(expand)Administrative Expenses
6,018,700 GBP2020-08-01 ~ 2021-07-31
5,470,868 GBP2019-08-01 ~ 2020-07-31
Operating Profit/Loss
3,499,647 GBP2020-08-01 ~ 2021-07-31
1,627,563 GBP2019-08-01 ~ 2020-07-31
Interest Payable/Similar Charges (Finance Costs)
113,619 GBP2020-08-01 ~ 2021-07-31
198,336 GBP2019-08-01 ~ 2020-07-31
Profit/Loss on Ordinary Activities Before Tax
3,386,028 GBP2020-08-01 ~ 2021-07-31
1,429,227 GBP2019-08-01 ~ 2020-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
418,762 GBP2020-08-01 ~ 2021-07-31
279,909 GBP2019-08-01 ~ 2020-07-31
Profit/Loss
2,967,266 GBP2020-08-01 ~ 2021-07-31
1,149,318 GBP2019-08-01 ~ 2020-07-31
Comprehensive Income/Expense
2,967,266 GBP2020-08-01 ~ 2021-07-31
1,149,318 GBP2019-08-01 ~ 2020-07-31
Intangible Assets
55,514 GBP2021-07-31
67,961 GBP2020-07-31
Property, Plant & Equipment
2,345,051 GBP2021-07-31
2,193,985 GBP2020-07-31
Fixed Assets - Investments
1 GBP2021-07-31
1 GBP2020-07-31
Fixed Assets
2,400,566 GBP2021-07-31
2,261,947 GBP2020-07-31
Total Inventories
6,438,712 GBP2021-07-31
4,888,710 GBP2020-07-31
Debtors
3,633,309 GBP2021-07-31
2,631,086 GBP2020-07-31
Cash at bank and in hand
971,248 GBP2021-07-31
965,540 GBP2020-07-31
Current Assets
11,043,269 GBP2021-07-31
8,485,336 GBP2020-07-31
Creditors
Current
7,346,134 GBP2021-07-31
7,659,998 GBP2020-07-31
Net Current Assets/Liabilities
3,697,135 GBP2021-07-31
825,338 GBP2020-07-31
Total Assets Less Current Liabilities
6,097,701 GBP2021-07-31
3,087,285 GBP2020-07-31
Creditors
Non-current
-562 GBP2020-07-31
Net Assets/Liabilities
5,798,340 GBP2021-07-31
2,831,074 GBP2020-07-31
Equity
Called up share capital
601,015 GBP2021-07-31
601,015 GBP2020-07-31
601,015 GBP2019-07-31
Share premium
23,440 GBP2021-07-31
23,440 GBP2020-07-31
23,440 GBP2019-07-31
Revaluation reserve
92,500 GBP2021-07-31
92,500 GBP2020-07-31
92,500 GBP2019-07-31
Retained earnings (accumulated losses)
5,081,385 GBP2021-07-31
2,114,119 GBP2020-07-31
964,801 GBP2019-07-31
Equity
5,798,340 GBP2021-07-31
2,831,074 GBP2020-07-31
1,681,756 GBP2019-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,967,266 GBP2020-08-01 ~ 2021-07-31
1,149,318 GBP2019-08-01 ~ 2020-07-31
Wages/Salaries
3,483,464 GBP2020-08-01 ~ 2021-07-31
3,188,461 GBP2019-08-01 ~ 2020-07-31
Social Security Costs
306,231 GBP2020-08-01 ~ 2021-07-31
282,133 GBP2019-08-01 ~ 2020-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
142,114 GBP2020-08-01 ~ 2021-07-31
46,348 GBP2019-08-01 ~ 2020-07-31
Staff Costs/Employee Benefits Expense
3,931,809 GBP2020-08-01 ~ 2021-07-31
3,516,942 GBP2019-08-01 ~ 2020-07-31
Average Number of Employees
1122020-08-01 ~ 2021-07-31
1092019-08-01 ~ 2020-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
317,051 GBP2020-08-01 ~ 2021-07-31
268,306 GBP2019-08-01 ~ 2020-07-31
Audit Fees/Expenses
16,000 GBP2020-08-01 ~ 2021-07-31
16,000 GBP2019-08-01 ~ 2020-07-31
Current Tax for the Period
472,161 GBP2020-08-01 ~ 2021-07-31
192,476 GBP2019-08-01 ~ 2020-07-31
Tax Expense/Credit at Applicable Tax Rate
643,345 GBP2020-08-01 ~ 2021-07-31
271,553 GBP2019-08-01 ~ 2020-07-31
Intangible Assets - Gross Cost
Net goodwill
124,465 GBP2020-07-31
Patents/Trademarks/Licences/Concessions
19,210 GBP2020-07-31
Intangible Assets - Gross Cost
143,675 GBP2020-07-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
88,161 GBP2021-07-31
75,714 GBP2020-07-31
Intangible Assets - Accumulated Amortisation & Impairment
88,161 GBP2021-07-31
75,714 GBP2020-07-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
12,447 GBP2020-08-01 ~ 2021-07-31
Intangible Assets - Increase From Amortisation Charge for Year
12,447 GBP2020-08-01 ~ 2021-07-31
Intangible Assets
Net goodwill
36,304 GBP2021-07-31
48,751 GBP2020-07-31
Patents/Trademarks/Licences/Concessions
19,210 GBP2021-07-31
19,210 GBP2020-07-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
342,893 GBP2021-07-31
325,162 GBP2020-07-31
Plant and equipment
2,453,365 GBP2021-07-31
2,207,235 GBP2020-07-31
Furniture and fittings
478,468 GBP2021-07-31
291,897 GBP2020-07-31
Computers
70,905 GBP2021-07-31
59,366 GBP2020-07-31
Property, Plant & Equipment - Gross Cost
3,345,631 GBP2021-07-31
2,883,660 GBP2020-07-31
Property, Plant & Equipment - Disposals
Plant and equipment
-13,750 GBP2020-08-01 ~ 2021-07-31
Property, Plant & Equipment - Disposals
-13,750 GBP2020-08-01 ~ 2021-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
112,126 GBP2021-07-31
78,280 GBP2020-07-31
Plant and equipment
759,567 GBP2021-07-31
533,640 GBP2020-07-31
Furniture and fittings
79,612 GBP2021-07-31
39,999 GBP2020-07-31
Computers
49,275 GBP2021-07-31
37,756 GBP2020-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,000,580 GBP2021-07-31
689,675 GBP2020-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
33,846 GBP2020-08-01 ~ 2021-07-31
Plant and equipment
232,458 GBP2020-08-01 ~ 2021-07-31
Furniture and fittings
39,613 GBP2020-08-01 ~ 2021-07-31
Computers
11,519 GBP2020-08-01 ~ 2021-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
317,436 GBP2020-08-01 ~ 2021-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-6,531 GBP2020-08-01 ~ 2021-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,531 GBP2020-08-01 ~ 2021-07-31
Property, Plant & Equipment
Improvements to leasehold property
230,767 GBP2021-07-31
246,882 GBP2020-07-31
Plant and equipment
1,693,798 GBP2021-07-31
1,673,595 GBP2020-07-31
Furniture and fittings
398,856 GBP2021-07-31
251,898 GBP2020-07-31
Computers
21,630 GBP2021-07-31
21,610 GBP2020-07-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
3,854 GBP2020-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
1,349 GBP2021-07-31
964 GBP2020-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
385 GBP2020-08-01 ~ 2021-07-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
2,505 GBP2021-07-31
2,890 GBP2020-07-31
Investments in Group Undertakings
Cost valuation
1 GBP2020-07-31
Investments in Group Undertakings
1 GBP2021-07-31
1 GBP2020-07-31
Raw Materials
2,156,707 GBP2021-07-31
1,785,633 GBP2020-07-31
Value of work in progress
1,886,008 GBP2021-07-31
1,490,847 GBP2020-07-31
Finished Goods
2,395,997 GBP2021-07-31
1,612,230 GBP2020-07-31
Trade Debtors/Trade Receivables
Current
3,459,752 GBP2021-07-31
2,474,644 GBP2020-07-31
Other Debtors
Current
56,471 GBP2021-07-31
11,101 GBP2020-07-31
Amount of value-added tax that is recoverable
Current
57,660 GBP2021-07-31
84,835 GBP2020-07-31
Prepayments/Accrued Income
Current
59,426 GBP2021-07-31
60,506 GBP2020-07-31
Debtors
Current, Amounts falling due within one year
3,633,309 GBP2021-07-31
2,631,086 GBP2020-07-31
Bank Borrowings/Overdrafts
Current
44,009 GBP2020-07-31
Finance Lease Liabilities - Total Present Value
Current
562 GBP2021-07-31
963 GBP2020-07-31
Trade Creditors/Trade Payables
Current
1,977,813 GBP2021-07-31
1,501,291 GBP2020-07-31
Amounts owed to group undertakings
Current
1,435,911 GBP2021-07-31
1,769,413 GBP2020-07-31
Corporation Tax Payable
Current
472,161 GBP2021-07-31
231,462 GBP2020-07-31
Other Taxation & Social Security Payable
Current
76,092 GBP2021-07-31
73,894 GBP2020-07-31
Other Creditors
Current
5,858 GBP2021-07-31
5,101 GBP2020-07-31
Accrued Liabilities/Deferred Income
Current
444,488 GBP2021-07-31
228,053 GBP2020-07-31
Finance Lease Liabilities - Total Present Value
Non-current
562 GBP2020-07-31
Bank Borrowings
Current, Amounts falling due within one year
44,009 GBP2020-07-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
562 GBP2021-07-31
963 GBP2020-07-31
hire purchase agreements
562 GBP2021-07-31
1,525 GBP2020-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
164,654 GBP2021-07-31
175,735 GBP2020-07-31
Between one and five year
164,025 GBP2021-07-31
301,079 GBP2020-07-31
More than five year
299 GBP2020-07-31
All periods
328,679 GBP2021-07-31
477,113 GBP2020-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
299,361 GBP2021-07-31
255,649 GBP2020-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
601,014 shares2021-07-31
Profit/Loss
Retained earnings (accumulated losses)
2,967,266 GBP2020-08-01 ~ 2021-07-31