(expand)Gross Profit/Loss
5,074,710 GBP2024-09-01 ~ 2025-08-31
5,767,114 GBP2023-09-01 ~ 2024-08-31
Administrative Expenses
4,935,565 GBP2024-09-01 ~ 2025-08-31
4,860,575 GBP2023-09-01 ~ 2024-08-31
Operating Profit/Loss
338,624 GBP2024-09-01 ~ 2025-08-31
967,343 GBP2023-09-01 ~ 2024-08-31
Interest Payable/Similar Charges (Finance Costs)
46,967 GBP2024-09-01 ~ 2025-08-31
104,565 GBP2023-09-01 ~ 2024-08-31
Profit/Loss on Ordinary Activities Before Tax
291,657 GBP2024-09-01 ~ 2025-08-31
862,778 GBP2023-09-01 ~ 2024-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
184,090 GBP2024-09-01 ~ 2025-08-31
210,087 GBP2023-09-01 ~ 2024-08-31
Profit/Loss
107,567 GBP2024-09-01 ~ 2025-08-31
652,691 GBP2023-09-01 ~ 2024-08-31
Comprehensive Income/Expense
107,567 GBP2024-09-01 ~ 2025-08-31
652,691 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
3,015,088 GBP2025-08-31
3,072,473 GBP2024-08-31
Total Inventories
657,684 GBP2025-08-31
808,048 GBP2024-08-31
Debtors
3,160,886 GBP2025-08-31
3,607,694 GBP2024-08-31
Cash at bank and in hand
137,311 GBP2025-08-31
194,655 GBP2024-08-31
Current Assets
3,955,881 GBP2025-08-31
4,610,397 GBP2024-08-31
Creditors
Current
3,468,266 GBP2025-08-31
4,170,749 GBP2024-08-31
Net Current Assets/Liabilities
487,615 GBP2025-08-31
439,648 GBP2024-08-31
Total Assets Less Current Liabilities
3,502,703 GBP2025-08-31
3,512,121 GBP2024-08-31
Net Assets/Liabilities
2,850,479 GBP2025-08-31
2,942,912 GBP2024-08-31
Equity
Called up share capital
1 GBP2024-08-31
1 GBP2023-08-31
Retained earnings (accumulated losses)
2,942,911 GBP2024-08-31
2,490,220 GBP2023-08-31
Equity
2,850,479 GBP2025-08-31
2,942,912 GBP2024-08-31
2,490,221 GBP2023-08-31
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2024-09-01 ~ 2025-08-31
-200,000 GBP2023-09-01 ~ 2024-08-31
Dividends Paid
-200,000 GBP2024-09-01 ~ 2025-08-31
-200,000 GBP2023-09-01 ~ 2024-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
107,567 GBP2024-09-01 ~ 2025-08-31
652,691 GBP2023-09-01 ~ 2024-08-31
Wages/Salaries
3,252,592 GBP2024-09-01 ~ 2025-08-31
3,412,882 GBP2023-09-01 ~ 2024-08-31
Social Security Costs
351,689 GBP2024-09-01 ~ 2025-08-31
331,702 GBP2023-09-01 ~ 2024-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
106,015 GBP2024-09-01 ~ 2025-08-31
116,385 GBP2023-09-01 ~ 2024-08-31
Staff Costs/Employee Benefits Expense
3,710,296 GBP2024-09-01 ~ 2025-08-31
3,860,969 GBP2023-09-01 ~ 2024-08-31
Average Number of Employees
1142024-09-01 ~ 2025-08-31
1192023-09-01 ~ 2024-08-31
Director Remuneration
69,000 GBP2024-09-01 ~ 2025-08-31
69,000 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
494,100 GBP2024-09-01 ~ 2025-08-31
445,439 GBP2023-09-01 ~ 2024-08-31
Audit Fees/Expenses
17,600 GBP2024-09-01 ~ 2025-08-31
17,000 GBP2023-09-01 ~ 2024-08-31
Current Tax for the Period
82,970 GBP2024-09-01 ~ 2025-08-31
Tax Expense/Credit at Applicable Tax Rate
72,914 GBP2024-09-01 ~ 2025-08-31
215,695 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings
717,083 GBP2025-08-31
717,083 GBP2024-08-31
Plant and equipment
4,776,017 GBP2025-08-31
4,301,540 GBP2024-08-31
Furniture and fittings
2,024,142 GBP2025-08-31
2,004,634 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
115,209 GBP2025-08-31
100,867 GBP2024-08-31
Plant and equipment
2,689,827 GBP2025-08-31
2,302,680 GBP2024-08-31
Furniture and fittings
1,732,145 GBP2025-08-31
1,594,496 GBP2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
14,342 GBP2024-09-01 ~ 2025-08-31
Plant and equipment
387,147 GBP2024-09-01 ~ 2025-08-31
Furniture and fittings
137,649 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment
Land and buildings
601,874 GBP2025-08-31
616,216 GBP2024-08-31
Plant and equipment
2,086,190 GBP2025-08-31
1,998,860 GBP2024-08-31
Furniture and fittings
291,997 GBP2025-08-31
410,138 GBP2024-08-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
17,625 GBP2025-08-31
32,825 GBP2024-08-31
Computers
245,977 GBP2025-08-31
234,400 GBP2024-08-31
Property, Plant & Equipment - Gross Cost
7,780,844 GBP2025-08-31
7,290,482 GBP2024-08-31
Property, Plant & Equipment - Disposals
Motor vehicles
-15,200 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Disposals
-15,200 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
4,585 GBP2025-08-31
2,833 GBP2024-08-31
Computers
223,990 GBP2025-08-31
217,133 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,765,756 GBP2025-08-31
4,218,009 GBP2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
4,285 GBP2024-09-01 ~ 2025-08-31
Computers
6,857 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
550,280 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-2,533 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,533 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment
Motor vehicles
13,040 GBP2025-08-31
29,992 GBP2024-08-31
Computers
21,987 GBP2025-08-31
17,267 GBP2024-08-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
1,819,537 GBP2024-08-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
225,350 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
787,150 GBP2025-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
835,426 GBP2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
56,180 GBP2024-09-01 ~ 2025-08-31
Under hire purchased contracts or finance leases
56,180 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
200,460 GBP2025-08-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
586,690 GBP2025-08-31
984,111 GBP2024-08-31
Under hire purchased contracts or finance leases
586,690 GBP2025-08-31
984,111 GBP2024-08-31
Raw Materials
363,062 GBP2025-08-31
297,985 GBP2024-08-31
Value of work in progress
104,771 GBP2025-08-31
365,129 GBP2024-08-31
Finished Goods
189,851 GBP2025-08-31
144,934 GBP2024-08-31
Trade Debtors/Trade Receivables
Current
1,758,521 GBP2025-08-31
2,077,116 GBP2024-08-31
Amounts Owed by Group Undertakings
Current
1,102,245 GBP2025-08-31
1,205,283 GBP2024-08-31
Other Debtors
Current
17,544 GBP2025-08-31
Amount of corporation tax that is recoverable
Current
82,970 GBP2024-08-31
Prepayments/Accrued Income
Current
282,576 GBP2025-08-31
242,325 GBP2024-08-31
Debtors
Current, Amounts falling due within one year
3,160,886 GBP2025-08-31
3,607,694 GBP2024-08-31
Bank Borrowings/Overdrafts
Current
127,503 GBP2025-08-31
178,248 GBP2024-08-31
Other Remaining Borrowings
Current
380,478 GBP2025-08-31
373,659 GBP2024-08-31
Finance Lease Liabilities - Total Present Value
Current
169,408 GBP2025-08-31
113,937 GBP2024-08-31
Trade Creditors/Trade Payables
Current
2,391,861 GBP2025-08-31
3,123,391 GBP2024-08-31
Amounts owed to group undertakings
Current
4,720 GBP2024-08-31
Other Taxation & Social Security Payable
Current
260,341 GBP2025-08-31
271,584 GBP2024-08-31
Other Creditors
Current
16,400 GBP2025-08-31
13,081 GBP2024-08-31
Accrued Liabilities/Deferred Income
Current
122,275 GBP2025-08-31
92,129 GBP2024-08-31
Bank Borrowings/Overdrafts
Non-current
119,255 GBP2024-08-31
Finance Lease Liabilities - Total Present Value
Non-current
336,138 GBP2025-08-31
234,988 GBP2024-08-31
Bank Borrowings
Current, Amounts falling due within one year
127,503 GBP2025-08-31
178,248 GBP2024-08-31
Total Borrowings
Current, Amounts falling due within one year
507,981 GBP2025-08-31
551,907 GBP2024-08-31
Bank Borrowings
Non-current, Between one and two years
119,255 GBP2024-08-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
336,138 GBP2025-08-31
hire purchase agreements
505,546 GBP2025-08-31
348,925 GBP2024-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
13,648 GBP2025-08-31
13,648 GBP2024-08-31
Between one and five year
19,960 GBP2025-08-31
33,570 GBP2024-08-31
All periods
33,608 GBP2025-08-31
47,218 GBP2024-08-31
Bank Borrowings
Secured
127,503 GBP2025-08-31
297,503 GBP2024-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
526,874 GBP2025-08-31
499,621 GBP2024-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
316,086 GBP2025-08-31
214,966 GBP2024-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2025-08-31