Cost of Sales
-9,522,435 GBP2022-09-01 ~ 2023-08-31
-9,546,905 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-2,070,883 GBP2022-09-01 ~ 2023-08-31
-1,975,220 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
38,030 GBP2022-09-01 ~ 2023-08-31
18,325 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
1,137,956 GBP2022-09-01 ~ 2023-08-31
1,102,204 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
970,290 GBP2022-09-01 ~ 2023-08-31
1,031,753 GBP2021-09-01 ~ 2022-08-31
Equity
Retained earnings (accumulated losses)
3,592,678 GBP2023-08-31
4,450,073 GBP2022-08-31
3,418,320 GBP2021-08-31
Dividends Paid
-1,827,685 GBP2022-09-01 ~ 2023-08-31
Retained earnings (accumulated losses)
0 GBP2021-09-01 ~ 2022-08-31
Intangible Assets
Goodwill
0 GBP2023-08-31
168,000 GBP2022-08-31
Property, Plant & Equipment
7,501,430 GBP2023-08-31
7,911,467 GBP2022-08-31
Fixed Assets
7,501,430 GBP2023-08-31
8,079,467 GBP2022-08-31
Debtors
3,068,233 GBP2023-08-31
3,676,374 GBP2022-08-31
Current Assets
3,130,229 GBP2023-08-31
3,743,042 GBP2022-08-31
Creditors
Current, Amounts falling due within one year
-3,997,502 GBP2023-08-31
-4,606,411 GBP2022-08-31
Net Current Assets/Liabilities
-867,273 GBP2023-08-31
-863,369 GBP2022-08-31
Total Assets Less Current Liabilities
6,634,157 GBP2023-08-31
7,216,098 GBP2022-08-31
Creditors
Non-current, Amounts falling due after one year
-1,928,529 GBP2023-08-31
-1,799,362 GBP2022-08-31
Net Assets/Liabilities
3,593,678 GBP2023-08-31
4,451,073 GBP2022-08-31
Equity
Called up share capital
1,000 GBP2023-08-31
1,000 GBP2022-08-31
Equity
3,593,678 GBP2023-08-31
4,451,073 GBP2022-08-31
Audit Fees/Expenses
14,850 GBP2022-09-01 ~ 2023-08-31
12,150 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
942022-09-01 ~ 2023-08-31
932021-09-01 ~ 2022-08-31
Wages/Salaries
3,233,122 GBP2022-09-01 ~ 2023-08-31
3,356,886 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
57,479 GBP2022-09-01 ~ 2023-08-31
60,536 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
3,290,601 GBP2022-09-01 ~ 2023-08-31
3,417,422 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
146,287 GBP2022-09-01 ~ 2023-08-31
63,051 GBP2021-09-01 ~ 2022-08-31
Intangible Assets - Gross Cost
Goodwill
2,000,000 GBP2022-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
2,000,000 GBP2023-08-31
1,832,000 GBP2022-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
168,000 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
157,775 GBP2023-08-31
157,775 GBP2022-08-31
Plant and equipment
9,340,423 GBP2023-08-31
9,442,900 GBP2022-08-31
Furniture and fittings
76,171 GBP2023-08-31
70,303 GBP2022-08-31
Computers
2,180,377 GBP2023-08-31
2,180,377 GBP2022-08-31
Motor vehicles
6,336,572 GBP2023-08-31
6,228,577 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
18,091,318 GBP2023-08-31
18,079,932 GBP2022-08-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-554,850 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
0 GBP2022-09-01 ~ 2023-08-31
Computers
0 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
-957,640 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals
-1,512,490 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
66,178 GBP2023-08-31
56,000 GBP2022-08-31
Plant and equipment
5,291,485 GBP2023-08-31
4,739,744 GBP2022-08-31
Furniture and fittings
55,206 GBP2023-08-31
50,755 GBP2022-08-31
Computers
1,992,053 GBP2023-08-31
1,958,797 GBP2022-08-31
Motor vehicles
3,184,966 GBP2023-08-31
3,363,170 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,589,888 GBP2023-08-31
10,168,466 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
10,178 GBP2022-09-01 ~ 2023-08-31
Plant and equipment
835,362 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
4,451 GBP2022-09-01 ~ 2023-08-31
Computers
33,256 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
618,274 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,501,521 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-283,621 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
0 GBP2022-09-01 ~ 2023-08-31
Computers
0 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
-796,478 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,080,099 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
91,597 GBP2023-08-31
101,775 GBP2022-08-31
Plant and equipment
4,048,938 GBP2023-08-31
4,703,156 GBP2022-08-31
Furniture and fittings
20,965 GBP2023-08-31
19,548 GBP2022-08-31
Computers
188,324 GBP2023-08-31
221,580 GBP2022-08-31
Motor vehicles
3,151,606 GBP2023-08-31
2,865,408 GBP2022-08-31
Debtors
Non-current
3,957,870 GBP2023-08-31
4,315,221 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
2,057,416 GBP2023-08-31
1,804,592 GBP2022-08-31
Other Debtors
Current
553,402 GBP2023-08-31
1,568,109 GBP2022-08-31
Prepayments/Accrued Income
Current
457,415 GBP2023-08-31
303,673 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
3,068,233 GBP2023-08-31
3,676,374 GBP2022-08-31
Bank Borrowings/Overdrafts
Current
837,571 GBP2023-08-31
843,377 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Current
1,208,931 GBP2023-08-31
1,474,953 GBP2022-08-31
Trade Creditors/Trade Payables
Current
1,438,504 GBP2023-08-31
1,751,791 GBP2022-08-31
Corporation Tax Payable
Current
21,379 GBP2023-08-31
0 GBP2022-08-31
Other Taxation & Social Security Payable
Current
342,083 GBP2023-08-31
431,569 GBP2022-08-31
Other Creditors
Current
121,138 GBP2023-08-31
64,072 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
27,896 GBP2023-08-31
40,649 GBP2022-08-31
Creditors
Current
3,997,502 GBP2023-08-31
4,606,411 GBP2022-08-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2023-08-31
55,928 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Non-current
1,289,168 GBP2023-08-31
1,175,312 GBP2022-08-31
Creditors
Non-current
1,928,529 GBP2023-08-31
1,799,362 GBP2022-08-31
Bank Borrowings
55,898 GBP2023-08-31
120,151 GBP2022-08-31
Bank Overdrafts
781,673 GBP2023-08-31
779,154 GBP2022-08-31
Total Borrowings
837,571 GBP2023-08-31
899,305 GBP2022-08-31
Current
837,571 GBP2023-08-31
843,377 GBP2022-08-31
Non-current
0 GBP2023-08-31
55,928 GBP2022-08-31
Minimum gross finance lease payments owing
Amounts falling due within one year
1,208,931 GBP2023-08-31
1,474,953 GBP2022-08-31
Minimum gross finance lease payments owing
2,498,099 GBP2023-08-31
2,650,265 GBP2022-08-31
Equity
Called up share capital
1,000 GBP2023-08-31
1,000 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
More than five year
569,760 GBP2023-08-31
569,760 GBP2022-08-31