Par Value of Share
Class 1 ordinary share
12023-08-01 ~ 2024-07-31
Class 2 ordinary share
12023-08-01 ~ 2024-07-31
Turnover/Revenue
15,544,390 GBP2023-08-01 ~ 2024-07-31
14,812,439 GBP2022-08-01 ~ 2023-07-31
Cost of Sales
10,702,414 GBP2023-08-01 ~ 2024-07-31
10,018,033 GBP2022-08-01 ~ 2023-07-31
Gross Profit/Loss
4,841,976 GBP2023-08-01 ~ 2024-07-31
4,794,406 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
4,388,215 GBP2023-08-01 ~ 2024-07-31
4,318,626 GBP2022-08-01 ~ 2023-07-31
Operating Profit/Loss
453,761 GBP2023-08-01 ~ 2024-07-31
475,780 GBP2022-08-01 ~ 2023-07-31
Other Interest Receivable/Similar Income (Finance Income)
685 GBP2023-08-01 ~ 2024-07-31
Interest Payable/Similar Charges (Finance Costs)
333,224 GBP2023-08-01 ~ 2024-07-31
298,991 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
121,222 GBP2023-08-01 ~ 2024-07-31
176,789 GBP2022-08-01 ~ 2023-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
37,389 GBP2023-08-01 ~ 2024-07-31
37,020 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
83,833 GBP2023-08-01 ~ 2024-07-31
139,769 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
83,833 GBP2023-08-01 ~ 2024-07-31
1,336,821 GBP2022-08-01 ~ 2023-07-31
Intangible Assets
52,000 GBP2024-07-31
78,000 GBP2023-07-31
Property, Plant & Equipment
8,122,014 GBP2024-07-31
7,106,345 GBP2023-07-31
Fixed Assets - Investments
109,446 GBP2024-07-31
109,546 GBP2023-07-31
Fixed Assets
8,283,460 GBP2024-07-31
7,293,891 GBP2023-07-31
Total Inventories
2,554,309 GBP2024-07-31
2,632,444 GBP2023-07-31
Debtors
368,022 GBP2024-07-31
486,967 GBP2023-07-31
Cash at bank and in hand
93,222 GBP2024-07-31
449,247 GBP2023-07-31
Current Assets
3,015,553 GBP2024-07-31
3,568,658 GBP2023-07-31
Creditors
Current
3,718,549 GBP2024-07-31
2,980,382 GBP2023-07-31
Net Current Assets/Liabilities
-702,996 GBP2024-07-31
588,276 GBP2023-07-31
Total Assets Less Current Liabilities
7,580,464 GBP2024-07-31
7,882,167 GBP2023-07-31
Net Assets/Liabilities
3,773,772 GBP2024-07-31
3,912,939 GBP2023-07-31
Equity
Called up share capital
107 GBP2024-07-31
107 GBP2023-07-31
107 GBP2022-07-31
Revaluation reserve
1,197,052 GBP2024-07-31
1,197,052 GBP2023-07-31
Retained earnings (accumulated losses)
2,576,613 GBP2024-07-31
2,715,780 GBP2023-07-31
2,744,011 GBP2022-07-31
Equity
3,773,772 GBP2024-07-31
3,912,939 GBP2023-07-31
2,744,118 GBP2022-07-31
Dividends Paid
Retained earnings (accumulated losses)
-223,000 GBP2023-08-01 ~ 2024-07-31
-168,000 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
-223,000 GBP2023-08-01 ~ 2024-07-31
-168,000 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
83,833 GBP2023-08-01 ~ 2024-07-31
139,769 GBP2022-08-01 ~ 2023-07-31
Wages/Salaries
2,694,599 GBP2023-08-01 ~ 2024-07-31
2,459,623 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
216,011 GBP2023-08-01 ~ 2024-07-31
205,898 GBP2022-08-01 ~ 2023-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
55,275 GBP2023-08-01 ~ 2024-07-31
52,973 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
2,965,885 GBP2023-08-01 ~ 2024-07-31
2,718,494 GBP2022-08-01 ~ 2023-07-31
Average Number of Employees
1202023-08-01 ~ 2024-07-31
1122022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
158,453 GBP2023-08-01 ~ 2024-07-31
192,115 GBP2022-08-01 ~ 2023-07-31
Audit Fees/Expenses
16,989 GBP2023-08-01 ~ 2024-07-31
16,723 GBP2022-08-01 ~ 2023-07-31
Current Tax for the Period
62,115 GBP2023-08-01 ~ 2024-07-31
33,741 GBP2022-08-01 ~ 2023-07-31
Tax Expense/Credit at Applicable Tax Rate
30,306 GBP2023-08-01 ~ 2024-07-31
33,590 GBP2022-08-01 ~ 2023-07-31
Dividends Paid on Shares
223,000 GBP2023-08-01 ~ 2024-07-31
168,000 GBP2022-08-01 ~ 2023-07-31
Intangible Assets - Gross Cost
Net goodwill
643,667 GBP2023-07-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
591,667 GBP2024-07-31
565,667 GBP2023-07-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
26,000 GBP2023-08-01 ~ 2024-07-31
Intangible Assets
Net goodwill
52,000 GBP2024-07-31
78,000 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings
7,646,654 GBP2024-07-31
6,530,000 GBP2023-07-31
Plant and equipment
1,509,822 GBP2024-07-31
1,452,354 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
9,156,476 GBP2024-07-31
7,982,354 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,034,462 GBP2024-07-31
876,009 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,034,462 GBP2024-07-31
876,009 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
158,453 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
158,453 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment
Land and buildings
7,646,654 GBP2024-07-31
6,530,000 GBP2023-07-31
Plant and equipment
475,360 GBP2024-07-31
576,345 GBP2023-07-31
Investments in Group Undertakings
Cost valuation
109,446 GBP2024-07-31
109,546 GBP2023-07-31
Investments in Group Undertakings
109,446 GBP2024-07-31
109,546 GBP2023-07-31
Merchandise
2,554,309 GBP2024-07-31
2,632,444 GBP2023-07-31
Trade Debtors/Trade Receivables
Current
326,545 GBP2024-07-31
444,609 GBP2023-07-31
Other Debtors
Current
41,477 GBP2024-07-31
42,358 GBP2023-07-31
Debtors
Current, Amounts falling due within one year
368,022 GBP2024-07-31
Amounts falling due within one year, Current
486,967 GBP2023-07-31
Bank Borrowings/Overdrafts
Current
218,431 GBP2024-07-31
192,128 GBP2023-07-31
Other Remaining Borrowings
Current
696,907 GBP2024-07-31
734,600 GBP2023-07-31
Trade Creditors/Trade Payables
Current
2,245,538 GBP2024-07-31
1,522,260 GBP2023-07-31
Corporation Tax Payable
Current
98,683 GBP2024-07-31
77,446 GBP2023-07-31
Other Taxation & Social Security Payable
Current
101,110 GBP2024-07-31
143,200 GBP2023-07-31
Other Creditors
Current
157,514 GBP2024-07-31
197,878 GBP2023-07-31
Accrued Liabilities
Current
130,718 GBP2024-07-31
94,265 GBP2023-07-31
Bank Borrowings/Overdrafts
Non-current
2,130,094 GBP2024-07-31
2,332,872 GBP2023-07-31
Other Remaining Borrowings
Non-current
152,347 GBP2024-07-31
343,759 GBP2023-07-31
Trade Creditors/Trade Payables
Non-current
213,821 GBP2024-07-31
Bank Borrowings
Current, Amounts falling due within one year
218,431 GBP2024-07-31
Total Borrowings
Current, Amounts falling due within one year
915,338 GBP2024-07-31
Bank Borrowings
Non-current, Between one and two years
210,961 GBP2023-07-31
Between two and five year, Non-current
727,927 GBP2024-07-31
Non-current, Between two and five year
695,919 GBP2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
11,888 GBP2024-07-31
1,653 GBP2023-07-31
Between one and five year
2,342 GBP2024-07-31
3,995 GBP2023-07-31
All periods
14,230 GBP2024-07-31
5,648 GBP2023-07-31
Bank Borrowings
Secured
2,348,525 GBP2024-07-31
2,525,000 GBP2023-07-31
Total Borrowings
Secured
3,197,779 GBP2024-07-31
3,603,359 GBP2023-07-31
Deferred Tax Liabilities
Accelerated tax depreciation
513,784 GBP2024-07-31
538,510 GBP2023-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
513,784 GBP2024-07-31
538,510 GBP2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-07-31
Class 2 ordinary share
7 shares2024-07-31
Profit/Loss
Retained earnings (accumulated losses)
83,833 GBP2023-08-01 ~ 2024-07-31