Cost of Sales
-13,290,234 GBP2023-09-01 ~ 2024-08-31
-12,116,819 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-3,687,590 GBP2023-09-01 ~ 2024-08-31
-3,171,245 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
11,371 GBP2023-09-01 ~ 2024-08-31
8,492 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
1,002,602 GBP2023-09-01 ~ 2024-08-31
763,595 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
751,721 GBP2023-09-01 ~ 2024-08-31
598,712 GBP2022-09-01 ~ 2023-08-31
Equity
Retained earnings (accumulated losses)
3,148,578 GBP2024-08-31
2,946,857 GBP2023-08-31
2,600,145 GBP2022-08-31
Dividends Paid
-550,000 GBP2023-09-01 ~ 2024-08-31
Retained earnings (accumulated losses)
-252,000 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
202,812 GBP2024-08-31
278,956 GBP2023-08-31
Debtors
5,048,405 GBP2024-08-31
3,448,424 GBP2023-08-31
Cash at bank and in hand
1,491,804 GBP2024-08-31
2,295,917 GBP2023-08-31
Current Assets
6,540,209 GBP2024-08-31
5,744,341 GBP2023-08-31
Creditors
Current, Amounts falling due within one year
-2,838,273 GBP2023-08-31
Net Current Assets/Liabilities
3,056,133 GBP2024-08-31
2,906,068 GBP2023-08-31
Total Assets Less Current Liabilities
3,258,945 GBP2024-08-31
3,185,024 GBP2023-08-31
Net Assets/Liabilities
3,150,378 GBP2024-08-31
2,948,657 GBP2023-08-31
Equity
Called up share capital
1,800 GBP2024-08-31
1,800 GBP2023-08-31
Equity
3,150,378 GBP2024-08-31
2,948,657 GBP2023-08-31
Audit Fees/Expenses
20,500 GBP2023-09-01 ~ 2024-08-31
15,000 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
1062023-09-01 ~ 2024-08-31
912022-09-01 ~ 2023-08-31
Wages/Salaries
6,492,654 GBP2023-09-01 ~ 2024-08-31
5,523,773 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
412,261 GBP2023-09-01 ~ 2024-08-31
259,984 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
7,620,067 GBP2023-09-01 ~ 2024-08-31
6,373,830 GBP2022-09-01 ~ 2023-08-31
Director Remuneration
29,466 GBP2023-09-01 ~ 2024-08-31
20,873 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-27,800 GBP2023-09-01 ~ 2024-08-31
69,700 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
19,264 GBP2024-08-31
19,264 GBP2023-08-31
Computers
151,258 GBP2024-08-31
147,161 GBP2023-08-31
Motor vehicles
250,303 GBP2024-08-31
250,303 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
420,825 GBP2024-08-31
416,728 GBP2023-08-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2023-09-01 ~ 2024-08-31
Computers
-24,081 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
0 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals
-24,081 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
19,012 GBP2024-08-31
18,573 GBP2023-08-31
Computers
88,761 GBP2024-08-31
77,887 GBP2023-08-31
Motor vehicles
110,240 GBP2024-08-31
41,312 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
218,013 GBP2024-08-31
137,772 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
439 GBP2023-09-01 ~ 2024-08-31
Computers
30,272 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
68,928 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
99,639 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2023-09-01 ~ 2024-08-31
Computers
-19,398 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
0 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-19,398 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Furniture and fittings
252 GBP2024-08-31
691 GBP2023-08-31
Computers
62,497 GBP2024-08-31
69,274 GBP2023-08-31
Motor vehicles
140,063 GBP2024-08-31
208,991 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
4,322,039 GBP2024-08-31
2,729,696 GBP2023-08-31
Other Debtors
Current
222,462 GBP2024-08-31
409,559 GBP2023-08-31
Prepayments/Accrued Income
Current
503,904 GBP2024-08-31
309,169 GBP2023-08-31
Debtors
Amounts falling due within one year, Current
5,048,405 GBP2024-08-31
Current, Amounts falling due within one year
3,448,424 GBP2023-08-31
Bank Borrowings/Overdrafts
Current
100,000 GBP2024-08-31
100,000 GBP2023-08-31
Trade Creditors/Trade Payables
Current
817,904 GBP2024-08-31
753,968 GBP2023-08-31
Corporation Tax Payable
Current
278,665 GBP2024-08-31
115,480 GBP2023-08-31
Other Taxation & Social Security Payable
Current
465,613 GBP2024-08-31
392,940 GBP2023-08-31
Other Creditors
Current
520,884 GBP2024-08-31
139,566 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
1,301,010 GBP2024-08-31
1,336,319 GBP2023-08-31
Creditors
Current
3,484,076 GBP2024-08-31
2,838,273 GBP2023-08-31
Bank Borrowings/Overdrafts
Non-current
66,667 GBP2024-08-31
166,667 GBP2023-08-31
Bank Borrowings
166,667 GBP2024-08-31
266,667 GBP2023-08-31
Total Borrowings
Current
100,000 GBP2024-08-31
100,000 GBP2023-08-31
Non-current
66,667 GBP2024-08-31
166,667 GBP2023-08-31
Par Value of Share
Class 1 ordinary share
0 GBP2023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
800,000 shares2024-08-31
800,000 shares2023-08-31
Par Value of Share
Class 2 ordinary share
0 GBP2023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,000,000 shares2024-08-31
1,000,000 shares2023-08-31
Equity
Called up share capital
1,800 GBP2024-08-31
1,800 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
85,033 GBP2024-08-31
36,444 GBP2023-08-31
Between two and five year
81,967 GBP2024-08-31
57,260 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
167,000 GBP2024-08-31
93,704 GBP2023-08-31