Par Value of Share
Class 1 ordinary share
12021-08-01 ~ 2022-07-31
Turnover/Revenue
18,579,790 GBP2021-08-01 ~ 2022-07-31
10,497,511 GBP2020-08-01 ~ 2021-07-31
Cost of Sales
6,980,825 GBP2021-08-01 ~ 2022-07-31
4,152,205 GBP2020-08-01 ~ 2021-07-31
Gross Profit/Loss
11,598,965 GBP2021-08-01 ~ 2022-07-31
6,345,306 GBP2020-08-01 ~ 2021-07-31
Distribution Costs
2,327,870 GBP2021-08-01 ~ 2022-07-31
305,786 GBP2020-08-01 ~ 2021-07-31
Administrative Expenses
2,930,039 GBP2021-08-01 ~ 2022-07-31
1,322,041 GBP2020-08-01 ~ 2021-07-31
Operating Profit/Loss
6,341,056 GBP2021-08-01 ~ 2022-07-31
4,717,479 GBP2020-08-01 ~ 2021-07-31
Interest Payable/Similar Charges (Finance Costs)
316 GBP2021-08-01 ~ 2022-07-31
Profit/Loss on Ordinary Activities Before Tax
6,340,740 GBP2021-08-01 ~ 2022-07-31
4,717,479 GBP2020-08-01 ~ 2021-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
267,573 GBP2021-08-01 ~ 2022-07-31
265,460 GBP2020-08-01 ~ 2021-07-31
Profit/Loss
6,073,167 GBP2021-08-01 ~ 2022-07-31
4,452,019 GBP2020-08-01 ~ 2021-07-31
Comprehensive Income/Expense
6,073,167 GBP2021-08-01 ~ 2022-07-31
4,452,019 GBP2020-08-01 ~ 2021-07-31
Property, Plant & Equipment
846,393 GBP2022-07-31
549,848 GBP2021-07-31
Fixed Assets - Investments
6,030,000 GBP2022-07-31
6,030,000 GBP2021-07-31
Fixed Assets
6,876,393 GBP2022-07-31
6,579,848 GBP2021-07-31
Debtors
9,159,270 GBP2022-07-31
4,160,435 GBP2021-07-31
Cash at bank and in hand
654,341 GBP2022-07-31
1,167,188 GBP2021-07-31
Current Assets
9,813,611 GBP2022-07-31
5,327,623 GBP2021-07-31
Creditors
Current
2,958,766 GBP2022-07-31
3,971,103 GBP2021-07-31
Net Current Assets/Liabilities
6,854,845 GBP2022-07-31
1,356,520 GBP2021-07-31
Total Assets Less Current Liabilities
13,731,238 GBP2022-07-31
7,936,368 GBP2021-07-31
Creditors
Non-current
-52,835 GBP2022-07-31
Net Assets/Liabilities
13,483,749 GBP2022-07-31
7,885,582 GBP2021-07-31
Equity
Called up share capital
100 GBP2022-07-31
100 GBP2021-07-31
100 GBP2020-07-31
Retained earnings (accumulated losses)
13,483,649 GBP2022-07-31
7,885,482 GBP2021-07-31
4,033,463 GBP2020-07-31
Equity
13,483,749 GBP2022-07-31
7,885,582 GBP2021-07-31
4,033,563 GBP2020-07-31
Dividends Paid
Retained earnings (accumulated losses)
-475,000 GBP2021-08-01 ~ 2022-07-31
-600,000 GBP2020-08-01 ~ 2021-07-31
Dividends Paid
-475,000 GBP2021-08-01 ~ 2022-07-31
-600,000 GBP2020-08-01 ~ 2021-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
6,073,167 GBP2021-08-01 ~ 2022-07-31
4,452,019 GBP2020-08-01 ~ 2021-07-31
Wages/Salaries
1,149,892 GBP2021-08-01 ~ 2022-07-31
272,927 GBP2020-08-01 ~ 2021-07-31
Social Security Costs
137,053 GBP2021-08-01 ~ 2022-07-31
25,615 GBP2020-08-01 ~ 2021-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
17,169 GBP2021-08-01 ~ 2022-07-31
4,538 GBP2020-08-01 ~ 2021-07-31
Staff Costs/Employee Benefits Expense
1,304,114 GBP2021-08-01 ~ 2022-07-31
303,080 GBP2020-08-01 ~ 2021-07-31
Average Number of Employees
182021-08-01 ~ 2022-07-31
92020-08-01 ~ 2021-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
205,530 GBP2021-08-01 ~ 2022-07-31
59,814 GBP2020-08-01 ~ 2021-07-31
Audit Fees/Expenses
7,565 GBP2021-08-01 ~ 2022-07-31
8,500 GBP2020-08-01 ~ 2021-07-31
Current Tax for the Period
126,928 GBP2021-08-01 ~ 2022-07-31
298,483 GBP2020-08-01 ~ 2021-07-31
Tax Expense/Credit at Applicable Tax Rate
1,204,741 GBP2021-08-01 ~ 2022-07-31
896,321 GBP2020-08-01 ~ 2021-07-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
821,403 GBP2022-07-31
609,581 GBP2021-07-31
Furniture and fittings
8,979 GBP2022-07-31
3,792 GBP2021-07-31
Computers
28,384 GBP2022-07-31
16,085 GBP2021-07-31
Property, Plant & Equipment - Gross Cost
1,132,929 GBP2022-07-31
629,458 GBP2021-07-31
Motor vehicles
274,163 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
238,706 GBP2022-07-31
74,155 GBP2021-07-31
Furniture and fittings
2,126 GBP2022-07-31
632 GBP2021-07-31
Computers
9,479 GBP2022-07-31
4,823 GBP2021-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
286,536 GBP2022-07-31
79,610 GBP2021-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
164,551 GBP2021-08-01 ~ 2022-07-31
Furniture and fittings
1,494 GBP2021-08-01 ~ 2022-07-31
Motor vehicles
36,225 GBP2021-08-01 ~ 2022-07-31
Computers
4,656 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
206,926 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
36,225 GBP2022-07-31
Property, Plant & Equipment
Plant and equipment
582,697 GBP2022-07-31
535,426 GBP2021-07-31
Furniture and fittings
6,853 GBP2022-07-31
3,160 GBP2021-07-31
Motor vehicles
237,938 GBP2022-07-31
Computers
18,905 GBP2022-07-31
11,262 GBP2021-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
1,396 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
65,599 GBP2022-07-31
Investments in Group Undertakings
Cost valuation
6,030,000 GBP2021-07-31
Investments in Group Undertakings
6,030,000 GBP2022-07-31
6,030,000 GBP2021-07-31
Trade Debtors/Trade Receivables
Current
22,934 GBP2022-07-31
110,207 GBP2021-07-31
Amounts Owed by Group Undertakings
Current
4,679,904 GBP2022-07-31
2,491,935 GBP2021-07-31
Other Debtors
Current
1,158,351 GBP2022-07-31
118,071 GBP2021-07-31
Amount of value-added tax that is recoverable
Current
219,985 GBP2022-07-31
267,654 GBP2021-07-31
Prepayments/Accrued Income
Current
3,078,096 GBP2022-07-31
1,172,568 GBP2021-07-31
Debtors
Amounts falling due within one year, Current
9,159,270 GBP2022-07-31
4,160,435 GBP2021-07-31
Finance Lease Liabilities - Total Present Value
Current
6,631 GBP2022-07-31
Trade Creditors/Trade Payables
Current
1,181,420 GBP2022-07-31
597,005 GBP2021-07-31
Amounts owed to group undertakings
Current
345,743 GBP2021-07-31
Corporation Tax Payable
Current
180,556 GBP2022-07-31
451,454 GBP2021-07-31
Other Taxation & Social Security Payable
Current
52,225 GBP2022-07-31
13,198 GBP2021-07-31
Other Creditors
Current
43,739 GBP2022-07-31
Accrued Liabilities
Current
151,161 GBP2022-07-31
403,073 GBP2021-07-31
Finance Lease Liabilities - Total Present Value
Non-current
52,835 GBP2022-07-31
Between one and five year, hire purchase agreements
52,835 GBP2022-07-31
hire purchase agreements
59,466 GBP2022-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
194,654 GBP2022-07-31
50,786 GBP2021-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2022-07-31