Average Number of Employees
1272023-08-01 ~ 2024-07-31
1132022-08-01 ~ 2023-07-31
Turnover/Revenue
22,183,934 GBP2023-08-01 ~ 2024-07-31
22,491,150 GBP2022-08-01 ~ 2023-07-31
Cost of Sales
-14,038,208 GBP2023-08-01 ~ 2024-07-31
-14,179,610 GBP2022-08-01 ~ 2023-07-31
Gross Profit/Loss
8,145,726 GBP2023-08-01 ~ 2024-07-31
8,311,540 GBP2022-08-01 ~ 2023-07-31
Distribution Costs
-947,473 GBP2023-08-01 ~ 2024-07-31
-901,147 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
-6,170,581 GBP2023-08-01 ~ 2024-07-31
-5,540,978 GBP2022-08-01 ~ 2023-07-31
Operating Profit/Loss
1,036,878 GBP2023-08-01 ~ 2024-07-31
1,885,334 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
999,393 GBP2023-08-01 ~ 2024-07-31
1,815,622 GBP2022-08-01 ~ 2023-07-31
Equity
Retained earnings (accumulated losses)
4,077,669 GBP2024-07-31
3,689,984 GBP2023-07-31
2,899,485 GBP2022-08-01
Profit/Loss
Retained earnings (accumulated losses)
835,575 GBP2023-08-01 ~ 2024-07-31
1,389,419 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
Retained earnings (accumulated losses)
-447,890 GBP2023-08-01 ~ 2024-07-31
-598,920 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
2,680,109 GBP2024-07-31
2,275,865 GBP2023-07-31
Fixed Assets
2,680,109 GBP2024-07-31
2,275,865 GBP2023-07-31
Total Inventories
238,681 GBP2024-07-31
380,432 GBP2023-07-31
Debtors
Current
2,935,723 GBP2024-07-31
3,212,218 GBP2023-07-31
Cash at bank and in hand
137,223 GBP2024-07-31
877,039 GBP2023-07-31
Current Assets
3,311,627 GBP2024-07-31
4,469,689 GBP2023-07-31
Creditors
Current, Amounts falling due within one year
-1,306,214 GBP2024-07-31
-1,780,283 GBP2023-07-31
Net Current Assets/Liabilities
2,005,413 GBP2024-07-31
2,689,406 GBP2023-07-31
Total Assets Less Current Liabilities
4,685,522 GBP2024-07-31
4,965,271 GBP2023-07-31
Creditors
Non-current, Amounts falling due after one year
-109,075 GBP2024-07-31
-810,673 GBP2023-07-31
Net Assets/Liabilities
4,079,235 GBP2024-07-31
3,691,550 GBP2023-07-31
Equity
Called up share capital
1,566 GBP2024-07-31
1,566 GBP2023-07-31
Equity
4,079,235 GBP2024-07-31
3,691,550 GBP2023-07-31
Audit Fees/Expenses
23,000 GBP2023-08-01 ~ 2024-07-31
22,280 GBP2022-08-01 ~ 2023-07-31
Wages/Salaries
3,798,029 GBP2023-08-01 ~ 2024-07-31
3,315,747 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
342,593 GBP2023-08-01 ~ 2024-07-31
315,055 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
4,259,577 GBP2023-08-01 ~ 2024-07-31
3,753,332 GBP2022-08-01 ~ 2023-07-31
Director Remuneration
17,107 GBP2023-08-01 ~ 2024-07-31
16,413 GBP2022-08-01 ~ 2023-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
34,164 GBP2023-08-01 ~ 2024-07-31
36,899 GBP2022-08-01 ~ 2023-07-31
Tax Expense/Credit at Applicable Tax Rate
249,848 GBP2023-08-01 ~ 2024-07-31
381,380 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
568,400 GBP2024-07-31
455,403 GBP2023-07-31
Motor vehicles
1,882,261 GBP2024-07-31
1,440,947 GBP2023-07-31
Furniture and fittings
299,706 GBP2024-07-31
241,422 GBP2023-07-31
Computers
13,764 GBP2024-07-31
4,584 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
4,983,248 GBP2024-07-31
3,998,343 GBP2023-07-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-97,755 GBP2023-08-01 ~ 2024-07-31
Furniture and fittings
-1,088 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Other Disposals
-98,843 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including 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 (Not Including Impairment)
1,722,478 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
2,586 GBP2023-08-01 ~ 2024-07-31
Owned/Freehold
349,574 GBP2023-08-01 ~ 2024-07-31
Under hire purchased contracts or finance leases, Motor vehicles
307,300 GBP2023-08-01 ~ 2024-07-31
Under hire purchased contracts or finance leases
307,300 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-75,937 GBP2023-08-01 ~ 2024-07-31
Furniture and fittings
-276 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-76,213 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
253,840 GBP2024-07-31
Motor vehicles
871,783 GBP2024-07-31
Furniture and fittings
99,166 GBP2024-07-31
Computers
7,134 GBP2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,303,139 GBP2024-07-31
Property, Plant & Equipment
Plant and equipment
314,560 GBP2024-07-31
247,360 GBP2023-07-31
Motor vehicles
1,010,478 GBP2024-07-31
887,727 GBP2023-07-31
Furniture and fittings
200,540 GBP2024-07-31
159,286 GBP2023-07-31
Computers
6,630 GBP2024-07-31
36 GBP2023-07-31
Under hire purchased contracts or finance leases, Motor vehicles
308,527 GBP2024-07-31
622,854 GBP2023-07-31
Finished Goods/Goods for Resale
238,681 GBP2024-07-31
380,432 GBP2023-07-31
Trade Debtors/Trade Receivables
Current
2,366,289 GBP2024-07-31
2,543,433 GBP2023-07-31
Other Debtors
Current
395,243 GBP2024-07-31
587,225 GBP2023-07-31
Prepayments/Accrued Income
Current
174,191 GBP2024-07-31
81,560 GBP2023-07-31
Bank Borrowings
Current
300,000 GBP2023-07-31
Trade Creditors/Trade Payables
Current
884,006 GBP2024-07-31
710,482 GBP2023-07-31
Corporation Tax Payable
Current
204,690 GBP2023-07-31
Taxation/Social Security Payable
Current
64,959 GBP2024-07-31
78,350 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Current
199,452 GBP2024-07-31
281,006 GBP2023-07-31
Other Creditors
Current
20,267 GBP2024-07-31
83,102 GBP2023-07-31
Accrued Liabilities/Deferred Income
Current
137,530 GBP2024-07-31
122,653 GBP2023-07-31
Creditors
Current
1,306,214 GBP2024-07-31
1,780,283 GBP2023-07-31
Bank Borrowings
Non-current
525,000 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Non-current
109,075 GBP2024-07-31
285,673 GBP2023-07-31
Creditors
Non-current
109,075 GBP2024-07-31
810,673 GBP2023-07-31
Bank Borrowings
Current, Amounts falling due within one year
300,000 GBP2023-07-31
Non-current, Between one and two years
300,000 GBP2023-07-31
Between two and five year, Non-current
225,000 GBP2023-07-31
Total Borrowings
825,000 GBP2023-07-31
Minimum gross finance lease payments owing
308,527 GBP2024-07-31
566,679 GBP2023-07-31
Net Deferred Tax Liability/Asset
-497,212 GBP2024-07-31
-463,048 GBP2023-07-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-34,164 GBP2023-08-01 ~ 2024-07-31
Deferred Tax Liabilities
Accelerated tax depreciation
-497,212 GBP2024-07-31
-463,048 GBP2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,380 shares2024-07-31
1,380 shares2023-07-31
Par Value of Share
Class 1 ordinary share
1.002023-08-01 ~ 2024-07-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
186 shares2024-07-31
186 shares2023-07-31
Par Value of Share
Class 2 ordinary share
1.002023-08-01 ~ 2024-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
133,152 GBP2024-07-31
110,000 GBP2023-07-31
Between one and five year
501,737 GBP2024-07-31
440,000 GBP2023-07-31
More than five year
971,667 GBP2024-07-31
1,081,667 GBP2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,606,556 GBP2024-07-31
1,631,667 GBP2023-07-31