Par Value of Share
Class 1 ordinary share
02023-09-01 ~ 2024-08-31
Class 2 ordinary share
02023-09-01 ~ 2024-08-31
Turnover/Revenue
13,960,302 GBP2023-09-01 ~ 2024-08-31
14,034,560 GBP2022-09-01 ~ 2023-08-31
Cost of Sales
9,384,238 GBP2023-09-01 ~ 2024-08-31
9,834,419 GBP2022-09-01 ~ 2023-08-31
Gross Profit/Loss
4,576,064 GBP2023-09-01 ~ 2024-08-31
4,200,141 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
3,669,341 GBP2023-09-01 ~ 2024-08-31
3,500,217 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
1,175,879 GBP2023-09-01 ~ 2024-08-31
1,096,816 GBP2022-09-01 ~ 2023-08-31
Interest Payable/Similar Charges (Finance Costs)
156,413 GBP2023-09-01 ~ 2024-08-31
142,703 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
1,019,466 GBP2023-09-01 ~ 2024-08-31
954,113 GBP2022-09-01 ~ 2023-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
261,166 GBP2023-09-01 ~ 2024-08-31
213,520 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
758,300 GBP2023-09-01 ~ 2024-08-31
740,593 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
758,300 GBP2023-09-01 ~ 2024-08-31
740,593 GBP2022-09-01 ~ 2023-08-31
Intangible Assets
54,652 GBP2024-08-31
76,513 GBP2023-08-31
Property, Plant & Equipment
3,351,579 GBP2024-08-31
3,328,073 GBP2023-08-31
Fixed Assets
3,406,231 GBP2024-08-31
3,404,586 GBP2023-08-31
Total Inventories
1,122,510 GBP2024-08-31
1,430,491 GBP2023-08-31
Debtors
1,906,657 GBP2024-08-31
3,009,668 GBP2023-08-31
Cash at bank and in hand
341,438 GBP2024-08-31
110,487 GBP2023-08-31
Current Assets
3,370,605 GBP2024-08-31
4,550,646 GBP2023-08-31
Creditors
Current
2,618,932 GBP2024-08-31
4,079,469 GBP2023-08-31
Net Current Assets/Liabilities
751,673 GBP2024-08-31
471,177 GBP2023-08-31
Total Assets Less Current Liabilities
4,157,904 GBP2024-08-31
3,875,763 GBP2023-08-31
Net Assets/Liabilities
1,412,231 GBP2024-08-31
824,431 GBP2023-08-31
Equity
Called up share capital
100 GBP2024-08-31
100 GBP2023-08-31
100 GBP2022-08-31
Retained earnings (accumulated losses)
1,412,131 GBP2024-08-31
824,331 GBP2023-08-31
222,738 GBP2022-08-31
Equity
1,412,231 GBP2024-08-31
824,431 GBP2023-08-31
222,838 GBP2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-170,500 GBP2023-09-01 ~ 2024-08-31
-139,000 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
-170,500 GBP2023-09-01 ~ 2024-08-31
-139,000 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
758,300 GBP2023-09-01 ~ 2024-08-31
740,593 GBP2022-09-01 ~ 2023-08-31
Wages/Salaries
3,583,050 GBP2023-09-01 ~ 2024-08-31
3,418,365 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
302,656 GBP2023-09-01 ~ 2024-08-31
287,770 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
91,912 GBP2023-09-01 ~ 2024-08-31
88,302 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
3,977,618 GBP2023-09-01 ~ 2024-08-31
3,794,437 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
1152023-09-01 ~ 2024-08-31
1012022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
228,012 GBP2023-09-01 ~ 2024-08-31
188,408 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
9,975 GBP2023-09-01 ~ 2024-08-31
7,948 GBP2022-09-01 ~ 2023-08-31
Tax Expense/Credit at Applicable Tax Rate
254,867 GBP2023-09-01 ~ 2024-08-31
238,528 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Gross Cost
Net goodwill
109,305 GBP2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
54,653 GBP2024-08-31
32,792 GBP2023-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
21,861 GBP2023-09-01 ~ 2024-08-31
Intangible Assets
Net goodwill
54,652 GBP2024-08-31
76,513 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
77,905 GBP2024-08-31
77,905 GBP2023-08-31
Plant and equipment
3,405,984 GBP2024-08-31
3,208,735 GBP2023-08-31
Furniture and fittings
91,169 GBP2024-08-31
91,169 GBP2023-08-31
Computers
240,037 GBP2024-08-31
185,768 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
3,815,095 GBP2024-08-31
3,563,577 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
17,042 GBP2024-08-31
10,550 GBP2023-08-31
Plant and equipment
361,114 GBP2024-08-31
176,203 GBP2023-08-31
Furniture and fittings
37,264 GBP2024-08-31
19,030 GBP2023-08-31
Computers
48,096 GBP2024-08-31
29,721 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
463,516 GBP2024-08-31
235,504 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
6,492 GBP2023-09-01 ~ 2024-08-31
Plant and equipment
184,911 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
18,234 GBP2023-09-01 ~ 2024-08-31
Computers
18,375 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
228,012 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Land and buildings, Short leasehold
60,863 GBP2024-08-31
Plant and equipment
3,044,870 GBP2024-08-31
3,032,532 GBP2023-08-31
Furniture and fittings
53,905 GBP2024-08-31
72,139 GBP2023-08-31
Computers
191,941 GBP2024-08-31
156,047 GBP2023-08-31
Raw Materials
883,912 GBP2024-08-31
1,172,558 GBP2023-08-31
Value of work in progress
238,598 GBP2024-08-31
257,933 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
1,740,896 GBP2024-08-31
2,870,638 GBP2023-08-31
Other Debtors
Current
10 GBP2024-08-31
-538 GBP2023-08-31
Prepayments/Accrued Income
Current
165,751 GBP2024-08-31
139,568 GBP2023-08-31
Debtors
Current, Amounts falling due within one year
1,906,657 GBP2024-08-31
3,009,668 GBP2023-08-31
Other Remaining Borrowings
Current
210,969 GBP2024-08-31
589,060 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current
116,222 GBP2024-08-31
109,629 GBP2023-08-31
Trade Creditors/Trade Payables
Current
1,170,911 GBP2024-08-31
1,627,229 GBP2023-08-31
Amounts owed to group undertakings
Current
53,860 GBP2024-08-31
574,044 GBP2023-08-31
Other Taxation & Social Security Payable
Current
275,208 GBP2024-08-31
255,394 GBP2023-08-31
Other Creditors
Current
139,357 GBP2024-08-31
345,237 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
652,405 GBP2024-08-31
578,876 GBP2023-08-31
Other Remaining Borrowings
Non-current
864,174 GBP2024-08-31
1,108,891 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Non-current
498,957 GBP2024-08-31
542,465 GBP2023-08-31
Total Borrowings
Current, Amounts falling due within one year
210,969 GBP2024-08-31
589,060 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
109,629 GBP2023-08-31
hire purchase agreements
615,179 GBP2024-08-31
652,094 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
201,374 GBP2024-08-31
233,783 GBP2023-08-31
Between one and five year
772,425 GBP2024-08-31
783,799 GBP2023-08-31
More than five year
760,000 GBP2024-08-31
950,000 GBP2023-08-31
All periods
1,733,799 GBP2024-08-31
1,967,582 GBP2023-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
592,303 GBP2024-08-31
535,022 GBP2023-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
548,525 GBP2024-08-31
287,359 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,000 shares2024-08-31
Class 2 ordinary share
1,000 shares2024-08-31
Profit/Loss
Retained earnings (accumulated losses)
758,300 GBP2023-09-01 ~ 2024-08-31