Par Value of Share
Class 1 ordinary share
02024-09-01 ~ 2025-08-31
Class 2 ordinary share
02024-09-01 ~ 2025-08-31
Turnover/Revenue
12,584,627 GBP2024-09-01 ~ 2025-08-31
13,960,302 GBP2023-09-01 ~ 2024-08-31
Cost of Sales
8,699,756 GBP2024-09-01 ~ 2025-08-31
9,384,238 GBP2023-09-01 ~ 2024-08-31
Gross Profit/Loss
3,884,871 GBP2024-09-01 ~ 2025-08-31
4,576,064 GBP2023-09-01 ~ 2024-08-31
Administrative Expenses
3,334,177 GBP2024-09-01 ~ 2025-08-31
3,669,341 GBP2023-09-01 ~ 2024-08-31
Operating Profit/Loss
931,501 GBP2024-09-01 ~ 2025-08-31
1,175,879 GBP2023-09-01 ~ 2024-08-31
Interest Payable/Similar Charges (Finance Costs)
137,203 GBP2024-09-01 ~ 2025-08-31
156,413 GBP2023-09-01 ~ 2024-08-31
Profit/Loss on Ordinary Activities Before Tax
794,298 GBP2024-09-01 ~ 2025-08-31
1,019,466 GBP2023-09-01 ~ 2024-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
118,563 GBP2024-09-01 ~ 2025-08-31
261,166 GBP2023-09-01 ~ 2024-08-31
Profit/Loss
675,735 GBP2024-09-01 ~ 2025-08-31
758,300 GBP2023-09-01 ~ 2024-08-31
Comprehensive Income/Expense
675,735 GBP2024-09-01 ~ 2025-08-31
758,300 GBP2023-09-01 ~ 2024-08-31
Intangible Assets
36,435 GBP2025-08-31
54,652 GBP2024-08-31
Property, Plant & Equipment
3,481,511 GBP2025-08-31
3,351,579 GBP2024-08-31
Fixed Assets
3,517,946 GBP2025-08-31
3,406,231 GBP2024-08-31
Total Inventories
1,403,504 GBP2025-08-31
1,122,510 GBP2024-08-31
Debtors
1,443,494 GBP2025-08-31
1,906,657 GBP2024-08-31
Cash at bank and in hand
103,425 GBP2025-08-31
341,438 GBP2024-08-31
Current Assets
2,950,423 GBP2025-08-31
3,370,605 GBP2024-08-31
Creditors
Current
2,248,617 GBP2025-08-31
2,618,932 GBP2024-08-31
Net Current Assets/Liabilities
701,806 GBP2025-08-31
751,673 GBP2024-08-31
Total Assets Less Current Liabilities
4,219,752 GBP2025-08-31
4,157,904 GBP2024-08-31
Net Assets/Liabilities
1,922,966 GBP2025-08-31
1,412,231 GBP2024-08-31
Equity
Called up share capital
100 GBP2025-08-31
100 GBP2024-08-31
100 GBP2023-08-31
Retained earnings (accumulated losses)
1,922,866 GBP2025-08-31
1,412,131 GBP2024-08-31
824,331 GBP2023-08-31
Equity
1,922,966 GBP2025-08-31
1,412,231 GBP2024-08-31
824,431 GBP2023-08-31
Dividends Paid
Retained earnings (accumulated losses)
-165,000 GBP2024-09-01 ~ 2025-08-31
-170,500 GBP2023-09-01 ~ 2024-08-31
Dividends Paid
-165,000 GBP2024-09-01 ~ 2025-08-31
-170,500 GBP2023-09-01 ~ 2024-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
675,735 GBP2024-09-01 ~ 2025-08-31
758,300 GBP2023-09-01 ~ 2024-08-31
Wages/Salaries
3,477,998 GBP2024-09-01 ~ 2025-08-31
3,583,050 GBP2023-09-01 ~ 2024-08-31
Social Security Costs
347,955 GBP2024-09-01 ~ 2025-08-31
302,656 GBP2023-09-01 ~ 2024-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
97,669 GBP2024-09-01 ~ 2025-08-31
91,912 GBP2023-09-01 ~ 2024-08-31
Staff Costs/Employee Benefits Expense
3,923,622 GBP2024-09-01 ~ 2025-08-31
3,977,618 GBP2023-09-01 ~ 2024-08-31
Average Number of Employees
1012024-09-01 ~ 2025-08-31
1152023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
278,929 GBP2024-09-01 ~ 2025-08-31
228,012 GBP2023-09-01 ~ 2024-08-31
Audit Fees/Expenses
10,530 GBP2024-09-01 ~ 2025-08-31
9,975 GBP2023-09-01 ~ 2024-08-31
Tax Expense/Credit at Applicable Tax Rate
198,575 GBP2024-09-01 ~ 2025-08-31
254,867 GBP2023-09-01 ~ 2024-08-31
Intangible Assets - Gross Cost
Net goodwill
109,305 GBP2024-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
72,870 GBP2025-08-31
54,653 GBP2024-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
18,217 GBP2024-09-01 ~ 2025-08-31
Intangible Assets
Net goodwill
36,435 GBP2025-08-31
54,652 GBP2024-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,760,642 GBP2025-08-31
3,405,984 GBP2024-08-31
Furniture and fittings
91,169 GBP2025-08-31
91,169 GBP2024-08-31
Computers
280,585 GBP2025-08-31
240,037 GBP2024-08-31
Property, Plant & Equipment - Gross Cost
4,223,956 GBP2025-08-31
3,815,095 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
596,658 GBP2025-08-31
361,114 GBP2024-08-31
Furniture and fittings
55,498 GBP2025-08-31
37,264 GBP2024-08-31
Computers
66,471 GBP2025-08-31
48,096 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
742,445 GBP2025-08-31
463,516 GBP2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
235,544 GBP2024-09-01 ~ 2025-08-31
Furniture and fittings
18,234 GBP2024-09-01 ~ 2025-08-31
Computers
18,375 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
278,929 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment
Plant and equipment
3,163,984 GBP2025-08-31
3,044,870 GBP2024-08-31
Furniture and fittings
35,671 GBP2025-08-31
53,905 GBP2024-08-31
Computers
214,114 GBP2025-08-31
191,941 GBP2024-08-31
Land and buildings, Short leasehold
60,863 GBP2024-08-31
Raw Materials
1,104,240 GBP2025-08-31
883,912 GBP2024-08-31
Value of work in progress
299,264 GBP2025-08-31
238,598 GBP2024-08-31
Trade Debtors/Trade Receivables
Current
1,092,794 GBP2025-08-31
1,740,896 GBP2024-08-31
Other Debtors
Current
180,010 GBP2025-08-31
10 GBP2024-08-31
Prepayments/Accrued Income
Current
170,690 GBP2025-08-31
165,751 GBP2024-08-31
Debtors
Amounts falling due within one year, Current
1,443,494 GBP2025-08-31
Current, Amounts falling due within one year
1,906,657 GBP2024-08-31
Other Remaining Borrowings
Current
228,479 GBP2025-08-31
210,969 GBP2024-08-31
Finance Lease Liabilities - Total Present Value
Current
162,227 GBP2025-08-31
116,222 GBP2024-08-31
Trade Creditors/Trade Payables
Current
1,106,330 GBP2025-08-31
1,170,911 GBP2024-08-31
Amounts owed to group undertakings
Current
12,339 GBP2025-08-31
53,860 GBP2024-08-31
Other Taxation & Social Security Payable
Current
306,468 GBP2025-08-31
275,208 GBP2024-08-31
Other Creditors
Current
179,239 GBP2025-08-31
139,357 GBP2024-08-31
Accrued Liabilities/Deferred Income
Current
253,535 GBP2025-08-31
652,405 GBP2024-08-31
Other Remaining Borrowings
Non-current
635,696 GBP2025-08-31
864,174 GBP2024-08-31
Finance Lease Liabilities - Total Present Value
Non-current
413,252 GBP2025-08-31
498,957 GBP2024-08-31
hire purchase agreements
575,479 GBP2025-08-31
615,179 GBP2024-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
210,223 GBP2025-08-31
201,374 GBP2024-08-31
Between one and five year
763,655 GBP2025-08-31
772,425 GBP2024-08-31
More than five year
570,000 GBP2025-08-31
760,000 GBP2024-08-31
All periods
1,543,878 GBP2025-08-31
1,733,799 GBP2024-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
667,088 GBP2025-08-31
592,303 GBP2024-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
667,088 GBP2025-08-31
548,525 GBP2024-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,000 shares2025-08-31
Class 2 ordinary share
1,000 shares2025-08-31
Profit/Loss
Retained earnings (accumulated losses)
675,735 GBP2024-09-01 ~ 2025-08-31