Cost of Sales
-12,116,819 GBP2022-09-01 ~ 2023-08-31
-11,202,405 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-3,171,245 GBP2022-09-01 ~ 2023-08-31
-2,004,532 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
8,492 GBP2022-09-01 ~ 2023-08-31
40,225 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
763,595 GBP2022-09-01 ~ 2023-08-31
1,665,855 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
598,712 GBP2022-09-01 ~ 2023-08-31
1,356,573 GBP2021-09-01 ~ 2022-08-31
Equity
Retained earnings (accumulated losses)
2,946,857 GBP2023-08-31
2,600,145 GBP2022-08-31
1,983,572 GBP2021-08-31
Dividends Paid
-252,000 GBP2022-09-01 ~ 2023-08-31
Retained earnings (accumulated losses)
-740,000 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment
278,956 GBP2023-08-31
56,379 GBP2022-08-31
Debtors
3,448,424 GBP2023-08-31
3,353,240 GBP2022-08-31
Cash at bank and in hand
2,295,917 GBP2023-08-31
2,679,542 GBP2022-08-31
Current Assets
5,744,341 GBP2023-08-31
6,032,782 GBP2022-08-31
Creditors
Current, Amounts falling due within one year
-2,838,273 GBP2023-08-31
-3,216,844 GBP2022-08-31
Net Current Assets/Liabilities
2,906,068 GBP2023-08-31
2,815,938 GBP2022-08-31
Total Assets Less Current Liabilities
3,185,024 GBP2023-08-31
2,872,317 GBP2022-08-31
Creditors
Non-current, Amounts falling due after one year
-166,667 GBP2023-08-31
-270,372 GBP2022-08-31
Net Assets/Liabilities
2,948,657 GBP2023-08-31
2,601,945 GBP2022-08-31
Equity
Called up share capital
1,800 GBP2023-08-31
1,800 GBP2022-08-31
Equity
2,948,657 GBP2023-08-31
2,601,945 GBP2022-08-31
Audit Fees/Expenses
15,000 GBP2022-09-01 ~ 2023-08-31
0 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
912022-09-01 ~ 2023-08-31
552021-09-01 ~ 2022-08-31
Wages/Salaries
5,523,773 GBP2022-09-01 ~ 2023-08-31
3,470,336 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
259,984 GBP2022-09-01 ~ 2023-08-31
92,069 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
6,373,830 GBP2022-09-01 ~ 2023-08-31
3,962,970 GBP2021-09-01 ~ 2022-08-31
Director Remuneration
20,873 GBP2022-09-01 ~ 2023-08-31
17,898 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
69,700 GBP2022-09-01 ~ 2023-08-31
0 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
19,264 GBP2023-08-31
19,081 GBP2022-08-31
Computers
147,161 GBP2023-08-31
107,119 GBP2022-08-31
Motor vehicles
250,303 GBP2023-08-31
0 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
416,728 GBP2023-08-31
126,200 GBP2022-08-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2022-09-01 ~ 2023-08-31
Computers
-8,558 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
0 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals
-8,558 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
18,573 GBP2023-08-31
15,706 GBP2022-08-31
Computers
77,887 GBP2023-08-31
54,115 GBP2022-08-31
Motor vehicles
41,312 GBP2023-08-31
0 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
137,772 GBP2023-08-31
69,821 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
2,867 GBP2022-09-01 ~ 2023-08-31
Computers
28,699 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
41,312 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
72,878 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2022-09-01 ~ 2023-08-31
Computers
-4,927 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
0 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-4,927 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Furniture and fittings
691 GBP2023-08-31
3,375 GBP2022-08-31
Computers
69,274 GBP2023-08-31
53,004 GBP2022-08-31
Motor vehicles
208,991 GBP2023-08-31
0 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
2,729,696 GBP2023-08-31
2,920,821 GBP2022-08-31
Other Debtors
Current
409,559 GBP2023-08-31
203,649 GBP2022-08-31
Prepayments/Accrued Income
Current
309,169 GBP2023-08-31
228,770 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
3,448,424 GBP2023-08-31
3,353,240 GBP2022-08-31
Bank Borrowings/Overdrafts
Current
100,000 GBP2023-08-31
100,000 GBP2022-08-31
Trade Creditors/Trade Payables
Current
753,968 GBP2023-08-31
642,341 GBP2022-08-31
Corporation Tax Payable
Current
115,480 GBP2023-08-31
322,646 GBP2022-08-31
Other Taxation & Social Security Payable
Current
392,940 GBP2023-08-31
370,625 GBP2022-08-31
Other Creditors
Current
139,566 GBP2023-08-31
526,896 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
1,336,319 GBP2023-08-31
1,254,336 GBP2022-08-31
Creditors
Current
2,838,273 GBP2023-08-31
3,216,844 GBP2022-08-31
Bank Borrowings/Overdrafts
Non-current
166,667 GBP2023-08-31
270,372 GBP2022-08-31
Bank Borrowings
266,667 GBP2023-08-31
370,372 GBP2022-08-31
Total Borrowings
Current
100,000 GBP2023-08-31
100,000 GBP2022-08-31
Non-current
166,667 GBP2023-08-31
270,372 GBP2022-08-31
Equity
Called up share capital
1,800 GBP2023-08-31
1,800 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
36,444 GBP2023-08-31
22,000 GBP2022-08-31
Between two and five year
57,260 GBP2023-08-31
0 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
93,704 GBP2023-08-31
22,000 GBP2022-08-31