(expand)Cost of Sales
-10,618,590 GBP2023-09-01 ~ 2024-08-31
-8,905,477 GBP2022-09-01 ~ 2023-08-31
Gross Profit/Loss
2,794,760 GBP2023-09-01 ~ 2024-08-31
2,751,111 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-2,510,489 GBP2023-09-01 ~ 2024-08-31
-2,440,839 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
307,867 GBP2023-09-01 ~ 2024-08-31
335,087 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
356 GBP2023-09-01 ~ 2024-08-31
270 GBP2022-09-01 ~ 2023-08-31
Interest Payable/Similar Charges (Finance Costs)
-51,034 GBP2023-09-01 ~ 2024-08-31
-27,260 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
257,189 GBP2023-09-01 ~ 2024-08-31
308,097 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
162,518 GBP2023-09-01 ~ 2024-08-31
199,933 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
107,724 GBP2023-09-01 ~ 2024-08-31
123,702 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
3,146,862 GBP2024-08-31
3,245,894 GBP2023-08-31
Fixed Assets - Investments
1 GBP2024-08-31
1 GBP2023-08-31
Fixed Assets
3,146,863 GBP2024-08-31
3,245,895 GBP2023-08-31
Total Inventories
2,818,519 GBP2024-08-31
2,357,355 GBP2023-08-31
Debtors
Current
2,899,037 GBP2024-08-31
2,004,233 GBP2023-08-31
Cash at bank and in hand
30,043 GBP2024-08-31
81,773 GBP2023-08-31
Current Assets
5,747,599 GBP2024-08-31
4,443,361 GBP2023-08-31
Creditors
Current, Amounts falling due within one year
-2,295,287 GBP2023-08-31
Net Current Assets/Liabilities
2,729,686 GBP2024-08-31
2,148,074 GBP2023-08-31
Total Assets Less Current Liabilities
5,876,549 GBP2024-08-31
5,393,969 GBP2023-08-31
Creditors
Non-current, Amounts falling due after one year
-451,847 GBP2024-08-31
-142,498 GBP2023-08-31
Net Assets/Liabilities
4,753,381 GBP2024-08-31
4,572,598 GBP2023-08-31
Equity
Called up share capital
545,792 GBP2024-08-31
545,792 GBP2023-08-31
540,792 GBP2022-09-01
Revaluation reserve
1,696,774 GBP2024-08-31
1,751,568 GBP2023-08-31
1,827,799 GBP2022-09-01
Capital redemption reserve
49,996 GBP2024-08-31
49,996 GBP2023-08-31
49,996 GBP2022-09-01
Retained earnings (accumulated losses)
2,460,819 GBP2024-08-31
2,225,242 GBP2023-08-31
2,183,671 GBP2022-09-01
Equity
4,753,381 GBP2024-08-31
4,572,598 GBP2023-08-31
4,602,258 GBP2022-09-01
Profit/Loss
Retained earnings (accumulated losses)
162,518 GBP2023-09-01 ~ 2024-08-31
199,933 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
Retained earnings (accumulated losses)
-260,003 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
-260,003 GBP2022-09-01 ~ 2023-08-31
Issue of Equity Instruments
Called up share capital
5,000 GBP2022-09-01 ~ 2023-08-31
Issue of Equity Instruments
5,000 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation Expense
379,286 GBP2023-09-01 ~ 2024-08-31
325,964 GBP2022-09-01 ~ 2023-08-31
Cash and Cash Equivalents
-67,913 GBP2024-08-31
-87,716 GBP2023-08-31
26,834 GBP2022-09-01
Bank Overdrafts
-97,956 GBP2024-08-31
-169,489 GBP2023-08-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
52023-09-01 ~ 2024-08-31
Motor vehicles
252023-09-01 ~ 2024-08-31
Furniture and fittings
102023-09-01 ~ 2024-08-31
Audit Fees/Expenses
12,365 GBP2023-09-01 ~ 2024-08-31
11,950 GBP2022-09-01 ~ 2023-08-31
Wages/Salaries
1,774,603 GBP2023-09-01 ~ 2024-08-31
1,616,974 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
172,606 GBP2023-09-01 ~ 2024-08-31
166,681 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
2,126,387 GBP2023-09-01 ~ 2024-08-31
1,911,753 GBP2022-09-01 ~ 2023-08-31
Director Remuneration
352,635 GBP2023-09-01 ~ 2024-08-31
324,668 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,713 GBP2023-09-01 ~ 2024-08-31
26,529 GBP2022-09-01 ~ 2023-08-31
Tax Expense/Credit at Applicable Tax Rate
64,297 GBP2023-09-01 ~ 2024-08-31
66,287 GBP2022-09-01 ~ 2023-08-31
Dividends Paid on Shares
260,003 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,971,184 GBP2024-08-31
4,708,668 GBP2023-08-31
Motor vehicles
284,388 GBP2024-08-31
308,845 GBP2023-08-31
Furniture and fittings
713,547 GBP2024-08-31
692,608 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
8,469,119 GBP2024-08-31
8,210,121 GBP2023-08-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-792 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
-24,457 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
-4,234 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals
-29,483 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,234,809 GBP2023-08-31
Motor vehicles
109,538 GBP2023-08-31
Furniture and fittings
544,291 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,964,227 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
207,090 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings, Owned/Freehold
32,291 GBP2023-09-01 ~ 2024-08-31
Owned/Freehold
379,286 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-356 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
-17,471 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
-3,429 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-21,256 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,441,543 GBP2024-08-31
Motor vehicles
156,383 GBP2024-08-31
Furniture and fittings
573,153 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,322,257 GBP2024-08-31
Property, Plant & Equipment
Plant and equipment
529,641 GBP2024-08-31
473,859 GBP2023-08-31
Motor vehicles
128,005 GBP2024-08-31
199,307 GBP2023-08-31
Furniture and fittings
140,394 GBP2024-08-31
148,317 GBP2023-08-31
Raw materials and consumables
1,821,001 GBP2024-08-31
1,272,016 GBP2023-08-31
Value of work in progress
259,321 GBP2024-08-31
216,569 GBP2023-08-31
Finished Goods/Goods for Resale
738,197 GBP2024-08-31
868,770 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
1,263,157 GBP2024-08-31
1,295,729 GBP2023-08-31
Amounts Owed by Group Undertakings
Current
1,496,280 GBP2024-08-31
504,148 GBP2023-08-31
Prepayments/Accrued Income
Current
139,600 GBP2024-08-31
204,356 GBP2023-08-31
Bank Overdrafts
Current
97,956 GBP2024-08-31
169,489 GBP2023-08-31
Bank Borrowings
Current
42,504 GBP2024-08-31
100,000 GBP2023-08-31
Trade Creditors/Trade Payables
Current
2,180,483 GBP2024-08-31
1,404,225 GBP2023-08-31
Corporation Tax Payable
Current
87,959 GBP2024-08-31
81,635 GBP2023-08-31
Taxation/Social Security Payable
Current
52,864 GBP2024-08-31
46,156 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current
55,092 GBP2024-08-31
25,153 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
501,055 GBP2024-08-31
468,629 GBP2023-08-31
Creditors
Current
3,017,913 GBP2024-08-31
2,295,287 GBP2023-08-31
Bank Borrowings
Non-current
357,702 GBP2024-08-31
16,667 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Non-current
72,062 GBP2024-08-31
125,831 GBP2023-08-31
Creditors
Non-current
451,847 GBP2024-08-31
142,498 GBP2023-08-31
Bank Borrowings
Current, Amounts falling due within one year
100,000 GBP2023-08-31
Total Borrowings
Current, Amounts falling due within one year
100,000 GBP2023-08-31
Bank Borrowings
Non-current, Between one and two years
357,702 GBP2024-08-31
16,667 GBP2023-08-31
Total Borrowings
400,206 GBP2024-08-31
116,667 GBP2023-08-31
Net Deferred Tax Liability/Asset
-671,321 GBP2024-08-31
-678,873 GBP2023-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
-674,500 GBP2024-08-31
-679,594 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
270,396 shares2024-08-31
270,396 shares2023-08-31
Par Value of Share
Class 1 ordinary share
1.002023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
270,396 shares2024-08-31
270,396 shares2023-08-31
Par Value of Share
Class 2 ordinary share
1.002023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
5,000 shares2024-08-31
5,000 shares2023-08-31
Par Value of Share
Class 3 ordinary share
1.002023-09-01 ~ 2024-08-31