Profit/Loss on Ordinary Activities Before Tax
2,071,854 GBP2022-09-01 ~ 2023-08-31
1,115,726 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
-18,688,863 GBP2022-09-01 ~ 2023-08-31
-19,294,177 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-2,338,778 GBP2022-09-01 ~ 2023-08-31
-1,921,057 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
1,435,261 GBP2022-09-01 ~ 2023-08-31
878,941 GBP2021-09-01 ~ 2022-08-31
Intangible Assets
Other
461,899 GBP2023-08-31
581,248 GBP2022-08-31
Property, Plant & Equipment
5,265,904 GBP2023-08-31
3,296,997 GBP2022-08-31
Fixed Assets
5,727,803 GBP2023-08-31
3,878,245 GBP2022-08-31
Debtors
7,334,960 GBP2023-08-31
6,054,473 GBP2022-08-31
Cash at bank and in hand
288,313 GBP2023-08-31
1,145,966 GBP2022-08-31
Current Assets
7,848,267 GBP2023-08-31
7,457,925 GBP2022-08-31
Creditors
Current, Amounts falling due within one year
-6,514,001 GBP2023-08-31
-5,544,686 GBP2022-08-31
Net Current Assets/Liabilities
1,334,266 GBP2023-08-31
1,913,239 GBP2022-08-31
Total Assets Less Current Liabilities
7,062,069 GBP2023-08-31
5,791,484 GBP2022-08-31
Creditors
Non-current, Amounts falling due after one year
-1,765,075 GBP2023-08-31
-1,977,521 GBP2022-08-31
Net Assets/Liabilities
4,191,762 GBP2023-08-31
3,286,501 GBP2022-08-31
Equity
Called up share capital
100 GBP2023-08-31
100 GBP2022-08-31
100 GBP2021-08-31
Retained earnings (accumulated losses)
4,191,662 GBP2023-08-31
3,286,401 GBP2022-08-31
2,887,460 GBP2021-08-31
Equity
4,191,762 GBP2023-08-31
3,286,501 GBP2022-08-31
Profit/Loss
Retained earnings (accumulated losses)
1,435,261 GBP2022-09-01 ~ 2023-08-31
878,941 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-480,000 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
-530,000 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
16,275 GBP2022-09-01 ~ 2023-08-31
13,000 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
952022-09-01 ~ 2023-08-31
882021-09-01 ~ 2022-08-31
Wages/Salaries
3,848,179 GBP2022-09-01 ~ 2023-08-31
3,159,612 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
102,339 GBP2022-09-01 ~ 2023-08-31
80,294 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
4,418,465 GBP2022-09-01 ~ 2023-08-31
3,625,967 GBP2021-09-01 ~ 2022-08-31
Director Remuneration
130,950 GBP2022-09-01 ~ 2023-08-31
117,017 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
577,770 GBP2022-09-01 ~ 2023-08-31
236,785 GBP2021-09-01 ~ 2022-08-31
Intangible Assets - Gross Cost
Development expenditure
839,766 GBP2022-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
377,867 GBP2023-08-31
258,518 GBP2022-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
119,349 GBP2022-09-01 ~ 2023-08-31
Intangible Assets
Development expenditure
461,899 GBP2023-08-31
581,248 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
161,363 GBP2023-08-31
161,363 GBP2022-08-31
Plant and equipment
3,565,705 GBP2023-08-31
3,138,404 GBP2022-08-31
Furniture and fittings
22,700 GBP2023-08-31
14,290 GBP2022-08-31
Motor vehicles
931,886 GBP2023-08-31
512,586 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
6,540,106 GBP2023-08-31
4,255,570 GBP2022-08-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
0 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
-20,500 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals
-20,500 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
47,804 GBP2023-08-31
43,380 GBP2022-08-31
Plant and equipment
937,123 GBP2023-08-31
731,731 GBP2022-08-31
Furniture and fittings
11,376 GBP2023-08-31
4,967 GBP2022-08-31
Motor vehicles
277,899 GBP2023-08-31
178,495 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,274,202 GBP2023-08-31
958,573 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
4,424 GBP2022-09-01 ~ 2023-08-31
Plant and equipment
205,392 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
6,409 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
110,961 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
327,186 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
0 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
-11,557 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-11,557 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Improvements to leasehold property
113,559 GBP2023-08-31
117,983 GBP2022-08-31
Plant and equipment
2,628,582 GBP2023-08-31
2,406,673 GBP2022-08-31
Furniture and fittings
11,324 GBP2023-08-31
9,323 GBP2022-08-31
Motor vehicles
653,987 GBP2023-08-31
334,091 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
1,934,315 GBP2023-08-31
1,534,613 GBP2022-08-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-08-31
24,320 GBP2022-08-31
Amounts Owed by Group Undertakings
Current
162,443 GBP2023-08-31
0 GBP2022-08-31
Other Debtors
Current
707,032 GBP2023-08-31
337,313 GBP2022-08-31
Prepayments/Accrued Income
Current
7,850 GBP2023-08-31
118,619 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
7,334,960 GBP2023-08-31
6,054,473 GBP2022-08-31
Bank Borrowings/Overdrafts
Current
45,455 GBP2023-08-31
45,455 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Current
441,110 GBP2023-08-31
323,363 GBP2022-08-31
Other Remaining Borrowings
Current
116,209 GBP2023-08-31
111,666 GBP2022-08-31
Trade Creditors/Trade Payables
Current
5,388,625 GBP2023-08-31
4,712,304 GBP2022-08-31
Other Taxation & Social Security Payable
Current
131,698 GBP2023-08-31
112,386 GBP2022-08-31
Other Creditors
Current
53,037 GBP2023-08-31
53,397 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
337,867 GBP2023-08-31
186,115 GBP2022-08-31
Creditors
Current
6,514,001 GBP2023-08-31
5,544,686 GBP2022-08-31
Bank Borrowings/Overdrafts
Non-current
75,758 GBP2023-08-31
121,212 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Non-current
1,419,047 GBP2023-08-31
1,490,562 GBP2022-08-31
Other Remaining Borrowings
Non-current
270,270 GBP2023-08-31
365,747 GBP2022-08-31
Creditors
Non-current
1,765,075 GBP2023-08-31
1,977,521 GBP2022-08-31
Bank Borrowings
121,213 GBP2023-08-31
166,667 GBP2022-08-31
Total Borrowings
507,692 GBP2023-08-31
644,080 GBP2022-08-31
Current
161,664 GBP2023-08-31
157,121 GBP2022-08-31
Non-current
346,028 GBP2023-08-31
486,959 GBP2022-08-31
Minimum gross finance lease payments owing
Amounts falling due within one year
441,110 GBP2023-08-31
323,363 GBP2022-08-31
Minimum gross finance lease payments owing
1,860,157 GBP2023-08-31
1,813,925 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
295,564 GBP2023-08-31
210,665 GBP2022-08-31
Between two and five year
1,182,256 GBP2023-08-31
842,658 GBP2022-08-31
More than five year
4,520,828 GBP2023-08-31
2,387,532 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,998,648 GBP2023-08-31
3,440,855 GBP2022-08-31