Average Number of Employees
2122023-09-01 ~ 2024-12-31
1872022-09-01 ~ 2023-08-31
Turnover/Revenue
26,409,885 GBP2023-09-01 ~ 2024-12-31
16,619,253 GBP2022-09-01 ~ 2023-08-31
Cost of Sales
-11,371,707 GBP2023-09-01 ~ 2024-12-31
-8,162,481 GBP2022-09-01 ~ 2023-08-31
Gross Profit/Loss
15,038,178 GBP2023-09-01 ~ 2024-12-31
8,456,772 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-11,144,693 GBP2023-09-01 ~ 2024-12-31
-6,794,871 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
3,878,486 GBP2023-09-01 ~ 2024-12-31
1,230,689 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
300 GBP2023-09-01 ~ 2024-12-31
19 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
3,876,909 GBP2023-09-01 ~ 2024-12-31
1,540,708 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
2,717,406 GBP2023-09-01 ~ 2024-12-31
1,180,554 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
576,738 GBP2024-12-31
410,450 GBP2023-08-31
Fixed Assets
576,738 GBP2024-12-31
410,450 GBP2023-08-31
Total Inventories
3,301,136 GBP2024-12-31
2,478,914 GBP2023-08-31
Debtors
Current
2,544,197 GBP2024-12-31
2,521,690 GBP2023-08-31
Cash at bank and in hand
863,991 GBP2024-12-31
1,497,628 GBP2023-08-31
Current Assets
6,709,324 GBP2024-12-31
6,498,232 GBP2023-08-31
Net Current Assets/Liabilities
3,252,643 GBP2024-12-31
3,662,785 GBP2023-08-31
Total Assets Less Current Liabilities
3,829,381 GBP2024-12-31
4,073,235 GBP2023-08-31
Net Assets/Liabilities
3,688,703 GBP2024-12-31
3,971,297 GBP2023-08-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-08-31
1,000 GBP2022-09-01
Retained earnings (accumulated losses)
3,687,703 GBP2024-12-31
3,970,297 GBP2023-08-31
3,789,743 GBP2022-09-01
Equity
3,688,703 GBP2024-12-31
3,971,297 GBP2023-08-31
3,790,743 GBP2022-09-01
Profit/Loss
Retained earnings (accumulated losses)
2,717,406 GBP2023-09-01 ~ 2024-12-31
1,180,554 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,717,406 GBP2023-09-01 ~ 2024-12-31
1,180,554 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
2,717,406 GBP2023-09-01 ~ 2024-12-31
1,180,554 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
Retained earnings (accumulated losses)
-3,000,000 GBP2023-09-01 ~ 2024-12-31
-1,000,000 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
-3,000,000 GBP2023-09-01 ~ 2024-12-31
-1,000,000 GBP2022-09-01 ~ 2023-08-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-3,000,000 GBP2023-09-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
-3,000,000 GBP2023-09-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
247,606 GBP2023-09-01 ~ 2024-12-31
132,766 GBP2022-09-01 ~ 2023-08-31
Cash and Cash Equivalents
863,199 GBP2024-12-31
1,497,628 GBP2023-08-31
1,009,350 GBP2022-09-01
Bank Overdrafts
-792 GBP2024-12-31
Audit Fees/Expenses
20,500 GBP2023-09-01 ~ 2024-12-31
19,000 GBP2022-09-01 ~ 2023-08-31
Wages/Salaries
6,972,895 GBP2023-09-01 ~ 2024-12-31
4,268,356 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
637,213 GBP2023-09-01 ~ 2024-12-31
374,741 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
7,718,963 GBP2023-09-01 ~ 2024-12-31
4,697,743 GBP2022-09-01 ~ 2023-08-31
Director Remuneration
523,749 GBP2023-09-01 ~ 2024-12-31
409,992 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
38,740 GBP2023-09-01 ~ 2024-12-31
15,918 GBP2022-09-01 ~ 2023-08-31
Tax Expense/Credit at Applicable Tax Rate
969,227 GBP2023-09-01 ~ 2024-12-31
331,252 GBP2022-09-01 ~ 2023-08-31
Dividends Paid on Shares
3,000,000 GBP2023-09-01 ~ 2024-12-31
1,000,000 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Gross Cost
Goodwill
182,421 GBP2024-12-31
167,422 GBP2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
182,421 GBP2024-12-31
167,422 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
685,807 GBP2024-12-31
531,724 GBP2023-08-31
Furniture and fittings
520,177 GBP2024-12-31
298,373 GBP2023-08-31
Computers
123,996 GBP2024-12-31
106,695 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
1,329,980 GBP2024-12-31
936,792 GBP2023-08-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-23,345 GBP2023-09-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-23,345 GBP2023-09-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
333,613 GBP2023-08-31
Furniture and fittings
109,769 GBP2023-08-31
Computers
82,960 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
526,342 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
172,969 GBP2023-09-01 ~ 2024-12-31
Computers, Owned/Freehold
14,772 GBP2023-09-01 ~ 2024-12-31
Owned/Freehold
247,605 GBP2023-09-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-20,705 GBP2023-09-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-20,705 GBP2023-09-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
485,877 GBP2024-12-31
Furniture and fittings
169,633 GBP2024-12-31
Computers
97,732 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
753,242 GBP2024-12-31
Property, Plant & Equipment
Motor vehicles
199,930 GBP2024-12-31
198,110 GBP2023-08-31
Furniture and fittings
350,544 GBP2024-12-31
188,604 GBP2023-08-31
Computers
26,264 GBP2024-12-31
23,736 GBP2023-08-31
Finished Goods/Goods for Resale
3,301,136 GBP2024-12-31
2,478,914 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
2,248,628 GBP2024-12-31
2,311,079 GBP2023-08-31
Other Debtors
Current
56,726 GBP2024-12-31
50,060 GBP2023-08-31
Prepayments/Accrued Income
Current
238,843 GBP2024-12-31
160,551 GBP2023-08-31
Bank Overdrafts
Current
792 GBP2024-12-31
Trade Creditors/Trade Payables
Current
2,398,489 GBP2024-12-31
2,208,829 GBP2023-08-31
Corporation Tax Payable
Current
442,376 GBP2024-12-31
Taxation/Social Security Payable
Current
461,368 GBP2024-12-31
364,190 GBP2023-08-31
Other Creditors
Current
31,872 GBP2024-12-31
13,901 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
121,784 GBP2024-12-31
248,527 GBP2023-08-31
Creditors
Current
3,456,681 GBP2024-12-31
2,835,447 GBP2023-08-31
Net Deferred Tax Liability/Asset
-140,678 GBP2024-12-31
-101,938 GBP2023-08-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-38,740 GBP2023-09-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-140,678 GBP2024-12-31
-101,938 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
1,000 shares2023-08-31
Par Value of Share
Class 1 ordinary share
1.002023-09-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
531,780 GBP2024-12-31
344,605 GBP2023-08-31
Between one and five year
1,941,021 GBP2024-12-31
1,241,094 GBP2023-08-31
More than five year
720,804 GBP2024-12-31
683,793 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,193,605 GBP2024-12-31
2,269,492 GBP2023-08-31