Average Number of Employees
02023-09-01 ~ 2024-08-31
02022-09-01 ~ 2023-08-31
Par Value of Share
Class 1 ordinary share
12023-09-01 ~ 2024-08-31
Turnover/Revenue
8,447,087 GBP2023-09-01 ~ 2024-08-31
16,169,667 GBP2022-09-01 ~ 2023-08-31
Cost of Sales
7,588,871 GBP2023-09-01 ~ 2024-08-31
13,108,969 GBP2022-09-01 ~ 2023-08-31
Gross Profit/Loss
858,216 GBP2023-09-01 ~ 2024-08-31
3,060,698 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
1,516,445 GBP2023-09-01 ~ 2024-08-31
1,762,297 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
-658,229 GBP2023-09-01 ~ 2024-08-31
1,298,401 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
36 GBP2022-09-01 ~ 2023-08-31
Interest Payable/Similar Charges (Finance Costs)
71,056 GBP2023-09-01 ~ 2024-08-31
64,184 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
-729,285 GBP2023-09-01 ~ 2024-08-31
1,234,253 GBP2022-09-01 ~ 2023-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-158,310 GBP2023-09-01 ~ 2024-08-31
261,343 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
-570,975 GBP2023-09-01 ~ 2024-08-31
972,910 GBP2022-09-01 ~ 2023-08-31
Equity
Retained earnings (accumulated losses)
642,050 GBP2024-08-31
1,213,025 GBP2023-08-31
240,115 GBP2022-08-31
Property, Plant & Equipment
91,304 GBP2024-08-31
146,327 GBP2023-08-31
Total Inventories
982,890 GBP2024-08-31
1,633,219 GBP2023-08-31
Debtors
1,000,849 GBP2024-08-31
1,392,830 GBP2023-08-31
Cash at bank and in hand
796,725 GBP2024-08-31
1,149,638 GBP2023-08-31
Current Assets
2,780,464 GBP2024-08-31
4,175,687 GBP2023-08-31
Creditors
Current
1,107,848 GBP2024-08-31
2,142,285 GBP2023-08-31
Net Current Assets/Liabilities
1,672,616 GBP2024-08-31
2,033,402 GBP2023-08-31
Total Assets Less Current Liabilities
1,763,920 GBP2024-08-31
2,179,729 GBP2023-08-31
Creditors
Non-current
921,670 GBP2024-08-31
756,704 GBP2023-08-31
Net Assets/Liabilities
842,250 GBP2024-08-31
1,423,025 GBP2023-08-31
Equity
Called up share capital
400 GBP2024-08-31
400 GBP2023-08-31
Share premium
199,800 GBP2024-08-31
209,600 GBP2023-08-31
Equity
842,250 GBP2024-08-31
1,423,025 GBP2023-08-31
Director Remuneration
195,438 GBP2023-09-01 ~ 2024-08-31
392,175 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
63,026 GBP2023-09-01 ~ 2024-08-31
71,133 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
13,200 GBP2023-09-01 ~ 2024-08-31
12,000 GBP2022-09-01 ~ 2023-08-31
Current Tax for the Period
319,218 GBP2022-09-01 ~ 2023-08-31
Tax Expense/Credit at Applicable Tax Rate
-182,321 GBP2023-09-01 ~ 2024-08-31
308,563 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
163,754 GBP2024-08-31
166,778 GBP2023-08-31
Furniture and fittings
21,128 GBP2024-08-31
21,128 GBP2023-08-31
Motor vehicles
70,000 GBP2024-08-31
61,000 GBP2023-08-31
Computers
70,392 GBP2024-08-31
69,942 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
325,274 GBP2024-08-31
318,848 GBP2023-08-31
Property, Plant & Equipment - Disposals
Plant and equipment
-4,000 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Disposals
-4,000 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
115,152 GBP2024-08-31
81,256 GBP2023-08-31
Furniture and fittings
16,122 GBP2024-08-31
11,934 GBP2023-08-31
Motor vehicles
35,001 GBP2024-08-31
15,947 GBP2023-08-31
Computers
67,695 GBP2024-08-31
63,384 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
233,970 GBP2024-08-31
172,521 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
35,473 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
4,188 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
19,054 GBP2023-09-01 ~ 2024-08-31
Computers
4,311 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
63,026 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,577 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,577 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Plant and equipment
48,602 GBP2024-08-31
85,522 GBP2023-08-31
Furniture and fittings
5,006 GBP2024-08-31
9,194 GBP2023-08-31
Motor vehicles
34,999 GBP2024-08-31
45,053 GBP2023-08-31
Computers
2,697 GBP2024-08-31
6,558 GBP2023-08-31
Merchandise
397,283 GBP2024-08-31
515,159 GBP2023-08-31
Value of work in progress
386,324 GBP2024-08-31
585,293 GBP2023-08-31
Finished Goods
199,283 GBP2024-08-31
532,767 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
774,081 GBP2024-08-31
1,108,544 GBP2023-08-31
Other Debtors
Current
12,800 GBP2024-08-31
10,200 GBP2023-08-31
Amount of value-added tax that is recoverable
Current
56,111 GBP2024-08-31
107,813 GBP2023-08-31
Debtors - Deferred Tax Asset
Current
39,591 GBP2024-08-31
19,280 GBP2023-08-31
Prepayments
Current
115,181 GBP2024-08-31
146,993 GBP2023-08-31
Debtors
Current, Amounts falling due within one year
997,764 GBP2024-08-31
Amounts falling due within one year, Current
1,392,830 GBP2023-08-31
Other Debtors
Non-current
3,085 GBP2024-08-31
Trade Creditors/Trade Payables
Current
471,974 GBP2024-08-31
702,505 GBP2023-08-31
Amounts owed to group undertakings
Current
24,000 GBP2024-08-31
Corporation Tax Payable
Current
26,849 GBP2024-08-31
319,182 GBP2023-08-31
Other Taxation & Social Security Payable
Current
49,155 GBP2024-08-31
47,337 GBP2023-08-31
Other Creditors
Current
141,180 GBP2024-08-31
196,562 GBP2023-08-31
Accrued Liabilities
Current
394,690 GBP2024-08-31
876,699 GBP2023-08-31
Other Remaining Borrowings
Non-current
99,800 GBP2024-08-31
90,000 GBP2023-08-31
Amounts owed to group undertakings
Non-current
666,704 GBP2024-08-31
666,704 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
255,854 GBP2024-08-31
265,817 GBP2023-08-31
Between one and five year
129,024 GBP2024-08-31
229,343 GBP2023-08-31
All periods
384,878 GBP2024-08-31
495,160 GBP2023-08-31
Total Borrowings
Secured
766,504 GBP2024-08-31
750,000 GBP2023-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-39,591 GBP2024-08-31
-19,280 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
400 shares2024-08-31
Profit/Loss
Retained earnings (accumulated losses)
-570,975 GBP2023-09-01 ~ 2024-08-31