Cost of Sales
-31,930,157 GBP2022-08-01 ~ 2023-07-31
-29,724,975 GBP2021-08-01 ~ 2022-07-31
Administrative Expenses
-3,532,789 GBP2022-08-01 ~ 2023-07-31
-3,540,399 GBP2021-08-01 ~ 2022-07-31
Profit/Loss on Ordinary Activities Before Tax
2,355,557 GBP2022-08-01 ~ 2023-07-31
1,070,030 GBP2021-08-01 ~ 2022-07-31
Profit/Loss
2,058,600 GBP2022-08-01 ~ 2023-07-31
791,992 GBP2021-08-01 ~ 2022-07-31
Intangible Assets
Goodwill
755,751 GBP2023-07-31
1,079,679 GBP2022-07-31
Property, Plant & Equipment
3,452,162 GBP2023-07-31
4,306,090 GBP2022-07-31
Fixed Assets - Investments
1 GBP2023-07-31
1 GBP2022-07-31
Fixed Assets
4,207,914 GBP2023-07-31
5,385,770 GBP2022-07-31
Debtors
1,585,399 GBP2023-07-31
1,398,716 GBP2022-07-31
Cash at bank and in hand
2,888,852 GBP2023-07-31
2,109,032 GBP2022-07-31
Current Assets
5,259,384 GBP2023-07-31
4,348,327 GBP2022-07-31
Creditors
Current, Amounts falling due within one year
-3,162,180 GBP2023-07-31
-3,775,117 GBP2022-07-31
Net Current Assets/Liabilities
2,097,204 GBP2023-07-31
573,210 GBP2022-07-31
Total Assets Less Current Liabilities
6,305,118 GBP2023-07-31
5,958,980 GBP2022-07-31
Creditors
Non-current, Amounts falling due after one year
-2,894,259 GBP2023-07-31
-3,197,790 GBP2022-07-31
Net Assets/Liabilities
3,219,093 GBP2023-07-31
2,480,812 GBP2022-07-31
Equity
Called up share capital
1,000 GBP2023-07-31
1,000 GBP2022-07-31
1,000 GBP2021-07-31
Retained earnings (accumulated losses)
3,218,093 GBP2023-07-31
2,479,812 GBP2022-07-31
2,054,320 GBP2021-07-31
Equity
3,219,093 GBP2023-07-31
2,480,812 GBP2022-07-31
Dividends Paid
Retained earnings (accumulated losses)
-366,500 GBP2021-08-01 ~ 2022-07-31
Dividends Paid
-1,320,319 GBP2022-08-01 ~ 2023-07-31
Audit Fees/Expenses
10,250 GBP2022-08-01 ~ 2023-07-31
13,250 GBP2021-08-01 ~ 2022-07-31
Average Number of Employees
952022-08-01 ~ 2023-07-31
932021-08-01 ~ 2022-07-31
Wages/Salaries
2,073,241 GBP2022-08-01 ~ 2023-07-31
1,703,249 GBP2021-08-01 ~ 2022-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
25,903 GBP2022-08-01 ~ 2023-07-31
24,667 GBP2021-08-01 ~ 2022-07-31
Staff Costs/Employee Benefits Expense
2,326,414 GBP2022-08-01 ~ 2023-07-31
1,854,973 GBP2021-08-01 ~ 2022-07-31
Director Remuneration
400,000 GBP2022-08-01 ~ 2023-07-31
124,937 GBP2021-08-01 ~ 2022-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-88,612 GBP2022-08-01 ~ 2023-07-31
91,601 GBP2021-08-01 ~ 2022-07-31
Intangible Assets - Gross Cost
Goodwill
1,284,563 GBP2023-07-31
1,602,563 GBP2022-07-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
528,812 GBP2023-07-31
522,884 GBP2022-07-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
77,478 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,726,722 GBP2023-07-31
3,684,207 GBP2022-07-31
Land and buildings, Under hire purchased contracts or finance leases
287,979 GBP2023-07-31
287,979 GBP2022-07-31
Plant and equipment
954,607 GBP2023-07-31
849,786 GBP2022-07-31
Furniture and fittings
715,472 GBP2023-07-31
665,580 GBP2022-07-31
Computers
169,565 GBP2023-07-31
151,929 GBP2022-07-31
Motor vehicles
209,599 GBP2023-07-31
135,310 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
5,063,944 GBP2023-07-31
5,774,791 GBP2022-07-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,998 GBP2022-08-01 ~ 2023-07-31
Furniture and fittings
-1,000 GBP2022-08-01 ~ 2023-07-31
Computers
-2,181 GBP2022-08-01 ~ 2023-07-31
Motor vehicles
-27,590 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Other Disposals
-992,254 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
485,558 GBP2023-07-31
442,987 GBP2022-07-31
Computers
139,866 GBP2023-07-31
104,916 GBP2022-07-31
Motor vehicles
84,852 GBP2023-07-31
71,864 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,611,782 GBP2023-07-31
1,468,698 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
70,233 GBP2022-08-01 ~ 2023-07-31
Land and buildings, Under hire purchased contracts or finance leases
13,529 GBP2022-08-01 ~ 2023-07-31
Plant and equipment
54,907 GBP2022-08-01 ~ 2023-07-31
Furniture and fittings
43,021 GBP2022-08-01 ~ 2023-07-31
Computers
37,131 GBP2022-08-01 ~ 2023-07-31
Motor vehicles
33,106 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
251,927 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,679 GBP2022-08-01 ~ 2023-07-31
Furniture and fittings
-450 GBP2022-08-01 ~ 2023-07-31
Computers
-2,181 GBP2022-08-01 ~ 2023-07-31
Motor vehicles
-20,118 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-108,843 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
291,382 GBP2023-07-31
Land and buildings, Under hire purchased contracts or finance leases
68,482 GBP2023-07-31
Plant and equipment
541,642 GBP2023-07-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,435,340 GBP2023-07-31
3,378,642 GBP2022-07-31
Land and buildings, Under hire purchased contracts or finance leases
219,497 GBP2023-07-31
233,025 GBP2022-07-31
Plant and equipment
412,965 GBP2023-07-31
361,371 GBP2022-07-31
Furniture and fittings
229,914 GBP2023-07-31
222,593 GBP2022-07-31
Computers
29,699 GBP2023-07-31
47,013 GBP2022-07-31
Motor vehicles
124,747 GBP2023-07-31
63,446 GBP2022-07-31
Finished Goods/Goods for Resale
785,133 GBP2023-07-31
840,579 GBP2022-07-31
Amount of corporation tax that is recoverable
Current
11,981 GBP2023-07-31
0 GBP2022-07-31
Amounts Owed by Group Undertakings
Current
1,040,042 GBP2023-07-31
1,199,817 GBP2022-07-31
Other Debtors
Current
354,152 GBP2023-07-31
21,712 GBP2022-07-31
Prepayments/Accrued Income
Current
179,224 GBP2023-07-31
177,187 GBP2022-07-31
Debtors
Current, Amounts falling due within one year
1,585,399 GBP2023-07-31
1,398,716 GBP2022-07-31
Bank Borrowings/Overdrafts
Current
279,373 GBP2023-07-31
272,958 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Current
120,220 GBP2023-07-31
92,675 GBP2022-07-31
Other Remaining Borrowings
Current
150,000 GBP2023-07-31
650,000 GBP2022-07-31
Trade Creditors/Trade Payables
Current
1,626,421 GBP2023-07-31
2,460,362 GBP2022-07-31
Amounts owed to group undertakings
Current
363,001 GBP2023-07-31
6,501 GBP2022-07-31
Corporation Tax Payable
Current
397,285 GBP2023-07-31
86,437 GBP2022-07-31
Other Taxation & Social Security Payable
Current
212,324 GBP2023-07-31
175,494 GBP2022-07-31
Other Creditors
Current
2,292 GBP2023-07-31
9,670 GBP2022-07-31
Accrued Liabilities/Deferred Income
Current
11,264 GBP2023-07-31
21,020 GBP2022-07-31
Creditors
Current
3,162,180 GBP2023-07-31
3,775,117 GBP2022-07-31
Bank Borrowings/Overdrafts
Non-current
2,635,957 GBP2023-07-31
2,907,789 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Non-current
258,302 GBP2023-07-31
290,001 GBP2022-07-31
Creditors
Non-current
2,894,259 GBP2023-07-31
3,197,790 GBP2022-07-31
Bank Borrowings
2,915,330 GBP2023-07-31
3,180,747 GBP2022-07-31
Total Borrowings
3,065,330 GBP2023-07-31
3,830,747 GBP2022-07-31
Current
429,373 GBP2023-07-31
922,958 GBP2022-07-31
Non-current
2,635,957 GBP2023-07-31
2,907,789 GBP2022-07-31
Minimum gross finance lease payments owing
Amounts falling due within one year
120,220 GBP2023-07-31
92,675 GBP2022-07-31
Minimum gross finance lease payments owing
378,522 GBP2023-07-31
382,676 GBP2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
120,220 GBP2023-07-31
266,000 GBP2022-07-31
Between two and five year
259,175 GBP2023-07-31
2,550,416 GBP2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
379,395 GBP2023-07-31
2,816,416 GBP2022-07-31