Par Value of Share
Class 1 ordinary share
12022-08-01 ~ 2023-07-31
Turnover/Revenue
11,876,853 GBP2022-08-01 ~ 2023-07-31
12,976,616 GBP2021-08-01 ~ 2022-07-31
Cost of Sales
9,042,056 GBP2022-08-01 ~ 2023-07-31
9,639,928 GBP2021-08-01 ~ 2022-07-31
Gross Profit/Loss
2,834,797 GBP2022-08-01 ~ 2023-07-31
3,336,688 GBP2021-08-01 ~ 2022-07-31
Administrative Expenses
981,349 GBP2022-08-01 ~ 2023-07-31
1,073,430 GBP2021-08-01 ~ 2022-07-31
Operating Profit/Loss
1,853,448 GBP2022-08-01 ~ 2023-07-31
2,263,258 GBP2021-08-01 ~ 2022-07-31
Other Interest Receivable/Similar Income (Finance Income)
590,098 GBP2022-08-01 ~ 2023-07-31
1,776 GBP2021-08-01 ~ 2022-07-31
Interest Payable/Similar Charges (Finance Costs)
52,772 GBP2022-08-01 ~ 2023-07-31
18,082 GBP2021-08-01 ~ 2022-07-31
Profit/Loss on Ordinary Activities Before Tax
2,390,774 GBP2022-08-01 ~ 2023-07-31
2,246,952 GBP2021-08-01 ~ 2022-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
507,869 GBP2022-08-01 ~ 2023-07-31
429,631 GBP2021-08-01 ~ 2022-07-31
Profit/Loss
1,882,905 GBP2022-08-01 ~ 2023-07-31
1,817,321 GBP2021-08-01 ~ 2022-07-31
Equity
Retained earnings (accumulated losses)
3,700,344 GBP2023-07-31
4,298,689 GBP2022-07-31
4,067,798 GBP2021-07-31
Dividends Paid
Retained earnings (accumulated losses)
-2,481,250 GBP2022-08-01 ~ 2023-07-31
-1,586,430 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment
58,539 GBP2023-07-31
54,633 GBP2022-07-31
Debtors
4,220,778 GBP2023-07-31
4,194,670 GBP2022-07-31
Current assets - Investments
1,200,000 GBP2022-07-31
Cash at bank and in hand
1,514,467 GBP2023-07-31
1,347,466 GBP2022-07-31
Current Assets
5,735,245 GBP2023-07-31
6,742,136 GBP2022-07-31
Creditors
Current
1,741,165 GBP2023-07-31
1,979,847 GBP2022-07-31
Net Current Assets/Liabilities
3,994,080 GBP2023-07-31
4,762,289 GBP2022-07-31
Total Assets Less Current Liabilities
4,052,619 GBP2023-07-31
4,816,922 GBP2022-07-31
Creditors
Non-current
-341,106 GBP2023-07-31
-511,330 GBP2022-07-31
Net Assets/Liabilities
3,700,354 GBP2023-07-31
4,298,699 GBP2022-07-31
Equity
Called up share capital
10 GBP2023-07-31
10 GBP2022-07-31
Equity
3,700,354 GBP2023-07-31
4,298,699 GBP2022-07-31
Wages/Salaries
651,326 GBP2022-08-01 ~ 2023-07-31
642,636 GBP2021-08-01 ~ 2022-07-31
Social Security Costs
6,392 GBP2022-08-01 ~ 2023-07-31
8,866 GBP2021-08-01 ~ 2022-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
15,179 GBP2022-08-01 ~ 2023-07-31
134,005 GBP2021-08-01 ~ 2022-07-31
Staff Costs/Employee Benefits Expense
672,897 GBP2022-08-01 ~ 2023-07-31
785,507 GBP2021-08-01 ~ 2022-07-31
Average Number of Employees
182022-08-01 ~ 2023-07-31
162021-08-01 ~ 2022-07-31
Director Remuneration
42,433 GBP2022-08-01 ~ 2023-07-31
53,000 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
20,611 GBP2022-08-01 ~ 2023-07-31
18,878 GBP2021-08-01 ~ 2022-07-31
Current Tax for the Period
503,603 GBP2022-08-01 ~ 2023-07-31
431,467 GBP2021-08-01 ~ 2022-07-31
Tax Expense/Credit at Applicable Tax Rate
597,694 GBP2022-08-01 ~ 2023-07-31
426,921 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
68,463 GBP2023-07-31
68,463 GBP2022-07-31
Furniture and fittings
21,797 GBP2023-07-31
17,272 GBP2022-07-31
Motor vehicles
20,000 GBP2023-07-31
20,000 GBP2022-07-31
Computers
62,970 GBP2023-07-31
42,978 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
173,230 GBP2023-07-31
148,713 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
47,922 GBP2023-07-31
41,076 GBP2022-07-31
Furniture and fittings
14,708 GBP2023-07-31
13,971 GBP2022-07-31
Motor vehicles
8,907 GBP2023-07-31
6,134 GBP2022-07-31
Computers
43,154 GBP2023-07-31
32,899 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
114,691 GBP2023-07-31
94,080 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
6,846 GBP2022-08-01 ~ 2023-07-31
Furniture and fittings
737 GBP2022-08-01 ~ 2023-07-31
Motor vehicles
2,773 GBP2022-08-01 ~ 2023-07-31
Computers
10,255 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
20,611 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
Improvements to leasehold property
20,541 GBP2023-07-31
27,387 GBP2022-07-31
Furniture and fittings
7,089 GBP2023-07-31
3,301 GBP2022-07-31
Motor vehicles
11,093 GBP2023-07-31
13,866 GBP2022-07-31
Computers
19,816 GBP2023-07-31
10,079 GBP2022-07-31
Trade Debtors/Trade Receivables
Current
2,891,473 GBP2023-07-31
3,545,160 GBP2022-07-31
Other Debtors
Current
45,236 GBP2023-07-31
33,918 GBP2022-07-31
Prepayments
Current
74,123 GBP2023-07-31
6,840 GBP2022-07-31
Debtors
Current, Amounts falling due within one year
4,220,778 GBP2023-07-31
4,194,670 GBP2022-07-31
Bank Borrowings/Overdrafts
Current
169,841 GBP2023-07-31
159,165 GBP2022-07-31
Trade Creditors/Trade Payables
Current
1,004,915 GBP2023-07-31
1,170,015 GBP2022-07-31
Corporation Tax Payable
Current
303,603 GBP2023-07-31
391,456 GBP2022-07-31
Other Taxation & Social Security Payable
Current
15,780 GBP2023-07-31
14,072 GBP2022-07-31
Other Creditors
Current
58,978 GBP2023-07-31
26,796 GBP2022-07-31
Accrued Liabilities
Current
17,562 GBP2023-07-31
8,000 GBP2022-07-31
Bank Borrowings/Overdrafts
Non-current
341,106 GBP2023-07-31
511,330 GBP2022-07-31
Bank Borrowings
Current, Amounts falling due within one year
169,841 GBP2023-07-31
159,165 GBP2022-07-31
Non-current, Between one and two years
181,076 GBP2023-07-31
169,458 GBP2022-07-31
Non-current, Between two and five year
160,030 GBP2023-07-31
341,872 GBP2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
52,357 GBP2023-07-31
52,357 GBP2022-07-31
Between one and five year
99,631 GBP2023-07-31
151,987 GBP2022-07-31
All periods
151,988 GBP2023-07-31
204,344 GBP2022-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
11,159 GBP2023-07-31
6,893 GBP2022-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10 shares2023-07-31