,982 GBP2022-08-31
Amounts Owed by Group Undertakings
Current
7,077,788 GBP2023-08-31
5,760,855 GBP2022-08-31
Other Debtors
Current
651,834 GBP2023-08-31
520,914 GBP2022-08-31
Prepayments/Accrued Income
Current
293,760 GBP2023-08-31
204,921 GBP2022-08-31
Cash and Cash Equivalents
387,571 GBP2023-08-31
1,348,996 GBP2022-08-31
Bank Borrowings
Current
2,303,292 GBP2023-08-31
3,016,181 GBP2022-08-31
Trade Creditors/Trade Payables
Current
4,042,234 GBP2023-08-31
4,424,667 GBP2022-08-31
Amounts owed to group undertakings
Current
152,496 GBP2023-08-31
471,760 GBP2022-08-31
Corporation Tax Payable
Current
357,915 GBP2023-08-31
42,412 GBP2022-08-31
Taxation/Social Security Payable
Current
657,866 GBP2023-08-31
1,254,374 GBP2022-08-31
Other Creditors
Current
294,713 GBP2023-08-31
114,551 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
209,084 GBP2023-08-31
180,874 GBP2022-08-31
Creditors
Current
8,017,600 GBP2023-08-31
9,504,819 GBP2022-08-31
Net Deferred Tax Liability/Asset
114,216 GBP2023-08-31
178,916 GBP2022-08-31
230,754 GBP2021-09-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-64,700 GBP2022-09-01 ~ 2023-08-31
-51,838 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
114,216 GBP2023-08-31
179,119 GBP2022-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2023-08-31
30,000 shares2022-08-31
Par Value of Share
Class 1 ordinary share
1.002022-09-01 ~ 2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
352,088 GBP2023-08-31
229,460 GBP2022-08-31
Between one and five year
541,723 GBP2023-08-31
536,824 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
893,811 GBP2023-08-31
766,284 GBP2022-08-31