Average Number of Employees
1132022-08-01 ~ 2023-07-31
1032021-08-01 ~ 2022-07-31
Turnover/Revenue
22,491,150 GBP2022-08-01 ~ 2023-07-31
21,936,841 GBP2021-08-01 ~ 2022-07-31
Cost of Sales
-14,179,610 GBP2022-08-01 ~ 2023-07-31
-13,966,485 GBP2021-08-01 ~ 2022-07-31
Gross Profit/Loss
8,311,540 GBP2022-08-01 ~ 2023-07-31
7,970,356 GBP2021-08-01 ~ 2022-07-31
Distribution Costs
-901,147 GBP2022-08-01 ~ 2023-07-31
-798,667 GBP2021-08-01 ~ 2022-07-31
Administrative Expenses
-5,540,978 GBP2022-08-01 ~ 2023-07-31
-4,850,456 GBP2021-08-01 ~ 2022-07-31
Operating Profit/Loss
1,885,334 GBP2022-08-01 ~ 2023-07-31
2,359,702 GBP2021-08-01 ~ 2022-07-31
Profit/Loss on Ordinary Activities Before Tax
1,815,622 GBP2022-08-01 ~ 2023-07-31
2,312,005 GBP2021-08-01 ~ 2022-07-31
Equity
Retained earnings (accumulated losses)
3,689,984 GBP2023-07-31
2,899,485 GBP2022-07-31
2,168,644 GBP2021-08-01
Profit/Loss
Retained earnings (accumulated losses)
1,389,419 GBP2022-08-01 ~ 2023-07-31
1,845,847 GBP2021-08-01 ~ 2022-07-31
Dividends Paid
Retained earnings (accumulated losses)
-598,920 GBP2022-08-01 ~ 2023-07-31
-1,115,006 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment
2,275,865 GBP2023-07-31
2,163,701 GBP2022-07-31
Fixed Assets
2,275,865 GBP2023-07-31
2,163,701 GBP2022-07-31
Total Inventories
380,432 GBP2023-07-31
321,138 GBP2022-07-31
Debtors
Current
3,212,218 GBP2023-07-31
3,225,868 GBP2022-07-31
Cash at bank and in hand
877,039 GBP2023-07-31
470,506 GBP2022-07-31
Current Assets
4,469,689 GBP2023-07-31
4,017,512 GBP2022-07-31
Creditors
Current, Amounts falling due within one year
-1,780,283 GBP2023-07-31
-1,790,458 GBP2022-07-31
Net Current Assets/Liabilities
2,689,406 GBP2023-07-31
2,227,054 GBP2022-07-31
Total Assets Less Current Liabilities
4,965,271 GBP2023-07-31
4,390,755 GBP2022-07-31
Creditors
Non-current, Amounts falling due after one year
-810,673 GBP2023-07-31
-1,063,555 GBP2022-07-31
Net Assets/Liabilities
3,691,550 GBP2023-07-31
2,901,051 GBP2022-07-31
Equity
Called up share capital
1,566 GBP2023-07-31
1,566 GBP2022-07-31
Equity
3,691,550 GBP2023-07-31
2,901,051 GBP2022-07-31
Audit Fees/Expenses
22,280 GBP2022-08-01 ~ 2023-07-31
19,800 GBP2021-08-01 ~ 2022-07-31
Wages/Salaries
3,314,629 GBP2022-08-01 ~ 2023-07-31
3,057,714 GBP2021-08-01 ~ 2022-07-31
Social Security Costs
315,055 GBP2022-08-01 ~ 2023-07-31
308,118 GBP2021-08-01 ~ 2022-07-31
Staff Costs/Employee Benefits Expense
3,752,214 GBP2022-08-01 ~ 2023-07-31
3,487,763 GBP2021-08-01 ~ 2022-07-31
Director Remuneration
15,295 GBP2022-08-01 ~ 2023-07-31
11,936 GBP2021-08-01 ~ 2022-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
36,899 GBP2022-08-01 ~ 2023-07-31
132,095 GBP2021-08-01 ~ 2022-07-31
Tax Expense/Credit at Applicable Tax Rate
381,380 GBP2022-08-01 ~ 2023-07-31
439,281 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
455,403 GBP2023-07-31
468,896 GBP2022-07-31
Motor vehicles
1,440,947 GBP2023-07-31
1,156,370 GBP2022-07-31
Furniture and fittings
241,422 GBP2023-07-31
256,250 GBP2022-07-31
Computers
4,584 GBP2023-07-31
4,584 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
3,998,343 GBP2023-07-31
3,636,854 GBP2022-07-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-28,680 GBP2022-08-01 ~ 2023-07-31
Motor vehicles
-274,733 GBP2022-08-01 ~ 2023-07-31
Furniture and fittings
-41,937 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Other Disposals
-345,350 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
192,341 GBP2022-07-31
Motor vehicles
487,812 GBP2022-07-31
Furniture and fittings
90,308 GBP2022-07-31
Computers
3,876 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,473,153 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
36,990 GBP2022-08-01 ~ 2023-07-31
Furniture and fittings, Owned/Freehold
17,679 GBP2022-08-01 ~ 2023-07-31
Computers, Owned/Freehold
672 GBP2022-08-01 ~ 2023-07-31
Owned/Freehold
231,056 GBP2022-08-01 ~ 2023-07-31
Motor vehicles, Under hire purchased contracts or finance leases
272,154 GBP2022-08-01 ~ 2023-07-31
Under hire purchased contracts or finance leases
272,154 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-21,288 GBP2022-08-01 ~ 2023-07-31
Motor vehicles
-206,746 GBP2022-08-01 ~ 2023-07-31
Furniture and fittings
-25,851 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-253,885 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
208,043 GBP2023-07-31
Motor vehicles
553,220 GBP2023-07-31
Furniture and fittings
82,136 GBP2023-07-31
Computers
4,548 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,722,478 GBP2023-07-31
Property, Plant & Equipment
Plant and equipment
247,360 GBP2023-07-31
276,555 GBP2022-07-31
Motor vehicles
887,727 GBP2023-07-31
668,558 GBP2022-07-31
Furniture and fittings
159,286 GBP2023-07-31
165,942 GBP2022-07-31
Computers
36 GBP2023-07-31
708 GBP2022-07-31
Motor vehicles, Under hire purchased contracts or finance leases
622,854 GBP2023-07-31
634,451 GBP2022-07-31
Finished Goods/Goods for Resale
380,432 GBP2023-07-31
321,138 GBP2022-07-31
Trade Debtors/Trade Receivables
Current
2,543,433 GBP2023-07-31
2,556,002 GBP2022-07-31
Other Debtors
Current
587,225 GBP2023-07-31
544,494 GBP2022-07-31
Prepayments/Accrued Income
Current
81,560 GBP2023-07-31
125,372 GBP2022-07-31
Bank Borrowings
Current
300,000 GBP2023-07-31
300,000 GBP2022-07-31
Trade Creditors/Trade Payables
Current
710,482 GBP2023-07-31
671,184 GBP2022-07-31
Corporation Tax Payable
Current
204,690 GBP2023-07-31
403,597 GBP2022-07-31
Taxation/Social Security Payable
Current
78,350 GBP2023-07-31
76,170 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Current
281,006 GBP2023-07-31
218,200 GBP2022-07-31
Other Creditors
Current
83,102 GBP2023-07-31
10,917 GBP2022-07-31
Accrued Liabilities/Deferred Income
Current
122,653 GBP2023-07-31
110,390 GBP2022-07-31
Creditors
Current
1,780,283 GBP2023-07-31
1,790,458 GBP2022-07-31
Bank Borrowings
Non-current
525,000 GBP2023-07-31
825,000 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Non-current
285,673 GBP2023-07-31
238,555 GBP2022-07-31
Creditors
Non-current
810,673 GBP2023-07-31
1,063,555 GBP2022-07-31
Bank Borrowings
Current, Amounts falling due within one year
300,000 GBP2023-07-31
300,000 GBP2022-07-31
Non-current, Between one and two years
300,000 GBP2023-07-31
300,000 GBP2022-07-31
Non-current, Between two and five year
225,000 GBP2023-07-31
525,000 GBP2022-07-31
Total Borrowings
825,000 GBP2023-07-31
1,125,000 GBP2022-07-31
Minimum gross finance lease payments owing
566,679 GBP2023-07-31
456,755 GBP2022-07-31
Net Deferred Tax Liability/Asset
-463,048 GBP2023-07-31
-426,149 GBP2022-07-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-36,899 GBP2022-08-01 ~ 2023-07-31
Deferred Tax Liabilities
Accelerated tax depreciation
-463,048 GBP2023-07-31
-426,149 GBP2022-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,380 shares2023-07-31
1,380 shares2022-07-31
Par Value of Share
Class 1 ordinary share
1.002022-08-01 ~ 2023-07-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
186 shares2023-07-31
186 shares2022-07-31
Par Value of Share
Class 2 ordinary share
1.002022-08-01 ~ 2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
110,000 GBP2023-07-31
19,708 GBP2022-07-31
Between one and five year
440,000 GBP2023-07-31
41,400 GBP2022-07-31
More than five year
1,081,667 GBP2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,631,667 GBP2023-07-31
61,108 GBP2022-07-31