Cost of Sales
-14,390,545 GBP2023-09-01 ~ 2024-08-31
-12,731,457 GBP2022-09-01 ~ 2023-08-31
Distribution Costs
-126,779 GBP2023-09-01 ~ 2024-08-31
-125,018 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-1,117,881 GBP2023-09-01 ~ 2024-08-31
-1,251,056 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
1,852,625 GBP2023-09-01 ~ 2024-08-31
1,807,110 GBP2022-09-01 ~ 2023-08-31
Equity
Retained earnings (accumulated losses)
5,637,657 GBP2024-08-31
3,785,032 GBP2023-08-31
1,977,922 GBP2022-08-31
Property, Plant & Equipment
1,579,561 GBP2024-08-31
1,532,270 GBP2023-08-31
Debtors
2,334,622 GBP2024-08-31
1,944,200 GBP2023-08-31
Cash at bank and in hand
3,598,477 GBP2024-08-31
2,105,394 GBP2023-08-31
Current Assets
9,811,132 GBP2024-08-31
8,566,973 GBP2023-08-31
Creditors
Current, Amounts falling due within one year
-5,718,255 GBP2024-08-31
-6,273,219 GBP2023-08-31
Net Current Assets/Liabilities
4,092,877 GBP2024-08-31
2,293,754 GBP2023-08-31
Total Assets Less Current Liabilities
5,672,438 GBP2024-08-31
3,826,024 GBP2023-08-31
Net Assets/Liabilities
5,638,659 GBP2024-08-31
3,786,034 GBP2023-08-31
Equity
Called up share capital
1,002 GBP2024-08-31
1,002 GBP2023-08-31
Equity
5,638,659 GBP2024-08-31
3,786,034 GBP2023-08-31
Audit Fees/Expenses
16,600 GBP2023-09-01 ~ 2024-08-31
17,500 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
722023-09-01 ~ 2024-08-31
772022-09-01 ~ 2023-08-31
Wages/Salaries
1,929,287 GBP2023-09-01 ~ 2024-08-31
1,955,543 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
60,092 GBP2023-09-01 ~ 2024-08-31
57,465 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
2,159,140 GBP2023-09-01 ~ 2024-08-31
2,192,906 GBP2022-09-01 ~ 2023-08-31
Director Remuneration
112,759 GBP2023-09-01 ~ 2024-08-31
125,070 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-5,211 GBP2023-09-01 ~ 2024-08-31
-10,374 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
2,423,301 GBP2023-09-01 ~ 2024-08-31
2,298,003 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,504,638 GBP2024-08-31
1,434,313 GBP2023-08-31
Plant and equipment
197,690 GBP2024-08-31
196,259 GBP2023-08-31
Furniture and fittings
55,416 GBP2024-08-31
54,658 GBP2023-08-31
Motor vehicles
57,555 GBP2024-08-31
52,355 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
1,815,299 GBP2024-08-31
1,737,585 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2024-08-31
0 GBP2023-08-31
Plant and equipment
165,745 GBP2024-08-31
146,202 GBP2023-08-31
Furniture and fittings
33,910 GBP2024-08-31
30,188 GBP2023-08-31
Motor vehicles
36,083 GBP2024-08-31
28,925 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
235,738 GBP2024-08-31
205,315 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-09-01 ~ 2024-08-31
Plant and equipment
19,543 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
3,722 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
7,158 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
30,423 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,504,638 GBP2024-08-31
1,434,313 GBP2023-08-31
Plant and equipment
31,945 GBP2024-08-31
50,057 GBP2023-08-31
Furniture and fittings
21,506 GBP2024-08-31
24,470 GBP2023-08-31
Motor vehicles
21,472 GBP2024-08-31
23,430 GBP2023-08-31
Finished Goods/Goods for Resale
593,717 GBP2024-08-31
728,635 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
939,765 GBP2024-08-31
824,134 GBP2023-08-31
Other Debtors
Current
2,127 GBP2024-08-31
7,442 GBP2023-08-31
Prepayments/Accrued Income
Current
1,392,730 GBP2024-08-31
1,112,624 GBP2023-08-31
Debtors
Current, Amounts falling due within one year
2,334,622 GBP2024-08-31
1,944,200 GBP2023-08-31
Other Remaining Borrowings
Current
1,300,406 GBP2024-08-31
1,300,406 GBP2023-08-31
Trade Creditors/Trade Payables
Current
4,071,383 GBP2024-08-31
3,156,307 GBP2023-08-31
Amounts owed to group undertakings
Current
1,171 GBP2024-08-31
381,055 GBP2023-08-31
Corporation Tax Payable
Current
47,045 GBP2024-08-31
407,753 GBP2023-08-31
Other Taxation & Social Security Payable
Current
73,029 GBP2024-08-31
413,852 GBP2023-08-31
Other Creditors
Current
6,390 GBP2024-08-31
7,104 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
218,831 GBP2024-08-31
606,742 GBP2023-08-31
Creditors
Current
5,718,255 GBP2024-08-31
6,273,219 GBP2023-08-31
Total Borrowings
Current
1,300,406 GBP2024-08-31
1,300,406 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
18,333 GBP2024-08-31
137,500 GBP2023-08-31
Between two and five year
0 GBP2024-08-31
91,667 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
18,333 GBP2024-08-31
229,167 GBP2023-08-31
Interest Payable/Similar Charges (Finance Costs)
372,341 GBP2023-09-01 ~ 2024-08-31
152,505 GBP2022-09-01 ~ 2023-08-31