Average Number of Employees
3532023-07-31 ~ 2024-07-28
2102022-07-28 ~ 2023-07-30
Turnover/Revenue
14,747,483 GBP2023-07-31 ~ 2024-07-28
9,488,741 GBP2022-07-28 ~ 2023-07-30
Cost of Sales
-12,158,111 GBP2023-07-31 ~ 2024-07-28
-7,560,868 GBP2022-07-28 ~ 2023-07-30
Gross Profit/Loss
2,589,372 GBP2023-07-31 ~ 2024-07-28
1,927,873 GBP2022-07-28 ~ 2023-07-30
Administrative Expenses
-5,926,879 GBP2023-07-31 ~ 2024-07-28
-3,996,114 GBP2022-07-28 ~ 2023-07-30
Operating Profit/Loss
-3,337,507 GBP2023-07-31 ~ 2024-07-28
-2,068,241 GBP2022-07-28 ~ 2023-07-30
Other Interest Receivable/Similar Income (Finance Income)
18,500 GBP2023-07-31 ~ 2024-07-28
Profit/Loss on Ordinary Activities Before Tax
-3,460,289 GBP2023-07-31 ~ 2024-07-28
-2,375,788 GBP2022-07-28 ~ 2023-07-30
Profit/Loss
-3,460,289 GBP2023-07-31 ~ 2024-07-28
-2,375,788 GBP2022-07-28 ~ 2023-07-30
Intangible Assets
113,093 GBP2024-07-28
114,243 GBP2023-07-30
Property, Plant & Equipment
7,462,704 GBP2024-07-28
4,324,221 GBP2023-07-30
Fixed Assets
7,575,797 GBP2024-07-28
4,438,464 GBP2023-07-30
Total Inventories
388,971 GBP2024-07-28
318,485 GBP2023-07-30
Debtors
Current
1,355,934 GBP2024-07-28
795,420 GBP2023-07-30
Cash at bank and in hand
1,030,326 GBP2024-07-28
963,050 GBP2023-07-30
Current Assets
2,775,231 GBP2024-07-28
2,076,955 GBP2023-07-30
Creditors
Current, Amounts falling due within one year
-15,492,487 GBP2024-07-28
-7,936,542 GBP2023-07-30
Net Current Assets/Liabilities
-12,717,256 GBP2024-07-28
-5,859,587 GBP2023-07-30
Total Assets Less Current Liabilities
-5,141,459 GBP2024-07-28
-1,421,123 GBP2023-07-30
Net Assets/Liabilities
-5,565,611 GBP2024-07-28
-2,126,118 GBP2023-07-30
Equity
Called up share capital
2 GBP2024-07-28
2 GBP2023-07-30
2 GBP2022-07-28
Retained earnings (accumulated losses)
-5,565,613 GBP2024-07-28
-2,126,120 GBP2023-07-30
270,464 GBP2022-07-28
Equity
-5,565,611 GBP2024-07-28
-2,126,118 GBP2023-07-30
270,466 GBP2022-07-28
Profit/Loss
Retained earnings (accumulated losses)
-3,460,289 GBP2023-07-31 ~ 2024-07-28
-2,375,788 GBP2022-07-28 ~ 2023-07-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-3,439,493 GBP2023-07-31 ~ 2024-07-28
-2,396,584 GBP2022-07-28 ~ 2023-07-30
Comprehensive Income/Expense
-3,439,493 GBP2023-07-31 ~ 2024-07-28
-2,396,584 GBP2022-07-28 ~ 2023-07-30
Audit Fees/Expenses
34,500 GBP2023-07-31 ~ 2024-07-28
33,750 GBP2022-07-28 ~ 2023-07-30
Wages/Salaries
7,186,425 GBP2023-07-31 ~ 2024-07-28
4,561,937 GBP2022-07-28 ~ 2023-07-30
Social Security Costs
592,855 GBP2023-07-31 ~ 2024-07-28
377,731 GBP2022-07-28 ~ 2023-07-30
Staff Costs/Employee Benefits Expense
7,899,870 GBP2023-07-31 ~ 2024-07-28
5,008,569 GBP2022-07-28 ~ 2023-07-30
Intangible Assets - Gross Cost
Development expenditure
115,490 GBP2024-07-28
115,490 GBP2023-07-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
2,397 GBP2024-07-28
1,247 GBP2023-07-30
Intangible Assets
Development expenditure
113,093 GBP2024-07-28
114,243 GBP2023-07-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
399,953 GBP2024-07-28
399,953 GBP2023-07-30
Motor vehicles
81,337 GBP2024-07-28
81,337 GBP2023-07-30
Furniture and fittings
2,729,351 GBP2024-07-28
1,829,786 GBP2023-07-30
Office equipment
2,395,689 GBP2024-07-28
1,450,981 GBP2023-07-30
Property, Plant & Equipment - Gross Cost
10,636,059 GBP2024-07-28
6,272,212 GBP2023-07-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
166,831 GBP2023-07-30
Motor vehicles
27,882 GBP2023-07-30
Furniture and fittings
539,294 GBP2023-07-30
Office equipment
671,880 GBP2023-07-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,947,991 GBP2023-07-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
20,334 GBP2023-07-31 ~ 2024-07-28
Furniture and fittings, Owned/Freehold
219,142 GBP2023-07-31 ~ 2024-07-28
Office equipment, Owned/Freehold
458,298 GBP2023-07-31 ~ 2024-07-28
Owned/Freehold
1,225,364 GBP2023-07-31 ~ 2024-07-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
223,968 GBP2024-07-28
Motor vehicles
48,216 GBP2024-07-28
Furniture and fittings
758,436 GBP2024-07-28
Office equipment
1,130,178 GBP2024-07-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,173,355 GBP2024-07-28
Property, Plant & Equipment
Plant and equipment
175,985 GBP2024-07-28
233,122 GBP2023-07-30
Motor vehicles
33,121 GBP2024-07-28
53,455 GBP2023-07-30
Furniture and fittings
1,970,915 GBP2024-07-28
1,290,492 GBP2023-07-30
Office equipment
1,265,511 GBP2024-07-28
779,101 GBP2023-07-30
Under hire purchased contracts or finance leases, Motor vehicles
46,147 GBP2024-07-28
Motor vehicles, Under hire purchased contracts or finance leases
61,529 GBP2023-07-30
Under hire purchased contracts or finance leases
1,806,172 GBP2024-07-28
970,080 GBP2023-07-30
Raw materials and consumables
388,971 GBP2024-07-28
318,485 GBP2023-07-30
Trade Debtors/Trade Receivables
Current
592,028 GBP2024-07-28
97,445 GBP2023-07-30
Other Debtors
Current
275,231 GBP2024-07-28
189,634 GBP2023-07-30
Prepayments/Accrued Income
Current
488,675 GBP2024-07-28
508,341 GBP2023-07-30
Cash and Cash Equivalents
1,030,326 GBP2024-07-28
963,050 GBP2023-07-30
Bank Borrowings
Current
18,182 GBP2024-07-28
18,182 GBP2023-07-30
Other Remaining Borrowings
Current
9,895 GBP2023-07-30
Trade Creditors/Trade Payables
Current
2,141,211 GBP2024-07-28
1,460,069 GBP2023-07-30
Amounts owed to group undertakings
Current
10,497,842 GBP2024-07-28
4,313,577 GBP2023-07-30
Corporation Tax Payable
Current
27,035 GBP2024-07-28
27,035 GBP2023-07-30
Taxation/Social Security Payable
Current
691,530 GBP2024-07-28
471,683 GBP2023-07-30
Finance Lease Liabilities - Total Present Value
Current
259,751 GBP2024-07-28
225,274 GBP2023-07-30
Other Creditors
Current
1,349,023 GBP2024-07-28
1,057,614 GBP2023-07-30
Accrued Liabilities/Deferred Income
Current
507,913 GBP2024-07-28
353,213 GBP2023-07-30
Creditors
Current
15,492,487 GBP2024-07-28
7,936,542 GBP2023-07-30
Bank Borrowings
Non-current
22,727 GBP2024-07-28
40,909 GBP2023-07-30
Finance Lease Liabilities - Total Present Value
Non-current
401,425 GBP2024-07-28
664,086 GBP2023-07-30
Creditors
Non-current
424,152 GBP2024-07-28
704,995 GBP2023-07-30
Bank Borrowings
Current, Amounts falling due within one year
18,182 GBP2024-07-28
18,182 GBP2023-07-30
Total Borrowings
Current, Amounts falling due within one year
18,182 GBP2024-07-28
28,077 GBP2023-07-30
Bank Borrowings
Non-current, Between one and two years
18,182 GBP2023-07-30
Between two and five year, Non-current
4,545 GBP2024-07-28
22,727 GBP2023-07-30
Total Borrowings
40,909 GBP2024-07-28
68,986 GBP2023-07-30
Minimum gross finance lease payments owing
664,085 GBP2024-07-28
889,360 GBP2023-07-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-07-28
2 shares2023-07-30
Par Value of Share
Class 1 ordinary share
1.002023-07-31 ~ 2024-07-28
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
8,580 GBP2024-07-28
8,580 GBP2023-07-30
Between one and five year
18,590 GBP2024-07-28
27,170 GBP2023-07-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
27,170 GBP2024-07-28
35,750 GBP2023-07-30
Advances or credits given to directors
120,602 GBP2024-07-28
83,229 GBP2023-07-30