Cost of Sales
-18,690,409 GBP2023-09-01 ~ 2024-08-31
-19,847,696 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-5,736,483 GBP2023-09-01 ~ 2024-08-31
-5,416,179 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
117,402 GBP2023-09-01 ~ 2024-08-31
18,644 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
4,641,010 GBP2023-09-01 ~ 2024-08-31
5,755,485 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
3,474,059 GBP2023-09-01 ~ 2024-08-31
4,584,427 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
3,474,059 GBP2023-09-01 ~ 2024-08-31
4,584,427 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
9,105,888 GBP2024-08-31
7,887,211 GBP2023-08-31
Debtors
9,190,944 GBP2024-08-31
7,736,580 GBP2023-08-31
Cash at bank and in hand
5,202,181 GBP2024-08-31
6,016,382 GBP2023-08-31
Current Assets
15,477,727 GBP2024-08-31
14,909,073 GBP2023-08-31
Creditors
Current, Amounts falling due within one year
-5,833,676 GBP2024-08-31
-6,129,201 GBP2023-08-31
Net Current Assets/Liabilities
9,644,051 GBP2024-08-31
8,779,872 GBP2023-08-31
Total Assets Less Current Liabilities
18,749,939 GBP2024-08-31
16,667,083 GBP2023-08-31
Creditors
Non-current, Amounts falling due after one year
-428,545 GBP2024-08-31
-685,344 GBP2023-08-31
Net Assets/Liabilities
16,794,114 GBP2024-08-31
14,488,055 GBP2023-08-31
Equity
Called up share capital
175,000 GBP2024-08-31
175,000 GBP2023-08-31
175,000 GBP2022-08-31
Retained earnings (accumulated losses)
16,619,114 GBP2024-08-31
14,313,055 GBP2023-08-31
10,188,628 GBP2022-08-31
Equity
16,794,114 GBP2024-08-31
14,488,055 GBP2023-08-31
Profit/Loss
Retained earnings (accumulated losses)
3,474,059 GBP2023-09-01 ~ 2024-08-31
4,584,427 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
Retained earnings (accumulated losses)
-460,000 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
-1,168,000 GBP2023-09-01 ~ 2024-08-31
Audit Fees/Expenses
16,000 GBP2023-09-01 ~ 2024-08-31
14,500 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
1122023-09-01 ~ 2024-08-31
1062022-09-01 ~ 2023-08-31
Wages/Salaries
4,353,513 GBP2023-09-01 ~ 2024-08-31
4,088,655 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
272,386 GBP2023-09-01 ~ 2024-08-31
223,334 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
5,047,857 GBP2023-09-01 ~ 2024-08-31
4,705,872 GBP2022-09-01 ~ 2023-08-31
Director Remuneration
39,612 GBP2023-09-01 ~ 2024-08-31
39,612 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
33,596 GBP2023-09-01 ~ 2024-08-31
85,471 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
2,224,452 GBP2024-08-31
1,050,845 GBP2023-08-31
Plant and equipment
9,075,992 GBP2024-08-31
8,641,888 GBP2023-08-31
Furniture and fittings
127,241 GBP2024-08-31
93,479 GBP2023-08-31
Computers
284,139 GBP2024-08-31
264,872 GBP2023-08-31
Motor vehicles
519,366 GBP2024-08-31
427,961 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
13,194,424 GBP2024-08-31
11,088,716 GBP2023-08-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
0 GBP2023-09-01 ~ 2024-08-31
Computers
0 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
-87,900 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals
-87,900 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
225,173 GBP2024-08-31
171,294 GBP2023-08-31
Plant and equipment
3,261,542 GBP2024-08-31
2,534,077 GBP2023-08-31
Furniture and fittings
63,888 GBP2024-08-31
52,293 GBP2023-08-31
Computers
247,939 GBP2024-08-31
201,698 GBP2023-08-31
Motor vehicles
289,994 GBP2024-08-31
242,143 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,088,536 GBP2024-08-31
3,201,505 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
53,879 GBP2023-09-01 ~ 2024-08-31
Plant and equipment
727,465 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
11,595 GBP2023-09-01 ~ 2024-08-31
Computers
46,241 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
110,049 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
949,229 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
0 GBP2023-09-01 ~ 2024-08-31
Computers
0 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
-62,198 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-62,198 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Improvements to leasehold property
1,999,279 GBP2024-08-31
879,551 GBP2023-08-31
Plant and equipment
5,814,450 GBP2024-08-31
6,107,811 GBP2023-08-31
Furniture and fittings
63,353 GBP2024-08-31
41,186 GBP2023-08-31
Computers
36,200 GBP2024-08-31
63,174 GBP2023-08-31
Motor vehicles
229,372 GBP2024-08-31
185,818 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
5,430,082 GBP2024-08-31
5,511,523 GBP2023-08-31
Amounts Owed by Group Undertakings
Current
3,493,436 GBP2024-08-31
2,009,339 GBP2023-08-31
Other Debtors
Current
163,181 GBP2024-08-31
127,738 GBP2023-08-31
Prepayments/Accrued Income
Current
104,245 GBP2024-08-31
87,980 GBP2023-08-31
Debtors
Current, Amounts falling due within one year
9,190,944 GBP2024-08-31
7,736,580 GBP2023-08-31
Bank Borrowings/Overdrafts
Current
100,000 GBP2024-08-31
100,000 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current
163,316 GBP2024-08-31
177,027 GBP2023-08-31
Trade Creditors/Trade Payables
Current
3,720,784 GBP2024-08-31
3,841,352 GBP2023-08-31
Corporation Tax Payable
Current
472,977 GBP2024-08-31
671,545 GBP2023-08-31
Other Taxation & Social Security Payable
Current
146,133 GBP2024-08-31
238,674 GBP2023-08-31
Other Creditors
Current
132,812 GBP2024-08-31
107,172 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
1,049,934 GBP2024-08-31
959,192 GBP2023-08-31
Creditors
Current
5,833,676 GBP2024-08-31
6,129,201 GBP2023-08-31
Bank Borrowings/Overdrafts
Non-current
75,000 GBP2024-08-31
175,000 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Non-current
254,665 GBP2024-08-31
362,981 GBP2023-08-31
Creditors
Non-current
428,545 GBP2024-08-31
685,344 GBP2023-08-31
Bank Borrowings
175,000 GBP2024-08-31
275,000 GBP2023-08-31
Total Borrowings
Current
100,000 GBP2024-08-31
100,000 GBP2023-08-31
Non-current
75,000 GBP2024-08-31
175,000 GBP2023-08-31
Minimum gross finance lease payments owing
Amounts falling due within one year
163,316 GBP2024-08-31
177,027 GBP2023-08-31
Minimum gross finance lease payments owing
417,981 GBP2024-08-31
540,008 GBP2023-08-31
Amounts received in advance for goods or services to be provided in the future
146,600 GBP2024-08-31
181,602 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
6,900 GBP2024-08-31
8,938 GBP2023-08-31
Between two and five year
7,752 GBP2024-08-31
8,865 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
14,652 GBP2024-08-31
17,803 GBP2023-08-31