Cost of Sales
-27,200,396 GBP2023-08-01 ~ 2024-07-31
-31,930,157 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
-4,128,931 GBP2023-08-01 ~ 2024-07-31
-3,532,789 GBP2022-08-01 ~ 2023-07-31
Other Interest Receivable/Similar Income (Finance Income)
6,000 GBP2023-08-01 ~ 2024-07-31
0 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
411,045 GBP2023-08-01 ~ 2024-07-31
2,355,557 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
268,982 GBP2023-08-01 ~ 2024-07-31
2,058,600 GBP2022-08-01 ~ 2023-07-31
Intangible Assets
Goodwill
691,523 GBP2024-07-31
755,751 GBP2023-07-31
Property, Plant & Equipment
3,465,982 GBP2024-07-31
3,452,162 GBP2023-07-31
Fixed Assets - Investments
1 GBP2024-07-31
1 GBP2023-07-31
Fixed Assets
4,157,506 GBP2024-07-31
4,207,914 GBP2023-07-31
Debtors
3,639,423 GBP2024-07-31
1,585,399 GBP2023-07-31
Cash at bank and in hand
1,246,420 GBP2024-07-31
2,888,852 GBP2023-07-31
Current Assets
5,690,681 GBP2024-07-31
5,259,384 GBP2023-07-31
Net Current Assets/Liabilities
2,304,116 GBP2024-07-31
2,097,204 GBP2023-07-31
Total Assets Less Current Liabilities
6,461,622 GBP2024-07-31
6,305,118 GBP2023-07-31
Creditors
Non-current, Amounts falling due after one year
-3,016,777 GBP2024-07-31
-2,894,259 GBP2023-07-31
Net Assets/Liabilities
3,227,607 GBP2024-07-31
3,219,093 GBP2023-07-31
Equity
Called up share capital
1,000 GBP2024-07-31
1,000 GBP2023-07-31
1,000 GBP2022-07-31
Retained earnings (accumulated losses)
3,226,607 GBP2024-07-31
3,218,093 GBP2023-07-31
2,479,812 GBP2022-07-31
Equity
3,227,607 GBP2024-07-31
3,219,093 GBP2023-07-31
Profit/Loss
Retained earnings (accumulated losses)
268,982 GBP2023-08-01 ~ 2024-07-31
2,058,600 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
Retained earnings (accumulated losses)
-1,320,319 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
-260,468 GBP2023-08-01 ~ 2024-07-31
Audit Fees/Expenses
11,275 GBP2023-08-01 ~ 2024-07-31
10,250 GBP2022-08-01 ~ 2023-07-31
Average Number of Employees
882023-08-01 ~ 2024-07-31
952022-08-01 ~ 2023-07-31
Wages/Salaries
1,985,092 GBP2023-08-01 ~ 2024-07-31
2,073,241 GBP2022-08-01 ~ 2023-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
28,598 GBP2023-08-01 ~ 2024-07-31
25,903 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
2,173,391 GBP2023-08-01 ~ 2024-07-31
2,326,414 GBP2022-08-01 ~ 2023-07-31
Director Remuneration
300,000 GBP2023-08-01 ~ 2024-07-31
400,000 GBP2022-08-01 ~ 2023-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
25,472 GBP2023-08-01 ~ 2024-07-31
-88,612 GBP2022-08-01 ~ 2023-07-31
Intangible Assets - Gross Cost
Goodwill
1,284,563 GBP2023-07-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
593,040 GBP2024-07-31
528,812 GBP2023-07-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
64,228 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
2,726,722 GBP2023-07-31
Land and buildings, Under hire purchased contracts or finance leases
287,979 GBP2023-07-31
Plant and equipment
983,875 GBP2024-07-31
954,607 GBP2023-07-31
Furniture and fittings
787,429 GBP2024-07-31
715,472 GBP2023-07-31
Computers
208,201 GBP2024-07-31
169,565 GBP2023-07-31
Motor vehicles
338,718 GBP2024-07-31
209,600 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
5,332,924 GBP2024-07-31
5,063,945 GBP2023-07-31
Land and buildings, Owned/Freehold
2,726,722 GBP2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
68,483 GBP2023-07-31
Plant and equipment
599,406 GBP2024-07-31
541,642 GBP2023-07-31
Furniture and fittings
526,259 GBP2024-07-31
485,558 GBP2023-07-31
Computers
168,167 GBP2024-07-31
139,866 GBP2023-07-31
Motor vehicles
145,441 GBP2024-07-31
84,852 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,866,942 GBP2024-07-31
1,611,783 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
54,275 GBP2023-08-01 ~ 2024-07-31
Plant and equipment
57,764 GBP2023-08-01 ~ 2024-07-31
Furniture and fittings
40,701 GBP2023-08-01 ~ 2024-07-31
Computers
28,301 GBP2023-08-01 ~ 2024-07-31
Motor vehicles
60,589 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
255,159 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
345,657 GBP2024-07-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,381,065 GBP2024-07-31
2,435,340 GBP2023-07-31
Plant and equipment
384,469 GBP2024-07-31
412,965 GBP2023-07-31
Furniture and fittings
261,170 GBP2024-07-31
229,914 GBP2023-07-31
Computers
40,034 GBP2024-07-31
29,699 GBP2023-07-31
Motor vehicles
193,277 GBP2024-07-31
124,748 GBP2023-07-31
Land and buildings, Under hire purchased contracts or finance leases
219,496 GBP2023-07-31
Finished Goods/Goods for Resale
804,838 GBP2024-07-31
785,133 GBP2023-07-31
Amount of corporation tax that is recoverable
Current
11,981 GBP2024-07-31
11,981 GBP2023-07-31
Amounts Owed by Group Undertakings
Current
3,162,957 GBP2024-07-31
1,040,042 GBP2023-07-31
Other Debtors
Current
314,042 GBP2024-07-31
354,152 GBP2023-07-31
Prepayments/Accrued Income
Current
150,443 GBP2024-07-31
179,224 GBP2023-07-31
Debtors
Amounts falling due within one year, Current
3,639,423 GBP2024-07-31
1,585,399 GBP2023-07-31
Bank Borrowings/Overdrafts
Current
330,607 GBP2024-07-31
279,373 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Current
131,089 GBP2024-07-31
120,220 GBP2023-07-31
Other Remaining Borrowings
Current
150,000 GBP2024-07-31
150,000 GBP2023-07-31
Trade Creditors/Trade Payables
Current
2,453,753 GBP2024-07-31
1,626,421 GBP2023-07-31
Amounts owed to group undertakings
Current
19,501 GBP2024-07-31
363,001 GBP2023-07-31
Corporation Tax Payable
Current
116,591 GBP2024-07-31
397,285 GBP2023-07-31
Other Taxation & Social Security Payable
Current
162,551 GBP2024-07-31
212,324 GBP2023-07-31
Other Creditors
Current
11,778 GBP2024-07-31
2,292 GBP2023-07-31
Accrued Liabilities/Deferred Income
Current
10,695 GBP2024-07-31
11,264 GBP2023-07-31
Creditors
Current
3,386,565 GBP2024-07-31
3,162,180 GBP2023-07-31
Bank Borrowings/Overdrafts
Non-current
2,403,999 GBP2024-07-31
2,635,957 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Non-current
212,778 GBP2024-07-31
258,302 GBP2023-07-31
Other Remaining Borrowings
Non-current
400,000 GBP2024-07-31
0 GBP2023-07-31
Creditors
Non-current
3,016,777 GBP2024-07-31
2,894,259 GBP2023-07-31
Bank Borrowings
2,734,606 GBP2024-07-31
2,915,330 GBP2023-07-31
Total Borrowings
3,284,606 GBP2024-07-31
3,065,330 GBP2023-07-31
Current
480,607 GBP2024-07-31
429,373 GBP2023-07-31
Non-current
2,803,999 GBP2024-07-31
2,635,957 GBP2023-07-31
Minimum gross finance lease payments owing
Amounts falling due within one year
131,089 GBP2024-07-31
120,220 GBP2023-07-31
Minimum gross finance lease payments owing
343,867 GBP2024-07-31
378,522 GBP2023-07-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-08-01 ~ 2024-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-07-31
1,000 shares2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
131,089 GBP2024-07-31
120,220 GBP2023-07-31
Between two and five year
128,086 GBP2024-07-31
259,175 GBP2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
259,175 GBP2024-07-31
379,395 GBP2023-07-31