(expand)Operating Profit/Loss
1,176,923 GBP2023-09-01 ~ 2024-08-31
1,544,500 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
29 GBP2023-09-01 ~ 2024-08-31
12 GBP2022-09-01 ~ 2023-08-31
Interest Payable/Similar Charges (Finance Costs)
61,229 GBP2023-09-01 ~ 2024-08-31
68,124 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
1,115,723 GBP2023-09-01 ~ 2024-08-31
1,476,388 GBP2022-09-01 ~ 2023-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
343,154 GBP2023-09-01 ~ 2024-08-31
373,499 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
772,569 GBP2023-09-01 ~ 2024-08-31
1,102,889 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
648,443 GBP2023-09-01 ~ 2024-08-31
700,418 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
1,927,909 GBP2024-08-31
1,828,529 GBP2023-08-31
Fixed Assets - Investments
141,811 GBP2024-08-31
123,634 GBP2023-08-31
Investment Property
190,000 GBP2024-08-31
190,000 GBP2023-08-31
Fixed Assets
2,259,720 GBP2024-08-31
2,142,163 GBP2023-08-31
Total Inventories
1,003,440 GBP2024-08-31
1,486,845 GBP2023-08-31
Debtors
2,487,806 GBP2024-08-31
2,771,896 GBP2023-08-31
Cash at bank and in hand
11,108 GBP2024-08-31
240,877 GBP2023-08-31
Current Assets
3,502,354 GBP2024-08-31
4,499,618 GBP2023-08-31
Creditors
Current
3,752,323 GBP2024-08-31
4,356,998 GBP2023-08-31
Net Current Assets/Liabilities
-249,969 GBP2024-08-31
142,620 GBP2023-08-31
Total Assets Less Current Liabilities
2,009,751 GBP2024-08-31
2,284,783 GBP2023-08-31
Net Assets/Liabilities
1,722,386 GBP2024-08-31
1,855,940 GBP2023-08-31
Equity
Called up share capital
25,001 GBP2024-08-31
26,500 GBP2023-08-31
32,000 GBP2022-08-31
Revaluation reserve
241,198 GBP2024-08-31
241,198 GBP2023-08-31
260,494 GBP2022-08-31
Capital redemption reserve
24,999 GBP2024-08-31
23,500 GBP2023-08-31
18,000 GBP2022-08-31
Retained earnings (accumulated losses)
1,431,188 GBP2024-08-31
1,564,742 GBP2023-08-31
850,528 GBP2022-08-31
Equity
1,722,386 GBP2024-08-31
1,855,940 GBP2023-08-31
1,161,022 GBP2022-08-31
Issue of Equity Instruments
Called up share capital
-1,499 GBP2023-09-01 ~ 2024-08-31
-5,500 GBP2022-09-01 ~ 2023-08-31
Issue of Equity Instruments
-1,499 GBP2023-09-01 ~ 2024-08-31
-5,500 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
646,944 GBP2023-09-01 ~ 2024-08-31
714,214 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
Retained earnings (accumulated losses)
-780,498 GBP2023-09-01 ~ 2024-08-31
Dividends Paid
-780,498 GBP2023-09-01 ~ 2024-08-31
Wages/Salaries
938,636 GBP2023-09-01 ~ 2024-08-31
1,021,841 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
136,531 GBP2023-09-01 ~ 2024-08-31
205,881 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
17,992 GBP2023-09-01 ~ 2024-08-31
14,566 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
1,093,159 GBP2023-09-01 ~ 2024-08-31
1,242,288 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
162023-09-01 ~ 2024-08-31
152022-09-01 ~ 2023-08-31
Director Remuneration
303,044 GBP2023-09-01 ~ 2024-08-31
241,383 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
70,129 GBP2023-09-01 ~ 2024-08-31
109,509 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
14,000 GBP2023-09-01 ~ 2024-08-31
Current Tax for the Period
334,928 GBP2023-09-01 ~ 2024-08-31
376,526 GBP2022-09-01 ~ 2023-08-31
Tax Expense/Credit at Applicable Tax Rate
278,931 GBP2023-09-01 ~ 2024-08-31
317,645 GBP2022-09-01 ~ 2023-08-31
Dividends Paid on Shares
780,498 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,500,000 GBP2024-08-31
1,500,000 GBP2023-08-31
Plant and equipment
142,753 GBP2024-08-31
124,294 GBP2023-08-31
Furniture and fittings
347,237 GBP2024-08-31
293,897 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
96,385 GBP2024-08-31
80,929 GBP2023-08-31
Furniture and fittings
276,713 GBP2024-08-31
253,205 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
15,456 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
23,508 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Land and buildings
1,500,000 GBP2024-08-31
1,500,000 GBP2023-08-31
Plant and equipment
46,368 GBP2024-08-31
43,365 GBP2023-08-31
Furniture and fittings
70,524 GBP2024-08-31
40,692 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
477,052 GBP2024-08-31
399,990 GBP2023-08-31
Computers
84,337 GBP2024-08-31
80,819 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
2,551,379 GBP2024-08-31
2,399,000 GBP2023-08-31
Property, Plant & Equipment - Disposals
Motor vehicles
-110,000 GBP2023-09-01 ~ 2024-08-31
Computers
-15,484 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Disposals
-125,484 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
197,720 GBP2024-08-31
179,805 GBP2023-08-31
Computers
52,652 GBP2024-08-31
56,532 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
623,470 GBP2024-08-31
570,471 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
93,110 GBP2023-09-01 ~ 2024-08-31
Computers
10,559 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
142,633 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-75,195 GBP2023-09-01 ~ 2024-08-31
Computers
-14,439 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-89,634 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Motor vehicles
279,332 GBP2024-08-31
220,185 GBP2023-08-31
Computers
31,685 GBP2024-08-31
24,287 GBP2023-08-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
162,517 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
332,512 GBP2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
72,504 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
115,003 GBP2024-08-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
217,509 GBP2024-08-31
Investment Property - Fair Value Model
190,000 GBP2023-08-31
Merchandise
1,003,440 GBP2024-08-31
1,486,845 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
2,378,035 GBP2024-08-31
2,314,149 GBP2023-08-31
Other Debtors
Current
2,514 GBP2024-08-31
21,184 GBP2023-08-31
Prepayments
Current
107,257 GBP2024-08-31
87,879 GBP2023-08-31
Debtors
Amounts falling due within one year, Current
2,487,806 GBP2024-08-31
Current, Amounts falling due within one year
2,771,896 GBP2023-08-31
Bank Borrowings/Overdrafts
Current
62,496 GBP2024-08-31
129,516 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current
40,932 GBP2024-08-31
31,437 GBP2023-08-31
Trade Creditors/Trade Payables
Current
2,386,910 GBP2024-08-31
2,680,393 GBP2023-08-31
Corporation Tax Payable
Current
332,259 GBP2024-08-31
376,423 GBP2023-08-31
Other Taxation & Social Security Payable
Current
33,237 GBP2024-08-31
162,936 GBP2023-08-31
Other Creditors
Current
7,584 GBP2024-08-31
Accrued Liabilities/Deferred Income
Current
80,126 GBP2024-08-31
126,638 GBP2023-08-31
Bank Borrowings/Overdrafts
Non-current
46,879 GBP2024-08-31
239,452 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Non-current
158,591 GBP2024-08-31
115,722 GBP2023-08-31
Bank Borrowings
Current, Amounts falling due within one year
129,516 GBP2023-08-31
Non-current, Between one and two years
46,879 GBP2024-08-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
40,932 GBP2024-08-31
Between one and five year, hire purchase agreements
115,722 GBP2023-08-31
hire purchase agreements
199,523 GBP2024-08-31
147,159 GBP2023-08-31
Bank Borrowings
Secured
109,375 GBP2024-08-31
368,968 GBP2023-08-31
Total Borrowings
Secured
308,898 GBP2024-08-31
516,127 GBP2023-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
81,895 GBP2024-08-31
73,669 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
22,499 shares2024-08-31
Class 2 ordinary share
1,251 shares2024-08-31
Class 3 ordinary share
1,251 shares2024-08-31
Profit/Loss
Retained earnings (accumulated losses)
772,569 GBP2023-09-01 ~ 2024-08-31