Cost of Sales
-6,104,960 GBP2022-09-01 ~ 2023-08-31
-4,516,269 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-9,595,376 GBP2022-09-01 ~ 2023-08-31
-7,366,258 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
38,851 GBP2022-09-01 ~ 2023-08-31
115,944 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
29,727 GBP2022-09-01 ~ 2023-08-31
565,004 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
6,202 GBP2022-09-01 ~ 2023-08-31
411,584 GBP2021-09-01 ~ 2022-08-31
Intangible Assets
Goodwill
372,083 GBP2023-08-31
45,933 GBP2022-08-31
Property, Plant & Equipment
3,781,098 GBP2023-08-31
2,827,741 GBP2022-08-31
Fixed Assets - Investments
1,510 GBP2023-08-31
1,510 GBP2022-08-31
Fixed Assets
4,154,691 GBP2023-08-31
2,875,184 GBP2022-08-31
Debtors
1,062,509 GBP2023-08-31
1,641,210 GBP2022-08-31
Cash at bank and in hand
1,492,906 GBP2023-08-31
2,719,949 GBP2022-08-31
Current Assets
2,816,003 GBP2023-08-31
4,412,700 GBP2022-08-31
Creditors
Current, Amounts falling due within one year
-2,771,170 GBP2023-08-31
-1,478,068 GBP2022-08-31
Net Current Assets/Liabilities
44,833 GBP2023-08-31
2,934,632 GBP2022-08-31
Total Assets Less Current Liabilities
4,199,524 GBP2023-08-31
5,809,816 GBP2022-08-31
Creditors
Non-current, Amounts falling due after one year
-953,071 GBP2023-08-31
-1,593,090 GBP2022-08-31
Net Assets/Liabilities
2,936,266 GBP2023-08-31
3,930,064 GBP2022-08-31
Equity
Called up share capital
100,000 GBP2023-08-31
100,000 GBP2022-08-31
100,000 GBP2021-08-31
Retained earnings (accumulated losses)
2,836,266 GBP2023-08-31
3,830,064 GBP2022-08-31
3,418,480 GBP2021-08-31
Equity
2,936,266 GBP2023-08-31
3,930,064 GBP2022-08-31
Profit/Loss
Retained earnings (accumulated losses)
6,202 GBP2022-09-01 ~ 2023-08-31
411,584 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
-1,000,000 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
33,100 GBP2022-09-01 ~ 2023-08-31
25,500 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
2412022-09-01 ~ 2023-08-31
1622021-09-01 ~ 2022-08-31
Wages/Salaries
3,890,508 GBP2022-09-01 ~ 2023-08-31
2,668,822 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
51,083 GBP2022-09-01 ~ 2023-08-31
33,159 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
4,229,784 GBP2022-09-01 ~ 2023-08-31
2,908,474 GBP2021-09-01 ~ 2022-08-31
Director Remuneration
210,000 GBP2022-09-01 ~ 2023-08-31
225,500 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
23,525 GBP2022-09-01 ~ 2023-08-31
151,603 GBP2021-09-01 ~ 2022-08-31
Intangible Assets - Gross Cost
Goodwill
426,500 GBP2023-08-31
86,500 GBP2022-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
54,417 GBP2023-08-31
40,567 GBP2022-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
13,850 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,474,994 GBP2023-08-31
1,474,994 GBP2022-08-31
Land and buildings, Under hire purchased contracts or finance leases
880,188 GBP2023-08-31
552,707 GBP2022-08-31
Plant and equipment
493,939 GBP2023-08-31
412,017 GBP2022-08-31
Furniture and fittings
2,332,152 GBP2023-08-31
1,467,635 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
5,181,273 GBP2023-08-31
3,907,353 GBP2022-08-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-24,798 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
-81,966 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals
-910,737 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
172,878 GBP2023-08-31
141,878 GBP2022-08-31
Land and buildings, Under hire purchased contracts or finance leases
171,796 GBP2023-08-31
112,278 GBP2022-08-31
Plant and equipment
321,841 GBP2023-08-31
282,111 GBP2022-08-31
Furniture and fittings
733,660 GBP2023-08-31
543,345 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,400,175 GBP2023-08-31
1,079,612 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
31,000 GBP2022-09-01 ~ 2023-08-31
Land and buildings, Under hire purchased contracts or finance leases
74,282 GBP2022-09-01 ~ 2023-08-31
Plant and equipment
43,025 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
229,311 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
377,618 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3,295 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
-38,996 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-57,055 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,302,116 GBP2023-08-31
1,333,116 GBP2022-08-31
Land and buildings, Under hire purchased contracts or finance leases
708,392 GBP2023-08-31
440,429 GBP2022-08-31
Plant and equipment
172,098 GBP2023-08-31
129,906 GBP2022-08-31
Furniture and fittings
1,598,492 GBP2023-08-31
924,290 GBP2022-08-31
Finished Goods/Goods for Resale
82,906 GBP2023-08-31
22,141 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
99,160 GBP2023-08-31
501,268 GBP2022-08-31
Amounts Owed by Group Undertakings
Current
0 GBP2023-08-31
79,949 GBP2022-08-31
Other Debtors
Current
461,450 GBP2023-08-31
515,374 GBP2022-08-31
Prepayments/Accrued Income
Current
501,899 GBP2023-08-31
544,619 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
1,062,509 GBP2023-08-31
1,641,210 GBP2022-08-31
Bank Borrowings/Overdrafts
Current
784,874 GBP2023-08-31
237,366 GBP2022-08-31
Trade Creditors/Trade Payables
Current
526,022 GBP2023-08-31
402,097 GBP2022-08-31
Corporation Tax Payable
Current
0 GBP2023-08-31
1,680 GBP2022-08-31
Other Taxation & Social Security Payable
Current
570,666 GBP2023-08-31
219,593 GBP2022-08-31
Other Creditors
Current
38,446 GBP2023-08-31
21,010 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
716,196 GBP2023-08-31
507,649 GBP2022-08-31
Creditors
Current
2,771,170 GBP2023-08-31
1,478,068 GBP2022-08-31
Bank Borrowings/Overdrafts
Non-current
953,071 GBP2023-08-31
1,593,090 GBP2022-08-31
Bank Borrowings
1,737,945 GBP2023-08-31
1,830,456 GBP2022-08-31
Total Borrowings
Current
784,874 GBP2023-08-31
237,366 GBP2022-08-31
Non-current
953,071 GBP2023-08-31
1,593,090 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,669,209 GBP2023-08-31
839,657 GBP2022-08-31
Between two and five year
6,320,924 GBP2023-08-31
3,931,517 GBP2022-08-31
More than five year
10,238,733 GBP2023-08-31
4,982,897 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
18,228,866 GBP2023-08-31
9,754,071 GBP2022-08-31