Cost of Sales
-12,176,936 GBP2023-09-01 ~ 2024-08-31
-10,486,392 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-5,418,681 GBP2023-09-01 ~ 2024-08-31
-4,783,446 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
1,418 GBP2023-09-01 ~ 2024-08-31
1,996 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
-1,981,419 GBP2023-09-01 ~ 2024-08-31
-2,135,810 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
-1,913,665 GBP2023-09-01 ~ 2024-08-31
-2,063,372 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
3,971,806 GBP2024-08-31
4,462,645 GBP2023-08-31
Debtors
2,978,876 GBP2024-08-31
2,686,489 GBP2023-08-31
Cash at bank and in hand
54,724 GBP2024-08-31
33,262 GBP2023-08-31
Current Assets
5,079,826 GBP2024-08-31
4,087,993 GBP2023-08-31
Net Current Assets/Liabilities
-946,428 GBP2024-08-31
-2,309,176 GBP2023-08-31
Total Assets Less Current Liabilities
3,025,378 GBP2024-08-31
2,153,469 GBP2023-08-31
Creditors
Non-current, Amounts falling due after one year
-2,096,642 GBP2023-08-31
Net Assets/Liabilities
1,014,050 GBP2024-08-31
56,827 GBP2023-08-31
Equity
Called up share capital
425 GBP2024-08-31
280 GBP2023-08-31
273 GBP2022-08-31
Share premium
8,340,773 GBP2024-08-31
5,470,030 GBP2023-08-31
5,070,038 GBP2022-08-31
Retained earnings (accumulated losses)
-7,327,148 GBP2024-08-31
-5,413,483 GBP2023-08-31
-3,350,111 GBP2022-08-31
Equity
1,014,050 GBP2024-08-31
56,827 GBP2023-08-31
Profit/Loss
Retained earnings (accumulated losses)
-1,913,665 GBP2023-09-01 ~ 2024-08-31
-2,063,372 GBP2022-09-01 ~ 2023-08-31
Issue of Equity Instruments
Called up share capital
145 GBP2023-09-01 ~ 2024-08-31
7 GBP2022-09-01 ~ 2023-08-31
Issue of Equity Instruments
2,870,888 GBP2023-09-01 ~ 2024-08-31
399,999 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
23,625 GBP2023-09-01 ~ 2024-08-31
22,500 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
1092023-09-01 ~ 2024-08-31
992022-09-01 ~ 2023-08-31
Wages/Salaries
3,367,522 GBP2023-09-01 ~ 2024-08-31
2,923,362 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
68,771 GBP2023-09-01 ~ 2024-08-31
62,440 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
3,757,887 GBP2023-09-01 ~ 2024-08-31
3,263,703 GBP2022-09-01 ~ 2023-08-31
Director Remuneration
152,735 GBP2023-09-01 ~ 2024-08-31
123,400 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,123,668 GBP2023-08-31
Plant and equipment
6,145,344 GBP2024-08-31
6,044,500 GBP2023-08-31
Furniture and fittings
685,672 GBP2024-08-31
428,839 GBP2023-08-31
Computers
180,686 GBP2024-08-31
165,884 GBP2023-08-31
Motor vehicles
50,387 GBP2024-08-31
38,770 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
8,192,686 GBP2024-08-31
7,801,661 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
-5,833 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals
-5,833 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
589,839 GBP2023-08-31
Plant and equipment
2,848,018 GBP2024-08-31
2,239,386 GBP2023-08-31
Furniture and fittings
475,193 GBP2024-08-31
398,339 GBP2023-08-31
Computers
103,415 GBP2024-08-31
79,785 GBP2023-08-31
Motor vehicles
32,228 GBP2024-08-31
31,667 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,220,880 GBP2024-08-31
3,339,016 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
172,187 GBP2023-09-01 ~ 2024-08-31
Plant and equipment
608,632 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
76,854 GBP2023-09-01 ~ 2024-08-31
Computers
23,630 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
6,394 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
887,697 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
-5,833 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-5,833 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Plant and equipment
3,297,326 GBP2024-08-31
3,805,114 GBP2023-08-31
Furniture and fittings
210,479 GBP2024-08-31
30,500 GBP2023-08-31
Computers
77,271 GBP2024-08-31
86,099 GBP2023-08-31
Motor vehicles
18,159 GBP2024-08-31
7,103 GBP2023-08-31
Land and buildings, Under hire purchased contracts or finance leases
533,829 GBP2023-08-31
Finished Goods/Goods for Resale
2,046,226 GBP2024-08-31
1,368,242 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
2,334,501 GBP2024-08-31
2,403,556 GBP2023-08-31
Other Debtors
Current
401,802 GBP2024-08-31
36,508 GBP2023-08-31
Prepayments/Accrued Income
Current
242,573 GBP2024-08-31
246,425 GBP2023-08-31
Debtors
Amounts falling due within one year, Current
2,978,876 GBP2024-08-31
2,686,489 GBP2023-08-31
Bank Borrowings/Overdrafts
Current
531,324 GBP2024-08-31
538,782 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current
52,861 GBP2024-08-31
54,472 GBP2023-08-31
Trade Creditors/Trade Payables
Current
1,273,464 GBP2024-08-31
1,059,511 GBP2023-08-31
Other Taxation & Social Security Payable
Current
711,981 GBP2024-08-31
621,880 GBP2023-08-31
Other Creditors
Current
1,143,076 GBP2024-08-31
623,900 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
1,313,548 GBP2024-08-31
627,737 GBP2023-08-31
Creditors
Current
6,026,254 GBP2024-08-31
6,397,169 GBP2023-08-31
Bank Borrowings/Overdrafts
Non-current
466,434 GBP2024-08-31
997,758 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Non-current
243,091 GBP2024-08-31
91,329 GBP2023-08-31
Other Remaining Borrowings
Non-current
181,726 GBP2024-08-31
173,154 GBP2023-08-31
Creditors
Non-current
2,011,328 GBP2024-08-31
2,096,642 GBP2023-08-31
Bank Borrowings
997,758 GBP2024-08-31
1,512,271 GBP2023-08-31
Bank Overdrafts
0 GBP2024-08-31
24,269 GBP2023-08-31
-24,269 GBP2023-08-31
Total Borrowings
1,179,484 GBP2024-08-31
1,709,694 GBP2023-08-31
Current
531,324 GBP2024-08-31
538,782 GBP2023-08-31
Non-current
648,160 GBP2024-08-31
1,170,912 GBP2023-08-31
Minimum gross finance lease payments owing
Amounts falling due within one year
52,861 GBP2024-08-31
54,472 GBP2023-08-31
Minimum gross finance lease payments owing
295,952 GBP2024-08-31
145,801 GBP2023-08-31
Par Value of Share
Class 2 ordinary share
0 GBP2023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
19,618,954 shares2024-08-31
18,228,260 shares2023-08-31
Par Value of Share
Class 3 ordinary share
0 GBP2023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1,165,328 shares2024-08-31
1,165,328 shares2023-08-31
Equity
Called up share capital
208 GBP2024-08-31
194 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
286,559 GBP2024-08-31
192,244 GBP2023-08-31
Between two and five year
721,917 GBP2024-08-31
380,321 GBP2023-08-31
More than five year
280,000 GBP2024-08-31
0 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,288,476 GBP2024-08-31
572,565 GBP2023-08-31