Cost of Sales
-16,148,388 GBP2024-09-01 ~ 2025-08-31
-13,524,535 GBP2023-09-01 ~ 2024-08-31
Administrative Expenses
-798,414 GBP2024-09-01 ~ 2025-08-31
-818,839 GBP2023-09-01 ~ 2024-08-31
Other Interest Receivable/Similar Income (Finance Income)
79,504 GBP2024-09-01 ~ 2025-08-31
57,802 GBP2023-09-01 ~ 2024-08-31
Profit/Loss on Ordinary Activities Before Tax
759,499 GBP2024-09-01 ~ 2025-08-31
708,855 GBP2023-09-01 ~ 2024-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2024-09-01 ~ 2025-08-31
0 GBP2023-09-01 ~ 2024-08-31
Profit/Loss
759,499 GBP2024-09-01 ~ 2025-08-31
708,855 GBP2023-09-01 ~ 2024-08-31
Intangible Assets
Other
269,429 GBP2025-08-31
369,779 GBP2024-08-31
Property, Plant & Equipment
1,185,542 GBP2025-08-31
1,111,988 GBP2024-08-31
Fixed Assets
1,454,971 GBP2025-08-31
1,481,767 GBP2024-08-31
Debtors
4,047,209 GBP2025-08-31
3,907,987 GBP2024-08-31
Cash at bank and in hand
5,108,194 GBP2025-08-31
2,411,180 GBP2024-08-31
Current Assets
9,155,403 GBP2025-08-31
6,319,167 GBP2024-08-31
Net Current Assets/Liabilities
3,932,845 GBP2025-08-31
3,946,550 GBP2024-08-31
Total Assets Less Current Liabilities
5,387,816 GBP2025-08-31
5,428,317 GBP2024-08-31
Equity
Called up share capital
76,000 GBP2025-08-31
76,000 GBP2024-08-31
76,000 GBP2023-08-31
Capital redemption reserve
24,000 GBP2025-08-31
24,000 GBP2024-08-31
24,000 GBP2023-08-31
Retained earnings (accumulated losses)
5,287,816 GBP2025-08-31
5,328,317 GBP2024-08-31
5,419,462 GBP2023-08-31
Equity
5,387,816 GBP2025-08-31
5,428,317 GBP2024-08-31
Profit/Loss
Retained earnings (accumulated losses)
759,499 GBP2024-09-01 ~ 2025-08-31
708,855 GBP2023-09-01 ~ 2024-08-31
Dividends Paid
Retained earnings (accumulated losses)
-800,000 GBP2023-09-01 ~ 2024-08-31
Dividends Paid
-800,000 GBP2024-09-01 ~ 2025-08-31
Audit Fees/Expenses
13,000 GBP2024-09-01 ~ 2025-08-31
12,250 GBP2023-09-01 ~ 2024-08-31
Average Number of Employees
672024-09-01 ~ 2025-08-31
602023-09-01 ~ 2024-08-31
Wages/Salaries
2,786,686 GBP2024-09-01 ~ 2025-08-31
2,327,893 GBP2023-09-01 ~ 2024-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
153,330 GBP2024-09-01 ~ 2025-08-31
86,267 GBP2023-09-01 ~ 2024-08-31
Staff Costs/Employee Benefits Expense
3,227,145 GBP2024-09-01 ~ 2025-08-31
2,655,727 GBP2023-09-01 ~ 2024-08-31
Director Remuneration
199,088 GBP2024-09-01 ~ 2025-08-31
206,756 GBP2023-09-01 ~ 2024-08-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
590,114 GBP2024-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
320,685 GBP2025-08-31
220,335 GBP2024-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
100,350 GBP2024-09-01 ~ 2025-08-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
269,429 GBP2025-08-31
369,779 GBP2024-08-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
159,744 GBP2024-08-31
Plant and equipment
395,964 GBP2025-08-31
395,964 GBP2024-08-31
Furniture and fittings
265,703 GBP2025-08-31
260,520 GBP2024-08-31
Motor vehicles
481,916 GBP2025-08-31
325,280 GBP2024-08-31
Property, Plant & Equipment - Gross Cost
1,972,973 GBP2025-08-31
1,806,173 GBP2024-08-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-09-01 ~ 2025-08-31
Furniture and fittings
0 GBP2024-09-01 ~ 2025-08-31
Motor vehicles
-46,380 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Other Disposals
-46,380 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
164,725 GBP2025-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
382,284 GBP2025-08-31
368,620 GBP2024-08-31
Furniture and fittings
207,266 GBP2025-08-31
180,831 GBP2024-08-31
Motor vehicles
153,275 GBP2025-08-31
107,139 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
787,431 GBP2025-08-31
694,185 GBP2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
13,664 GBP2024-09-01 ~ 2025-08-31
Furniture and fittings
26,435 GBP2024-09-01 ~ 2025-08-31
Motor vehicles
58,504 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
105,614 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-09-01 ~ 2025-08-31
Furniture and fittings
0 GBP2024-09-01 ~ 2025-08-31
Motor vehicles
-12,368 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-12,368 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
44,606 GBP2025-08-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
120,119 GBP2025-08-31
122,149 GBP2024-08-31
Plant and equipment
13,680 GBP2025-08-31
27,344 GBP2024-08-31
Furniture and fittings
58,437 GBP2025-08-31
79,689 GBP2024-08-31
Motor vehicles
328,641 GBP2025-08-31
218,141 GBP2024-08-31
Trade Debtors/Trade Receivables
Current
1,773,168 GBP2025-08-31
1,549,960 GBP2024-08-31
Other Debtors
Current
237,464 GBP2025-08-31
804,145 GBP2024-08-31
Prepayments/Accrued Income
Current
49,019 GBP2025-08-31
36,011 GBP2024-08-31
Trade Creditors/Trade Payables
Current
1,358,949 GBP2025-08-31
1,902,293 GBP2024-08-31
Other Taxation & Social Security Payable
Current
123,476 GBP2025-08-31
69,003 GBP2024-08-31
Other Creditors
Current
20,672 GBP2025-08-31
16,335 GBP2024-08-31
Accrued Liabilities/Deferred Income
Current
3,719,461 GBP2025-08-31
384,986 GBP2024-08-31
Creditors
Current
5,222,558 GBP2025-08-31
2,372,617 GBP2024-08-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-09-01 ~ 2025-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
76,000 shares2025-08-31
76,000 shares2024-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
32,643 GBP2025-08-31
43,403 GBP2024-08-31
Between two and five year
40,791 GBP2025-08-31
10,693 GBP2024-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
73,434 GBP2025-08-31
54,096 GBP2024-08-31