Cost of Sales
-10,486,392 GBP2022-09-01 ~ 2023-08-31
-10,700,140 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-4,783,446 GBP2022-09-01 ~ 2023-08-31
-4,418,921 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
1,996 GBP2022-09-01 ~ 2023-08-31
153 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
-2,135,810 GBP2022-09-01 ~ 2023-08-31
-2,505,975 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
-2,063,372 GBP2022-09-01 ~ 2023-08-31
-1,825,848 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment
4,462,645 GBP2023-08-31
5,156,131 GBP2022-08-31
Debtors
2,686,489 GBP2023-08-31
1,915,698 GBP2022-08-31
Cash at bank and in hand
33,262 GBP2023-08-31
272,606 GBP2022-08-31
Current Assets
4,087,993 GBP2023-08-31
3,604,347 GBP2022-08-31
Creditors
Current, Amounts falling due within one year
-6,397,169 GBP2023-08-31
-3,226,646 GBP2022-08-31
Net Current Assets/Liabilities
-2,309,176 GBP2023-08-31
377,701 GBP2022-08-31
Total Assets Less Current Liabilities
2,153,469 GBP2023-08-31
5,533,832 GBP2022-08-31
Creditors
Non-current, Amounts falling due after one year
-2,096,642 GBP2023-08-31
-3,813,632 GBP2022-08-31
Net Assets/Liabilities
56,827 GBP2023-08-31
1,720,200 GBP2022-08-31
Equity
Called up share capital
280 GBP2023-08-31
273 GBP2022-08-31
273 GBP2021-08-31
Share premium
5,470,030 GBP2023-08-31
5,070,038 GBP2022-08-31
5,070,038 GBP2021-08-31
Retained earnings (accumulated losses)
-5,413,483 GBP2023-08-31
-3,350,111 GBP2022-08-31
-1,524,263 GBP2021-08-31
Equity
56,827 GBP2023-08-31
1,720,200 GBP2022-08-31
Profit/Loss
Retained earnings (accumulated losses)
-2,063,372 GBP2022-09-01 ~ 2023-08-31
-1,825,848 GBP2021-09-01 ~ 2022-08-31
Issue of Equity Instruments
Called up share capital
7 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
22,500 GBP2022-09-01 ~ 2023-08-31
14,750 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
992022-09-01 ~ 2023-08-31
972021-09-01 ~ 2022-08-31
Wages/Salaries
2,923,362 GBP2022-09-01 ~ 2023-08-31
2,697,157 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
62,440 GBP2022-09-01 ~ 2023-08-31
50,318 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
3,263,703 GBP2022-09-01 ~ 2023-08-31
2,998,314 GBP2021-09-01 ~ 2022-08-31
Director Remuneration
123,400 GBP2022-09-01 ~ 2023-08-31
122,500 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2022-09-01 ~ 2023-08-31
-678,000 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,123,668 GBP2023-08-31
1,116,485 GBP2022-08-31
Plant and equipment
6,044,500 GBP2023-08-31
5,970,455 GBP2022-08-31
Furniture and fittings
428,839 GBP2023-08-31
428,839 GBP2022-08-31
Computers
165,884 GBP2023-08-31
117,795 GBP2022-08-31
Motor vehicles
38,770 GBP2023-08-31
38,770 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
7,801,661 GBP2023-08-31
7,672,344 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
589,839 GBP2023-08-31
419,209 GBP2022-08-31
Plant and equipment
2,239,386 GBP2023-08-31
1,649,532 GBP2022-08-31
Furniture and fittings
398,339 GBP2023-08-31
365,529 GBP2022-08-31
Computers
79,785 GBP2023-08-31
56,298 GBP2022-08-31
Motor vehicles
31,667 GBP2023-08-31
25,645 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,339,016 GBP2023-08-31
2,516,213 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
170,630 GBP2022-09-01 ~ 2023-08-31
Plant and equipment
589,854 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
32,810 GBP2022-09-01 ~ 2023-08-31
Computers
23,487 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
6,022 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
822,803 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
533,829 GBP2023-08-31
697,276 GBP2022-08-31
Plant and equipment
3,805,114 GBP2023-08-31
4,320,923 GBP2022-08-31
Furniture and fittings
30,500 GBP2023-08-31
63,310 GBP2022-08-31
Computers
86,099 GBP2023-08-31
61,497 GBP2022-08-31
Motor vehicles
7,103 GBP2023-08-31
13,125 GBP2022-08-31
Finished Goods/Goods for Resale
1,368,242 GBP2023-08-31
1,416,043 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
2,403,556 GBP2023-08-31
1,699,112 GBP2022-08-31
Other Debtors
Current
36,508 GBP2023-08-31
36,508 GBP2022-08-31
Prepayments/Accrued Income
Current
246,425 GBP2023-08-31
180,078 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
2,686,489 GBP2023-08-31
1,915,698 GBP2022-08-31
Bank Borrowings/Overdrafts
Current
538,782 GBP2023-08-31
505,878 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Current
54,472 GBP2023-08-31
54,472 GBP2022-08-31
Trade Creditors/Trade Payables
Current
1,059,511 GBP2023-08-31
1,066,067 GBP2022-08-31
Other Taxation & Social Security Payable
Current
621,880 GBP2023-08-31
630,961 GBP2022-08-31
Other Creditors
Current
623,900 GBP2023-08-31
301,248 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
627,737 GBP2023-08-31
668,020 GBP2022-08-31
Creditors
Current
6,397,169 GBP2023-08-31
3,226,646 GBP2022-08-31
Bank Borrowings/Overdrafts
Non-current
997,758 GBP2023-08-31
1,508,188 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Non-current
91,329 GBP2023-08-31
145,800 GBP2022-08-31
Other Remaining Borrowings
Non-current
173,154 GBP2023-08-31
159,332 GBP2022-08-31
Creditors
Non-current
2,096,642 GBP2023-08-31
3,813,632 GBP2022-08-31
Bank Borrowings
1,512,271 GBP2023-08-31
2,014,052 GBP2022-08-31
Total Borrowings
1,709,694 GBP2023-08-31
2,173,398 GBP2022-08-31
Current
538,782 GBP2023-08-31
505,878 GBP2022-08-31
Non-current
1,170,912 GBP2023-08-31
1,667,520 GBP2022-08-31
Minimum gross finance lease payments owing
Amounts falling due within one year
54,472 GBP2023-08-31
54,472 GBP2022-08-31
Minimum gross finance lease payments owing
145,801 GBP2023-08-31
200,272 GBP2022-08-31
Equity
Called up share capital
194 GBP2023-08-31
187 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
192,244 GBP2023-08-31
247,926 GBP2022-08-31
Between two and five year
380,321 GBP2023-08-31
356,232 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
572,565 GBP2023-08-31
604,158 GBP2022-08-31