Par Value of Share
Class 1 ordinary share
12021-09-01 ~ 2022-08-31
Turnover/Revenue
10,189,009 GBP2021-09-01 ~ 2022-08-31
8,051,187 GBP2020-09-01 ~ 2021-08-31
Cost of Sales
8,641,761 GBP2021-09-01 ~ 2022-08-31
9,337,067 GBP2020-09-01 ~ 2021-08-31
Gross Profit/Loss
1,547,248 GBP2021-09-01 ~ 2022-08-31
-1,285,880 GBP2020-09-01 ~ 2021-08-31
Administrative Expenses
1,843,271 GBP2021-09-01 ~ 2022-08-31
2,333,227 GBP2020-09-01 ~ 2021-08-31
Operating Profit/Loss
10,831 GBP2021-09-01 ~ 2022-08-31
-1,476,645 GBP2020-09-01 ~ 2021-08-31
Interest Payable/Similar Charges (Finance Costs)
88,212 GBP2021-09-01 ~ 2022-08-31
88,764 GBP2020-09-01 ~ 2021-08-31
Profit/Loss on Ordinary Activities Before Tax
-77,381 GBP2021-09-01 ~ 2022-08-31
-1,701,893 GBP2020-09-01 ~ 2021-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-14,923 GBP2021-09-01 ~ 2022-08-31
-89,810 GBP2020-09-01 ~ 2021-08-31
Profit/Loss
-62,458 GBP2021-09-01 ~ 2022-08-31
-1,612,083 GBP2020-09-01 ~ 2021-08-31
Comprehensive Income/Expense
8,071,729 GBP2021-09-01 ~ 2022-08-31
-2,783,283 GBP2020-09-01 ~ 2021-08-31
Property, Plant & Equipment
15,803 GBP2022-08-31
37,879 GBP2021-08-31
Total Inventories
120,009 GBP2022-08-31
96,608 GBP2021-08-31
Debtors
976,267 GBP2022-08-31
3,561,413 GBP2021-08-31
Cash at bank and in hand
19,454 GBP2022-08-31
770,365 GBP2021-08-31
Current Assets
1,115,730 GBP2022-08-31
4,428,386 GBP2021-08-31
Creditors
Current
1,736,811 GBP2022-08-31
2,745,352 GBP2021-08-31
Net Current Assets/Liabilities
-621,081 GBP2022-08-31
1,683,034 GBP2021-08-31
Total Assets Less Current Liabilities
-605,278 GBP2022-08-31
1,720,913 GBP2021-08-31
Net Assets/Liabilities
-605,278 GBP2022-08-31
-8,677,007 GBP2021-08-31
Equity
Called up share capital
1 GBP2022-08-31
1 GBP2021-08-31
1 GBP2020-08-31
Retained earnings (accumulated losses)
-605,279 GBP2022-08-31
-8,677,008 GBP2021-08-31
-5,893,725 GBP2020-08-31
Equity
-605,278 GBP2022-08-31
-8,677,007 GBP2021-08-31
-5,893,724 GBP2020-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
8,071,729 GBP2021-09-01 ~ 2022-08-31
-2,783,283 GBP2020-09-01 ~ 2021-08-31
Wages/Salaries
5,197,376 GBP2021-09-01 ~ 2022-08-31
5,503,109 GBP2020-09-01 ~ 2021-08-31
Social Security Costs
181,483 GBP2021-09-01 ~ 2022-08-31
168,612 GBP2020-09-01 ~ 2021-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
799,204 GBP2021-09-01 ~ 2022-08-31
2,137,728 GBP2020-09-01 ~ 2021-08-31
Staff Costs/Employee Benefits Expense
6,178,063 GBP2021-09-01 ~ 2022-08-31
7,809,449 GBP2020-09-01 ~ 2021-08-31
Average Number of Employees
6222021-09-01 ~ 2022-08-31
6642020-09-01 ~ 2021-08-31
Director Remuneration
189,361 GBP2021-09-01 ~ 2022-08-31
160,875 GBP2020-09-01 ~ 2021-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
25,803 GBP2021-09-01 ~ 2022-08-31
21,745 GBP2020-09-01 ~ 2021-08-31
Audit Fees/Expenses
9,750 GBP2021-09-01 ~ 2022-08-31
9,095 GBP2020-09-01 ~ 2021-08-31
Tax Expense/Credit at Applicable Tax Rate
-14,702 GBP2021-09-01 ~ 2022-08-31
-323,360 GBP2020-09-01 ~ 2021-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
56,181 GBP2022-08-31
54,226 GBP2021-08-31
Motor vehicles
6,100 GBP2022-08-31
6,433 GBP2021-08-31
Computers
42,285 GBP2022-08-31
40,377 GBP2021-08-31
Property, Plant & Equipment - Gross Cost
104,566 GBP2022-08-31
101,036 GBP2021-08-31
Property, Plant & Equipment - Disposals
Motor vehicles
-333 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Disposals
-333 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
48,590 GBP2022-08-31
32,022 GBP2021-08-31
Motor vehicles
3,500 GBP2022-08-31
2,643 GBP2021-08-31
Computers
36,673 GBP2022-08-31
28,492 GBP2021-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
88,763 GBP2022-08-31
63,157 GBP2021-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
16,568 GBP2021-09-01 ~ 2022-08-31
Motor vehicles
1,054 GBP2021-09-01 ~ 2022-08-31
Computers
8,181 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
25,803 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-197 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-197 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment
Plant and equipment
7,591 GBP2022-08-31
22,204 GBP2021-08-31
Motor vehicles
2,600 GBP2022-08-31
3,790 GBP2021-08-31
Computers
5,612 GBP2022-08-31
11,885 GBP2021-08-31
Merchandise
120,009 GBP2022-08-31
96,608 GBP2021-08-31
Trade Debtors/Trade Receivables
Current
219,515 GBP2022-08-31
615,704 GBP2021-08-31
Amounts Owed by Group Undertakings
Current
2,263,733 GBP2021-08-31
Other Debtors
Current
79,236 GBP2022-08-31
107,976 GBP2021-08-31
Debtors - Deferred Tax Asset
Current
185,809 GBP2022-08-31
170,886 GBP2021-08-31
Prepayments
Current
491,707 GBP2022-08-31
403,114 GBP2021-08-31
Debtors
Amounts falling due within one year, Current
976,267 GBP2022-08-31
3,561,413 GBP2021-08-31
Trade Creditors/Trade Payables
Current
149,101 GBP2022-08-31
87,098 GBP2021-08-31
Other Taxation & Social Security Payable
Current
36,209 GBP2022-08-31
39,278 GBP2021-08-31
Other Creditors
Current
996,554 GBP2022-08-31
1,779,724 GBP2021-08-31
Accrued Liabilities/Deferred Income
Current
152,494 GBP2022-08-31
232,934 GBP2021-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-185,809 GBP2022-08-31
-170,886 GBP2021-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2022-08-31
Profit/Loss
Retained earnings (accumulated losses)
-62,458 GBP2021-09-01 ~ 2022-08-31