Average Number of Employees
912022-09-01 ~ 2023-08-31
912021-09-01 ~ 2022-08-31
Property, Plant & Equipment
646,040 GBP2023-08-31
541,541 GBP2022-08-31
Fixed Assets
646,040 GBP2023-08-31
541,541 GBP2022-08-31
Total Inventories
143,575 GBP2023-08-31
103,915 GBP2022-08-31
Debtors
Non-current
31,000 GBP2022-08-31
Current
855,914 GBP2023-08-31
894,952 GBP2022-08-31
Cash at bank and in hand
1,151,558 GBP2023-08-31
833,802 GBP2022-08-31
Current Assets
2,151,047 GBP2023-08-31
1,863,669 GBP2022-08-31
Creditors
Current, Amounts falling due within one year
-4,493,482 GBP2023-08-31
-3,984,985 GBP2022-08-31
Net Current Assets/Liabilities
-2,342,435 GBP2023-08-31
-2,121,316 GBP2022-08-31
Total Assets Less Current Liabilities
-1,696,395 GBP2023-08-31
-1,579,775 GBP2022-08-31
Creditors
Non-current, Amounts falling due after one year
-641,990 GBP2023-08-31
-539,812 GBP2022-08-31
Net Assets/Liabilities
-2,338,385 GBP2023-08-31
-2,119,587 GBP2022-08-31
Equity
Called up share capital
1,000 GBP2023-08-31
1,000 GBP2022-08-31
Retained earnings (accumulated losses)
-2,339,385 GBP2023-08-31
-2,120,587 GBP2022-08-31
Equity
-2,338,385 GBP2023-08-31
-2,119,587 GBP2022-08-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02022-09-01 ~ 2023-08-31
Motor vehicles
02022-09-01 ~ 2023-08-31
Furniture and fittings
02022-09-01 ~ 2023-08-31
Office equipment
02022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
325,806 GBP2023-08-31
220,587 GBP2022-08-31
Furniture and fittings
291,824 GBP2023-08-31
268,447 GBP2022-08-31
Office equipment
49,964 GBP2023-08-31
49,964 GBP2022-08-31
Other
9,735 GBP2023-08-31
4,186 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
1,062,305 GBP2023-08-31
824,923 GBP2022-08-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-4,833 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals
-4,833 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
63,241 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
90,493 GBP2022-08-31
Furniture and fittings
128,480 GBP2022-08-31
Office equipment
25,958 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
283,381 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
42,812 GBP2022-09-01 ~ 2023-08-31
Motor vehicles, Owned/Freehold
11,674 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings, Owned/Freehold
40,547 GBP2022-09-01 ~ 2023-08-31
Office equipment, Owned/Freehold
6,002 GBP2022-09-01 ~ 2023-08-31
Owned/Freehold
132,884 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
133,305 GBP2023-08-31
Motor vehicles
11,674 GBP2023-08-31
Furniture and fittings
169,027 GBP2023-08-31
Office equipment
31,960 GBP2023-08-31
Other
3,962 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
416,265 GBP2023-08-31
Property, Plant & Equipment
Plant and equipment
192,501 GBP2023-08-31
130,094 GBP2022-08-31
Motor vehicles
51,567 GBP2023-08-31
Furniture and fittings
122,797 GBP2023-08-31
139,966 GBP2022-08-31
Office equipment
18,004 GBP2023-08-31
24,006 GBP2022-08-31
Other
5,773 GBP2023-08-31
2,012 GBP2022-08-31
Finished Goods/Goods for Resale
143,575 GBP2023-08-31
103,915 GBP2022-08-31
Other Debtors
Non-current
31,000 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
67,400 GBP2023-08-31
43,160 GBP2022-08-31
Other Debtors
Current
623,169 GBP2023-08-31
673,610 GBP2022-08-31
Prepayments/Accrued Income
Current
165,345 GBP2023-08-31
178,182 GBP2022-08-31
Cash and Cash Equivalents
1,151,558 GBP2023-08-31
833,802 GBP2022-08-31
Other Remaining Borrowings
Current
10,000 GBP2023-08-31
10,000 GBP2022-08-31
Trade Creditors/Trade Payables
Current
640,775 GBP2023-08-31
448,647 GBP2022-08-31
Taxation/Social Security Payable
Current
620,974 GBP2023-08-31
691,727 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Current
44,457 GBP2023-08-31
Other Creditors
Current
430,180 GBP2023-08-31
586,176 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
2,193,513 GBP2023-08-31
1,710,206 GBP2022-08-31
Creditors
Current
4,493,482 GBP2023-08-31
3,984,985 GBP2022-08-31
Bank Borrowings
Non-current
17,500 GBP2023-08-31
27,500 GBP2022-08-31
Other Remaining Borrowings
Non-current
506,310 GBP2023-08-31
512,312 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Non-current
118,180 GBP2023-08-31
Creditors
Non-current
641,990 GBP2023-08-31
539,812 GBP2022-08-31
Total Borrowings
Current, Amounts falling due within one year
10,000 GBP2023-08-31
10,000 GBP2022-08-31
Bank Borrowings
Non-current, Between two and five year
17,500 GBP2023-08-31
27,500 GBP2022-08-31
Total Borrowings
533,810 GBP2023-08-31
549,812 GBP2022-08-31
Minimum gross finance lease payments owing
162,637 GBP2023-08-31