Par Value of Share
Class 1 ordinary share
12023-09-01 ~ 2024-08-31
Turnover/Revenue
15,452,472 GBP2023-09-01 ~ 2024-08-31
12,298,298 GBP2022-09-01 ~ 2023-08-31
Cost of Sales
13,694,542 GBP2023-09-01 ~ 2024-08-31
10,441,938 GBP2022-09-01 ~ 2023-08-31
Gross Profit/Loss
1,757,930 GBP2023-09-01 ~ 2024-08-31
1,856,360 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
1,653,726 GBP2023-09-01 ~ 2024-08-31
1,521,141 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
104,204 GBP2023-09-01 ~ 2024-08-31
335,219 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
3 GBP2023-09-01 ~ 2024-08-31
Interest Payable/Similar Charges (Finance Costs)
94,994 GBP2023-09-01 ~ 2024-08-31
30,781 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
9,213 GBP2023-09-01 ~ 2024-08-31
304,438 GBP2022-09-01 ~ 2023-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-140,380 GBP2023-09-01 ~ 2024-08-31
101,306 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
149,593 GBP2023-09-01 ~ 2024-08-31
203,132 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
149,593 GBP2023-09-01 ~ 2024-08-31
203,132 GBP2022-09-01 ~ 2023-08-31
Intangible Assets
1,285,769 GBP2024-08-31
1,138,000 GBP2023-08-31
Property, Plant & Equipment
687,289 GBP2024-08-31
391,270 GBP2023-08-31
Fixed Assets
1,973,058 GBP2024-08-31
1,529,270 GBP2023-08-31
Total Inventories
236,185 GBP2024-08-31
129,020 GBP2023-08-31
Debtors
2,499,786 GBP2024-08-31
1,913,465 GBP2023-08-31
Cash at bank and in hand
36,271 GBP2024-08-31
116,055 GBP2023-08-31
Current Assets
2,772,242 GBP2024-08-31
2,158,540 GBP2023-08-31
Creditors
Current
3,700,754 GBP2024-08-31
2,560,271 GBP2023-08-31
Net Current Assets/Liabilities
-928,512 GBP2024-08-31
-401,731 GBP2023-08-31
Total Assets Less Current Liabilities
1,044,546 GBP2024-08-31
1,127,539 GBP2023-08-31
Creditors
Non-current
-371,304 GBP2024-08-31
-527,784 GBP2023-08-31
Net Assets/Liabilities
663,946 GBP2024-08-31
514,353 GBP2023-08-31
Equity
Called up share capital
1,350 GBP2024-08-31
1,350 GBP2023-08-31
1,350 GBP2022-08-31
Share premium
249,650 GBP2024-08-31
249,650 GBP2023-08-31
249,650 GBP2022-08-31
Retained earnings (accumulated losses)
412,946 GBP2024-08-31
263,353 GBP2023-08-31
60,221 GBP2022-08-31
Equity
663,946 GBP2024-08-31
514,353 GBP2023-08-31
311,221 GBP2022-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
149,593 GBP2023-09-01 ~ 2024-08-31
203,132 GBP2022-09-01 ~ 2023-08-31
Wages/Salaries
12,749,110 GBP2023-09-01 ~ 2024-08-31
8,960,813 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
623,189 GBP2023-09-01 ~ 2024-08-31
458,474 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
180,872 GBP2023-09-01 ~ 2024-08-31
195,643 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
13,553,171 GBP2023-09-01 ~ 2024-08-31
9,614,930 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
11302023-09-01 ~ 2024-08-31
9692022-09-01 ~ 2023-08-31
Director Remuneration
77,575 GBP2023-09-01 ~ 2024-08-31
62,096 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
209,734 GBP2023-09-01 ~ 2024-08-31
136,619 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
15,000 GBP2023-09-01 ~ 2024-08-31
15,000 GBP2022-09-01 ~ 2023-08-31
Current Tax for the Period
-64,274 GBP2023-09-01 ~ 2024-08-31
89,468 GBP2022-09-01 ~ 2023-08-31
Tax Expense/Credit at Applicable Tax Rate
1,750 GBP2023-09-01 ~ 2024-08-31
76,110 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Gross Cost
Net goodwill
1,473,076 GBP2024-08-31
1,178,000 GBP2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
187,307 GBP2024-08-31
40,000 GBP2023-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
147,307 GBP2023-09-01 ~ 2024-08-31
Intangible Assets
Net goodwill
1,285,769 GBP2024-08-31
1,138,000 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,606,264 GBP2024-08-31
1,103,171 GBP2023-08-31
Furniture and fittings
6,422 GBP2024-08-31
6,422 GBP2023-08-31
Motor vehicles
20,202 GBP2024-08-31
108,849 GBP2023-08-31
Computers
81,166 GBP2024-08-31
78,506 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
1,714,054 GBP2024-08-31
1,296,948 GBP2023-08-31
Property, Plant & Equipment - Disposals
Motor vehicles
-88,647 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Disposals
-88,647 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
937,646 GBP2024-08-31
738,356 GBP2023-08-31
Furniture and fittings
6,422 GBP2024-08-31
6,422 GBP2023-08-31
Motor vehicles
3,715 GBP2024-08-31
86,867 GBP2023-08-31
Computers
78,982 GBP2024-08-31
74,033 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,026,765 GBP2024-08-31
905,678 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
199,290 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
5,495 GBP2023-09-01 ~ 2024-08-31
Computers
4,949 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
209,734 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-88,647 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-88,647 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Plant and equipment
668,618 GBP2024-08-31
364,815 GBP2023-08-31
Motor vehicles
16,487 GBP2024-08-31
21,982 GBP2023-08-31
Computers
2,184 GBP2024-08-31
4,473 GBP2023-08-31
Merchandise
236,185 GBP2024-08-31
129,020 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
2,092,843 GBP2024-08-31
1,453,407 GBP2023-08-31
Other Debtors
Current
15,184 GBP2024-08-31
221,475 GBP2023-08-31
Amount of corporation tax that is recoverable
Current
10,042 GBP2024-08-31
Prepayments/Accrued Income
Current
92,964 GBP2024-08-31
48,143 GBP2023-08-31
Debtors
Current, Amounts falling due within one year
2,499,786 GBP2024-08-31
Amounts falling due within one year, Current
1,913,465 GBP2023-08-31
Bank Borrowings/Overdrafts
Current
137,541 GBP2024-08-31
100,000 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current
70,746 GBP2024-08-31
Trade Creditors/Trade Payables
Current
261,396 GBP2024-08-31
233,567 GBP2023-08-31
Corporation Tax Payable
Current
10,042 GBP2024-08-31
89,468 GBP2023-08-31
Other Taxation & Social Security Payable
Current
191,739 GBP2024-08-31
268,188 GBP2023-08-31
Other Creditors
Current
1,455,012 GBP2024-08-31
1,024,222 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
38,600 GBP2024-08-31
15,000 GBP2023-08-31
Bank Borrowings/Overdrafts
Non-current
371,304 GBP2024-08-31
527,784 GBP2023-08-31
Bank Borrowings
Current, Amounts falling due within one year
137,541 GBP2024-08-31
Between two and five year, Non-current
371,304 GBP2024-08-31
527,784 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
26,406 GBP2024-08-31
50,207 GBP2023-08-31
Between one and five year
4,250 GBP2024-08-31
All periods
30,656 GBP2024-08-31
50,207 GBP2023-08-31
Bank Borrowings
Secured
508,845 GBP2024-08-31
627,784 GBP2023-08-31
Total Borrowings
Secured
1,930,881 GBP2024-08-31
1,513,081 GBP2023-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
9,296 GBP2024-08-31
85,402 GBP2023-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
9,296 GBP2024-08-31
85,402 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,350 shares2024-08-31
Profit/Loss
Retained earnings (accumulated losses)
149,593 GBP2023-09-01 ~ 2024-08-31