(expand)Gross Profit/Loss
3,194,625 GBP2022-08-01 ~ 2023-07-31
2,237,931 GBP2021-08-01 ~ 2022-07-31
Distribution Costs
1,131,552 GBP2022-08-01 ~ 2023-07-31
1,077,835 GBP2021-08-01 ~ 2022-07-31
Administrative Expenses
1,252,557 GBP2022-08-01 ~ 2023-07-31
991,676 GBP2021-08-01 ~ 2022-07-31
Operating Profit/Loss
818,173 GBP2022-08-01 ~ 2023-07-31
174,699 GBP2021-08-01 ~ 2022-07-31
Interest Payable/Similar Charges (Finance Costs)
253,320 GBP2022-08-01 ~ 2023-07-31
94,763 GBP2021-08-01 ~ 2022-07-31
Profit/Loss on Ordinary Activities Before Tax
566,505 GBP2022-08-01 ~ 2023-07-31
79,968 GBP2021-08-01 ~ 2022-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
136,426 GBP2022-08-01 ~ 2023-07-31
23,593 GBP2021-08-01 ~ 2022-07-31
Comprehensive Income/Expense
430,079 GBP2022-08-01 ~ 2023-07-31
56,375 GBP2021-08-01 ~ 2022-07-31
Dividends Paid
Retained earnings (accumulated losses)
-323,674 GBP2022-08-01 ~ 2023-07-31
-235,350 GBP2021-08-01 ~ 2022-07-31
Equity
Retained earnings (accumulated losses)
1,015,275 GBP2023-07-31
908,870 GBP2022-07-31
1,087,845 GBP2021-07-31
Intangible Assets
111,822 GBP2023-07-31
150,613 GBP2022-07-31
Property, Plant & Equipment
4,011,886 GBP2023-07-31
3,255,918 GBP2022-07-31
Fixed Assets
4,123,708 GBP2023-07-31
3,406,531 GBP2022-07-31
Total Inventories
1,055,735 GBP2023-07-31
1,517,371 GBP2022-07-31
Debtors
3,377,281 GBP2023-07-31
3,182,514 GBP2022-07-31
Cash at bank and in hand
206,488 GBP2023-07-31
389,604 GBP2022-07-31
Current Assets
4,639,504 GBP2023-07-31
5,089,489 GBP2022-07-31
Creditors
Amounts falling due within one year
6,891,003 GBP2023-07-31
7,027,532 GBP2022-07-31
Net Current Assets/Liabilities
2,251,499 GBP2023-07-31
1,938,043 GBP2022-07-31
Total Assets Less Current Liabilities
1,872,209 GBP2023-07-31
1,468,488 GBP2022-07-31
Creditors
Amounts falling due after one year
660,909 GBP2023-07-31
517,895 GBP2022-07-31
Net Assets/Liabilities
1,015,495 GBP2023-07-31
909,090 GBP2022-07-31
Equity
Called up share capital
215 GBP2023-07-31
215 GBP2022-07-31
Capital redemption reserve
5 GBP2023-07-31
5 GBP2022-07-31
Equity
1,015,495 GBP2023-07-31
909,090 GBP2022-07-31
Property, Plant & Equipment - Depreciation Expense
330,484 GBP2022-08-01 ~ 2023-07-31
303,395 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Depreciation rate used
Tools/Equipment for furniture and fittings
0.152022-08-01 ~ 2023-07-31
Motor vehicles
0.252022-08-01 ~ 2023-07-31
Average number of employees in administration and support functions
152022-08-01 ~ 2023-07-31
132021-08-01 ~ 2022-07-31
Wages/Salaries
2,148,315 GBP2022-08-01 ~ 2023-07-31
2,175,787 GBP2021-08-01 ~ 2022-07-31
Social Security Costs
192,488 GBP2022-08-01 ~ 2023-07-31
170,879 GBP2021-08-01 ~ 2022-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
67,077 GBP2022-08-01 ~ 2023-07-31
74,512 GBP2021-08-01 ~ 2022-07-31
Staff Costs/Employee Benefits Expense
2,407,880 GBP2022-08-01 ~ 2023-07-31
2,421,178 GBP2021-08-01 ~ 2022-07-31
Director Remuneration
28,165 GBP2022-08-01 ~ 2023-07-31
33,779 GBP2021-08-01 ~ 2022-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
154,302 GBP2022-08-01 ~ 2023-07-31
23,593 GBP2021-08-01 ~ 2022-07-31
Tax Expense/Credit at Applicable Tax Rate
139,972 GBP2022-08-01 ~ 2023-07-31
15,194 GBP2021-08-01 ~ 2022-07-31
Dividends Paid on Shares
All ordinary shares
323,674 GBP2022-08-01 ~ 2023-07-31
235,350 GBP2021-08-01 ~ 2022-07-31
Intangible Assets - Gross Cost
300,408 GBP2023-07-31
Intangible Assets - Accumulated Amortisation & Impairment
188,586 GBP2023-07-31
149,795 GBP2022-07-31
Intangible Assets - Increase From Amortisation Charge for Year
38,791 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,115,266 GBP2023-07-31
1,115,266 GBP2022-07-31
Plant and equipment
4,510,331 GBP2023-07-31
3,550,111 GBP2022-07-31
Tools/Equipment for furniture and fittings
279,152 GBP2023-07-31
224,734 GBP2022-07-31
Motor vehicles
17,995 GBP2023-07-31
17,995 GBP2022-07-31
Improvements to leasehold property
363,217 GBP2023-07-31
299,757 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
6,285,961 GBP2023-07-31
5,207,863 GBP2022-07-31
Property, Plant & Equipment - Disposals
Plant and equipment
-16,817 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Disposals
-16,817 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
76,488 GBP2023-07-31
60,799 GBP2022-07-31
Plant and equipment
1,875,196 GBP2023-07-31
1,630,628 GBP2022-07-31
Tools/Equipment for furniture and fittings
164,077 GBP2023-07-31
138,238 GBP2022-07-31
Motor vehicles
4,874 GBP2023-07-31
375 GBP2022-07-31
Improvements to leasehold property
153,440 GBP2023-07-31
121,905 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,274,075 GBP2023-07-31
1,951,945 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
15,689 GBP2022-08-01 ~ 2023-07-31
Plant and equipment
252,922 GBP2022-08-01 ~ 2023-07-31
Tools/Equipment for furniture and fittings
25,839 GBP2022-08-01 ~ 2023-07-31
Motor vehicles
4,499 GBP2022-08-01 ~ 2023-07-31
Improvements to leasehold property
31,535 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
330,484 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-8,354 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-8,354 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,038,778 GBP2023-07-31
1,054,467 GBP2022-07-31
Plant and equipment
2,635,135 GBP2023-07-31
1,919,483 GBP2022-07-31
Tools/Equipment for furniture and fittings
115,075 GBP2023-07-31
86,496 GBP2022-07-31
Motor vehicles
13,121 GBP2023-07-31
17,620 GBP2022-07-31
Improvements to leasehold property
209,777 GBP2023-07-31
177,852 GBP2022-07-31
Under hire purchased contracts or finance leases, Plant and equipment
916,797 GBP2023-07-31
582,624 GBP2022-07-31
Raw Materials
864,295 GBP2023-07-31
1,262,598 GBP2022-07-31
Finished Goods
191,440 GBP2023-07-31
254,773 GBP2022-07-31
Trade Debtors/Trade Receivables
2,869,414 GBP2023-07-31
2,826,314 GBP2022-07-31
Prepayments/Accrued Income
142,908 GBP2023-07-31
51,868 GBP2022-07-31
Amounts owed by directors
169,047 GBP2023-07-31
72,423 GBP2022-07-31
Other Debtors
195,912 GBP2023-07-31
231,909 GBP2022-07-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
180,204 GBP2023-07-31
163,316 GBP2022-07-31
Trade Creditors/Trade Payables
Amounts falling due within one year
3,113,243 GBP2023-07-31
2,941,176 GBP2022-07-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
246,440 GBP2023-07-31
414,988 GBP2022-07-31
Other Taxation & Social Security Payable
Amounts falling due within one year
774,783 GBP2023-07-31
885,306 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
190,740 GBP2023-07-31
139,626 GBP2022-07-31
Other Creditors
Amounts falling due within one year
33,788 GBP2023-07-31
33,583 GBP2022-07-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
250,528 GBP2023-07-31
188,371 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
410,381 GBP2023-07-31
329,524 GBP2022-07-31
Minimum gross finance lease payments owing
Amounts falling due within one year
190,740 GBP2023-07-31
139,626 GBP2022-07-31
Between one and five year
410,381 GBP2023-07-31
329,524 GBP2022-07-31
Minimum gross finance lease payments owing
601,121 GBP2023-07-31
469,150 GBP2022-07-31
Deferred Tax Liabilities
195,805 GBP2023-07-31
41,503 GBP2022-07-31
Par Value of Share
Class 1 ordinary share
0.01 shares2022-08-01 ~ 2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
7,300 shares2023-07-31
7,300 shares2022-07-31
Par Value of Share
Class 2 ordinary share
0.01 shares2022-08-01 ~ 2023-07-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,700 shares2023-07-31
2,700 shares2022-07-31
Par Value of Share
Class 3 ordinary share
0.01 shares2022-08-01 ~ 2023-07-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
4,400 shares2023-07-31
4,400 shares2022-07-31
Par Value of Share
Class 4 ordinary share
0.01 shares2022-08-01 ~ 2023-07-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
2,700 shares2023-07-31
7,100 shares2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
56,249 GBP2023-07-31
57,145 GBP2022-07-31
Between one and five year
125,450 GBP2023-07-31
181,699 GBP2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
181,699 GBP2023-07-31
238,844 GBP2022-07-31
Advances or credits given to directors
169,047 GBP2023-07-31
72,423 GBP2022-07-31
20,624 GBP2021-07-31
Advances or credits made to directors during the period
290,657 GBP2022-08-01 ~ 2023-07-31
72,423 GBP2021-08-01 ~ 2022-07-31
Advances or credits repaid by directors
-194,033 GBP2022-08-01 ~ 2023-07-31
-20,624 GBP2021-08-01 ~ 2022-07-31