Par Value of Share
Class 1 ordinary share
12022-09-01 ~ 2023-08-31
Turnover/Revenue
12,298,298 GBP2022-09-01 ~ 2023-08-31
28,770,975 GBP2021-04-01 ~ 2022-08-31
Cost of Sales
10,441,938 GBP2022-09-01 ~ 2023-08-31
24,903,582 GBP2021-04-01 ~ 2022-08-31
Gross Profit/Loss
1,856,360 GBP2022-09-01 ~ 2023-08-31
3,867,393 GBP2021-04-01 ~ 2022-08-31
Administrative Expenses
1,521,141 GBP2022-09-01 ~ 2023-08-31
3,451,780 GBP2021-04-01 ~ 2022-08-31
Operating Profit/Loss
335,219 GBP2022-09-01 ~ 2023-08-31
733,970 GBP2021-04-01 ~ 2022-08-31
Interest Payable/Similar Charges (Finance Costs)
30,781 GBP2022-09-01 ~ 2023-08-31
44,861 GBP2021-04-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
304,438 GBP2022-09-01 ~ 2023-08-31
689,109 GBP2021-04-01 ~ 2022-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
101,306 GBP2022-09-01 ~ 2023-08-31
8,571 GBP2021-04-01 ~ 2022-08-31
Profit/Loss
203,132 GBP2022-09-01 ~ 2023-08-31
680,538 GBP2021-04-01 ~ 2022-08-31
Comprehensive Income/Expense
203,132 GBP2022-09-01 ~ 2023-08-31
680,538 GBP2021-04-01 ~ 2022-08-31
Intangible Assets
1,138,000 GBP2023-08-31
Property, Plant & Equipment
391,270 GBP2023-08-31
423,220 GBP2022-08-31
Fixed Assets
1,529,270 GBP2023-08-31
423,220 GBP2022-08-31
Total Inventories
129,020 GBP2023-08-31
201,616 GBP2022-08-31
Debtors
1,913,465 GBP2023-08-31
3,621,577 GBP2022-08-31
Cash at bank and in hand
116,055 GBP2023-08-31
671,053 GBP2022-08-31
Current Assets
2,158,540 GBP2023-08-31
4,494,246 GBP2022-08-31
Creditors
Current
2,560,271 GBP2023-08-31
4,132,681 GBP2022-08-31
Net Current Assets/Liabilities
-401,731 GBP2023-08-31
361,565 GBP2022-08-31
Total Assets Less Current Liabilities
1,127,539 GBP2023-08-31
784,785 GBP2022-08-31
Creditors
Non-current
-527,784 GBP2023-08-31
-400,000 GBP2022-08-31
Net Assets/Liabilities
514,353 GBP2023-08-31
311,221 GBP2022-08-31
Equity
514,353 GBP2023-08-31
311,221 GBP2022-08-31
Wages/Salaries
8,960,813 GBP2022-09-01 ~ 2023-08-31
21,554,149 GBP2021-04-01 ~ 2022-08-31
Social Security Costs
458,474 GBP2022-09-01 ~ 2023-08-31
932,770 GBP2021-04-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
195,643 GBP2022-09-01 ~ 2023-08-31
221,533 GBP2021-04-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
9,614,930 GBP2022-09-01 ~ 2023-08-31
22,708,452 GBP2021-04-01 ~ 2022-08-31
Average Number of Employees
9692022-09-01 ~ 2023-08-31
14012021-04-01 ~ 2022-08-31
Director Remuneration
62,096 GBP2022-09-01 ~ 2023-08-31
73,060 GBP2021-04-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
136,619 GBP2022-09-01 ~ 2023-08-31
85,885 GBP2021-04-01 ~ 2022-08-31
Audit Fees/Expenses
15,000 GBP2022-09-01 ~ 2023-08-31
12,000 GBP2021-04-01 ~ 2022-08-31
Current Tax for the Period
89,468 GBP2022-09-01 ~ 2023-08-31
Tax Expense/Credit at Applicable Tax Rate
76,110 GBP2022-09-01 ~ 2023-08-31
130,931 GBP2021-04-01 ~ 2022-08-31
Taxation/Social Security Payable
-1,123 GBP2023-08-31
Intangible Assets - Gross Cost
Net goodwill
1,178,000 GBP2023-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
40,000 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
40,000 GBP2023-08-31
Intangible Assets
Net goodwill
1,138,000 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,103,171 GBP2023-08-31
1,021,735 GBP2022-08-31
Furniture and fittings
6,422 GBP2023-08-31
6,422 GBP2022-08-31
Motor vehicles
108,849 GBP2023-08-31
86,849 GBP2022-08-31
Computers
78,506 GBP2023-08-31
77,273 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
1,296,948 GBP2023-08-31
1,192,279 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
738,356 GBP2023-08-31
616,751 GBP2022-08-31
Furniture and fittings
6,422 GBP2023-08-31
6,422 GBP2022-08-31
Motor vehicles
86,867 GBP2023-08-31
79,539 GBP2022-08-31
Computers
74,033 GBP2023-08-31
66,347 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
905,678 GBP2023-08-31
769,059 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
121,605 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
7,328 GBP2022-09-01 ~ 2023-08-31
Computers
7,686 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
136,619 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Plant and equipment
364,815 GBP2023-08-31
404,984 GBP2022-08-31
Motor vehicles
21,982 GBP2023-08-31
7,310 GBP2022-08-31
Computers
4,473 GBP2023-08-31
10,926 GBP2022-08-31
Merchandise
129,020 GBP2023-08-31
201,616 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
1,453,407 GBP2023-08-31
3,085,323 GBP2022-08-31
Other Debtors
Current
221,475 GBP2023-08-31
167,222 GBP2022-08-31
Amount of corporation tax that is recoverable
Current
102,173 GBP2022-08-31
Prepayments/Accrued Income
Current
48,143 GBP2023-08-31
76,419 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
1,913,465 GBP2023-08-31
3,621,577 GBP2022-08-31
Bank Borrowings/Overdrafts
Current
100,000 GBP2023-08-31
100,000 GBP2022-08-31
Trade Creditors/Trade Payables
Current
233,567 GBP2023-08-31
1,478,285 GBP2022-08-31
Corporation Tax Payable
Current
89,468 GBP2023-08-31
Other Taxation & Social Security Payable
Current
268,188 GBP2023-08-31
248,151 GBP2022-08-31
Other Creditors
Current
1,024,222 GBP2023-08-31
720,188 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
15,000 GBP2023-08-31
78,655 GBP2022-08-31
Bank Borrowings/Overdrafts
Non-current
527,784 GBP2023-08-31
400,000 GBP2022-08-31
Bank Borrowings
Current, Amounts falling due within one year
100,000 GBP2023-08-31
100,000 GBP2022-08-31
Non-current, Between two and five year
527,784 GBP2023-08-31
400,000 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
50,207 GBP2023-08-31
16,800 GBP2022-08-31
Between one and five year
16,800 GBP2022-08-31
All periods
50,207 GBP2023-08-31
33,600 GBP2022-08-31
Bank Borrowings
Secured
627,784 GBP2023-08-31
500,000 GBP2022-08-31
Total Borrowings
Secured
1,513,081 GBP2023-08-31
1,604,093 GBP2022-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
85,402 GBP2023-08-31
73,564 GBP2022-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
85,402 GBP2023-08-31
73,564 GBP2022-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,350 shares2023-08-31