Average Number of Employees
922022-09-01 ~ 2023-08-31
882021-09-01 ~ 2022-08-31
Par Value of Share
Class 1 ordinary share
12022-09-01 ~ 2023-08-31
Turnover/Revenue
16,169,667 GBP2022-09-01 ~ 2023-08-31
12,692,294 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
13,108,969 GBP2022-09-01 ~ 2023-08-31
11,060,748 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
3,060,698 GBP2022-09-01 ~ 2023-08-31
1,631,546 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
1,762,297 GBP2022-09-01 ~ 2023-08-31
1,124,063 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
1,298,401 GBP2022-09-01 ~ 2023-08-31
522,104 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
36 GBP2022-09-01 ~ 2023-08-31
Interest Payable/Similar Charges (Finance Costs)
64,184 GBP2022-09-01 ~ 2023-08-31
38,877 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
1,234,253 GBP2022-09-01 ~ 2023-08-31
483,227 GBP2021-09-01 ~ 2022-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
261,343 GBP2022-09-01 ~ 2023-08-31
103,996 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
972,910 GBP2022-09-01 ~ 2023-08-31
379,231 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment
146,327 GBP2023-08-31
154,378 GBP2022-08-31
Total Inventories
1,633,219 GBP2023-08-31
1,521,052 GBP2022-08-31
Debtors
1,392,830 GBP2023-08-31
855,225 GBP2022-08-31
Cash at bank and in hand
1,149,638 GBP2023-08-31
705,265 GBP2022-08-31
Current Assets
4,175,687 GBP2023-08-31
3,081,542 GBP2022-08-31
Creditors
Current
2,142,285 GBP2023-08-31
1,848,839 GBP2022-08-31
Net Current Assets/Liabilities
2,033,402 GBP2023-08-31
1,232,703 GBP2022-08-31
Total Assets Less Current Liabilities
2,179,729 GBP2023-08-31
1,387,081 GBP2022-08-31
Net Assets/Liabilities
1,423,025 GBP2023-08-31
450,115 GBP2022-08-31
Director Remuneration
392,175 GBP2022-09-01 ~ 2023-08-31
172,125 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
71,133 GBP2022-09-01 ~ 2023-08-31
49,420 GBP2021-09-01 ~ 2022-08-31
Audit Fees/Expenses
12,000 GBP2022-09-01 ~ 2023-08-31
12,000 GBP2021-09-01 ~ 2022-08-31
Current Tax for the Period
319,218 GBP2022-09-01 ~ 2023-08-31
44,208 GBP2021-09-01 ~ 2022-08-31
Tax Expense/Credit at Applicable Tax Rate
308,563 GBP2022-09-01 ~ 2023-08-31
91,813 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
166,778 GBP2023-08-31
154,320 GBP2022-08-31
Furniture and fittings
21,128 GBP2023-08-31
20,075 GBP2022-08-31
Motor vehicles
61,000 GBP2023-08-31
13,000 GBP2022-08-31
Computers
69,942 GBP2023-08-31
68,371 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
318,848 GBP2023-08-31
255,766 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
81,256 GBP2023-08-31
45,662 GBP2022-08-31
Furniture and fittings
11,934 GBP2023-08-31
7,752 GBP2022-08-31
Motor vehicles
15,947 GBP2023-08-31
1,543 GBP2022-08-31
Computers
63,384 GBP2023-08-31
46,431 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
172,521 GBP2023-08-31
101,388 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
35,594 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
4,182 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
14,404 GBP2022-09-01 ~ 2023-08-31
Computers
16,953 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
71,133 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Plant and equipment
85,522 GBP2023-08-31
108,658 GBP2022-08-31
Furniture and fittings
9,194 GBP2023-08-31
12,323 GBP2022-08-31
Motor vehicles
45,053 GBP2023-08-31
11,457 GBP2022-08-31
Computers
6,558 GBP2023-08-31
21,940 GBP2022-08-31
Merchandise
515,159 GBP2023-08-31
477,274 GBP2022-08-31
Value of work in progress
585,293 GBP2023-08-31
1,043,778 GBP2022-08-31
Finished Goods
532,767 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
1,108,544 GBP2023-08-31
629,744 GBP2022-08-31
Other Debtors
Current
10,200 GBP2023-08-31
10,200 GBP2022-08-31
Amount of value-added tax that is recoverable
Current
107,813 GBP2023-08-31
117,565 GBP2022-08-31
Debtors - Deferred Tax Asset
Current
19,280 GBP2023-08-31
Prepayments
Current
146,993 GBP2023-08-31
97,716 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
1,392,830 GBP2023-08-31
855,225 GBP2022-08-31
Bank Borrowings/Overdrafts
Current
50,000 GBP2022-08-31
Trade Creditors/Trade Payables
Current
702,505 GBP2023-08-31
869,535 GBP2022-08-31
Corporation Tax Payable
Current
319,182 GBP2023-08-31
44,208 GBP2022-08-31
Other Taxation & Social Security Payable
Current
47,337 GBP2023-08-31
55,977 GBP2022-08-31
Other Creditors
Current
196,562 GBP2023-08-31
314,762 GBP2022-08-31
Accrued Liabilities
Current
876,699 GBP2023-08-31
514,357 GBP2022-08-31
Bank Borrowings/Overdrafts
Non-current
141,667 GBP2022-08-31
Other Remaining Borrowings
Non-current
90,000 GBP2023-08-31
90,000 GBP2022-08-31
Amounts owed to group undertakings
Non-current
666,704 GBP2023-08-31
666,704 GBP2022-08-31
Bank Borrowings
Current, Amounts falling due within one year
50,000 GBP2022-08-31
Non-current, Between one and two years
50,000 GBP2022-08-31
Non-current, Between two and five year
91,667 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
265,817 GBP2023-08-31
122,037 GBP2022-08-31
Between one and five year
229,343 GBP2023-08-31
208,866 GBP2022-08-31
All periods
495,160 GBP2023-08-31
330,903 GBP2022-08-31
Bank Borrowings
Secured
191,667 GBP2022-08-31
Total Borrowings
Secured
750,000 GBP2023-08-31
941,667 GBP2022-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-19,280 GBP2023-08-31
38,595 GBP2022-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
400 shares2023-08-31
Equity
449,715 GBP2022-08-31
Profit/Loss
Retained earnings (accumulated losses)
972,910 GBP2022-09-01 ~ 2023-08-31