Average Number of Employees
02022-09-01 ~ 2023-08-31
02021-09-01 ~ 2022-08-31
Turnover/Revenue
12,237,000 GBP2022-09-01 ~ 2023-08-31
13,274,000 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
-5,187,000 GBP2022-09-01 ~ 2023-08-31
-5,687,000 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
7,050,000 GBP2022-09-01 ~ 2023-08-31
7,587,000 GBP2021-09-01 ~ 2022-08-31
Distribution Costs
-1,962,000 GBP2022-09-01 ~ 2023-08-31
-1,860,000 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-6,095,000 GBP2022-09-01 ~ 2023-08-31
-6,388,000 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
-937,000 GBP2022-09-01 ~ 2023-08-31
-167,000 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
-1,098,000 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
-1,052,000 GBP2022-09-01 ~ 2023-08-31
-215,000 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
-1,052,000 GBP2022-09-01 ~ 2023-08-31
354,000 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment
1,244,000 GBP2023-08-31
1,375,000 GBP2022-08-31
Fixed Assets - Investments
5,000 GBP2023-08-31
5,000 GBP2022-08-31
Fixed Assets
1,249,000 GBP2023-08-31
1,380,000 GBP2022-08-31
Total Inventories
2,479,000 GBP2023-08-31
3,509,000 GBP2022-08-31
Debtors
Current
1,303,000 GBP2023-08-31
1,751,000 GBP2022-08-31
Cash at bank and in hand
533,000 GBP2023-08-31
335,000 GBP2022-08-31
Current Assets
4,315,000 GBP2023-08-31
5,595,000 GBP2022-08-31
Creditors
Current, Amounts falling due within one year
-4,143,000 GBP2023-08-31
-3,978,000 GBP2022-08-31
Net Current Assets/Liabilities
172,000 GBP2023-08-31
1,617,000 GBP2022-08-31
Total Assets Less Current Liabilities
1,421,000 GBP2023-08-31
2,997,000 GBP2022-08-31
Creditors
Non-current, Amounts falling due after one year
-263,000 GBP2023-08-31
-413,000 GBP2022-08-31
Net Assets/Liabilities
1,064,000 GBP2023-08-31
2,428,000 GBP2022-08-31
Equity
Called up share capital
1,000 GBP2023-08-31
1,000 GBP2022-08-31
1,000 GBP2021-09-01
Revaluation reserve
569,000 GBP2023-08-31
569,000 GBP2022-08-31
Retained earnings (accumulated losses)
494,000 GBP2023-08-31
1,858,000 GBP2022-08-31
2,451,000 GBP2021-09-01
Equity
1,064,000 GBP2023-08-31
2,428,000 GBP2022-08-31
2,452,000 GBP2021-09-01
Profit/Loss
Retained earnings (accumulated losses)
-1,052,000 GBP2022-09-01 ~ 2023-08-31
-215,000 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,052,000 GBP2022-09-01 ~ 2023-08-31
-215,000 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-312,000 GBP2022-09-01 ~ 2023-08-31
-378,000 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
-312,000 GBP2022-09-01 ~ 2023-08-31
-378,000 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation Expense
147,000 GBP2022-09-01 ~ 2023-08-31
145,000 GBP2021-09-01 ~ 2022-08-31
Cash and Cash Equivalents
293,000 GBP2023-08-31
335,000 GBP2022-08-31
465,000 GBP2021-09-01
Bank Overdrafts
-240,000 GBP2023-08-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02022-09-01 ~ 2023-08-31
Motor vehicles
02022-09-01 ~ 2023-08-31
Furniture and fittings
02022-09-01 ~ 2023-08-31
Computers
02022-09-01 ~ 2023-08-31
Audit Fees/Expenses
15,000 GBP2022-09-01 ~ 2023-08-31
15,000 GBP2021-09-01 ~ 2022-08-31
Wages/Salaries
1,970,000 GBP2022-09-01 ~ 2023-08-31
1,981,000 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
201,000 GBP2022-09-01 ~ 2023-08-31
206,000 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
2,261,000 GBP2022-09-01 ~ 2023-08-31
2,260,000 GBP2021-09-01 ~ 2022-08-31
Director Remuneration
368,000 GBP2022-09-01 ~ 2023-08-31
369,000 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-46,000 GBP2022-09-01 ~ 2023-08-31
8,000 GBP2021-09-01 ~ 2022-08-31
Tax Expense/Credit at Applicable Tax Rate
-241,000 GBP2022-09-01 ~ 2023-08-31
-47,000 GBP2021-09-01 ~ 2022-08-31
Intangible Assets - Gross Cost
Goodwill
861,000 GBP2023-08-31
861,000 GBP2022-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
861,000 GBP2023-08-31
861,000 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Buildings
1,065,000 GBP2023-08-31
1,065,000 GBP2022-08-31
Plant and equipment
821,000 GBP2023-08-31
775,000 GBP2022-08-31
Motor vehicles
13,000 GBP2023-08-31
63,000 GBP2022-08-31
Furniture and fittings
319,000 GBP2023-08-31
319,000 GBP2022-08-31
Computers
371,000 GBP2023-08-31
367,000 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
2,589,000 GBP2023-08-31
2,589,000 GBP2022-08-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-50,000 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals
-50,000 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
605,000 GBP2022-08-31
Motor vehicles
20,000 GBP2022-08-31
Furniture and fittings
315,000 GBP2022-08-31
Computers
274,000 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,214,000 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
76,000 GBP2022-09-01 ~ 2023-08-31
Motor vehicles, Owned/Freehold
9,000 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings, Owned/Freehold
2,000 GBP2022-09-01 ~ 2023-08-31
Computers, Owned/Freehold
39,000 GBP2022-09-01 ~ 2023-08-31
Owned/Freehold
147,000 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-16,000 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-16,000 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
681,000 GBP2023-08-31
Motor vehicles
13,000 GBP2023-08-31
Furniture and fittings
317,000 GBP2023-08-31
Computers
313,000 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,345,000 GBP2023-08-31
Property, Plant & Equipment
Buildings
1,044,000 GBP2023-08-31
1,065,000 GBP2022-08-31
Plant and equipment
140,000 GBP2023-08-31
170,000 GBP2022-08-31
Furniture and fittings
2,000 GBP2023-08-31
4,000 GBP2022-08-31
Computers
58,000 GBP2023-08-31
93,000 GBP2022-08-31
Motor vehicles
43,000 GBP2022-08-31
Finished Goods/Goods for Resale
2,479,000 GBP2023-08-31
3,509,000 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
1,107,000 GBP2023-08-31
1,516,000 GBP2022-08-31
Prepayments/Accrued Income
Current
195,000 GBP2023-08-31
228,000 GBP2022-08-31
Amount of corporation tax that is recoverable
Current
1,000 GBP2023-08-31
7,000 GBP2022-08-31
Bank Overdrafts
Current
240,000 GBP2023-08-31
Other Remaining Borrowings
Current
150,000 GBP2023-08-31
150,000 GBP2022-08-31
Trade Creditors/Trade Payables
Current
994,000 GBP2023-08-31
2,068,000 GBP2022-08-31
Taxation/Social Security Payable
Current
284,000 GBP2023-08-31
234,000 GBP2022-08-31
Other Creditors
Current
24,000 GBP2023-08-31
19,000 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
260,000 GBP2023-08-31
315,000 GBP2022-08-31
Creditors
Current
4,143,000 GBP2023-08-31
3,978,000 GBP2022-08-31
Other Remaining Borrowings
Non-current
263,000 GBP2023-08-31
413,000 GBP2022-08-31
Total Borrowings
Current, Amounts falling due within one year
150,000 GBP2023-08-31
150,000 GBP2022-08-31
Total Borrowings
413,000 GBP2023-08-31
563,000 GBP2022-08-31
Net Deferred Tax Liability/Asset
-62,000 GBP2023-08-31
62,000 GBP2023-08-31
-108,000 GBP2022-08-31
108,000 GBP2022-08-31
-72,000 GBP2021-09-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
46,000 GBP2022-09-01 ~ 2023-08-31
-8,000 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
36,000 GBP2023-08-31
82,000 GBP2022-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-08-31
1,000 shares2022-08-31
Par Value of Share
Class 1 ordinary share
02022-09-01 ~ 2023-08-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
16,000 shares2023-08-31
16,000 shares2022-08-31
Par Value of Share
Class 2 ordinary share
02022-09-01 ~ 2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,000 GBP2023-08-31
3,000 GBP2022-08-31
Between one and five year
3,000 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,000 GBP2023-08-31
6,000 GBP2022-08-31