Turnover/Revenue
12,483,976 GBP2022-08-01 ~ 2023-07-31
11,602,204 GBP2021-08-01 ~ 2022-07-31
Cost of Sales
-9,599,719 GBP2022-08-01 ~ 2023-07-31
-8,042,248 GBP2021-08-01 ~ 2022-07-31
Gross Profit/Loss
2,884,257 GBP2022-08-01 ~ 2023-07-31
3,559,956 GBP2021-08-01 ~ 2022-07-31
Administrative Expenses
-3,158,154 GBP2022-08-01 ~ 2023-07-31
-3,121,359 GBP2021-08-01 ~ 2022-07-31
Operating Profit/Loss
-264,772 GBP2022-08-01 ~ 2023-07-31
438,597 GBP2021-08-01 ~ 2022-07-31
Interest Payable/Similar Charges (Finance Costs)
-124,386 GBP2022-08-01 ~ 2023-07-31
-75,750 GBP2021-08-01 ~ 2022-07-31
Profit/Loss on Ordinary Activities Before Tax
-389,158 GBP2022-08-01 ~ 2023-07-31
362,847 GBP2021-08-01 ~ 2022-07-31
Intangible Assets
25,069 GBP2023-07-31
29,436 GBP2022-07-31
Property, Plant & Equipment
4,493,116 GBP2023-07-31
4,575,307 GBP2022-07-31
Fixed Assets
4,518,185 GBP2023-07-31
4,604,743 GBP2022-07-31
Total Inventories
904,386 GBP2023-07-31
771,399 GBP2022-07-31
Debtors
2,103,042 GBP2023-07-31
1,888,122 GBP2021-07-31
Current Assets
3,007,428 GBP2023-07-31
2,799,816 GBP2022-07-31
Net Current Assets/Liabilities
-865,877 GBP2023-07-31
-142,985 GBP2022-07-31
Total Assets Less Current Liabilities
3,652,308 GBP2023-07-31
4,461,758 GBP2022-07-31
Net Assets/Liabilities
2,756,710 GBP2023-07-31
3,393,158 GBP2022-07-31
Equity
Called up share capital
50,000 GBP2023-07-31
50,000 GBP2022-07-31
Revaluation reserve
690,425 GBP2023-07-31
690,425 GBP2022-07-31
Retained earnings (accumulated losses)
2,016,285 GBP2023-07-31
2,652,733 GBP2022-07-31
Profit/Loss
Retained earnings (accumulated losses)
-363,123 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
-363,123 GBP2022-08-01 ~ 2023-07-31
297,511 GBP2021-08-01 ~ 2022-07-31
Cash and Cash Equivalents
-1,405,983 GBP2023-07-31
-1,537,752 GBP2022-07-31
-1,149,578 GBP2021-07-31
Average number of employees in administration and support functions
72022-08-01 ~ 2023-07-31
112021-08-01 ~ 2022-07-31
Average Number of Employees
332022-08-01 ~ 2023-07-31
452021-08-01 ~ 2022-07-31
Social Security Costs
112,926 GBP2022-08-01 ~ 2023-07-31
94,811 GBP2021-08-01 ~ 2022-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
59,658 GBP2022-08-01 ~ 2023-07-31
104,197 GBP2021-08-01 ~ 2022-07-31
Staff Costs/Employee Benefits Expense
1,338,792 GBP2022-08-01 ~ 2023-07-31
1,369,091 GBP2021-08-01 ~ 2022-07-31
Current Tax for the Period
-47,984 GBP2022-08-01 ~ 2023-07-31
54,562 GBP2021-08-01 ~ 2022-07-31
Tax Expense/Credit at Applicable Tax Rate
-97,290 GBP2022-08-01 ~ 2023-07-31
68,941 GBP2021-08-01 ~ 2022-07-31
Intangible Assets - Gross Cost
Other than goodwill
63,092 GBP2023-07-31
63,092 GBP2022-07-31
Intangible Assets - Accumulated Amortisation & Impairment
Other than goodwill
38,023 GBP2023-07-31
33,656 GBP2022-07-31
Intangible Assets
Other than goodwill
25,069 GBP2023-07-31
29,436 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
9,191,125 GBP2023-07-31
8,779,099 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,698,009 GBP2023-07-31
4,203,792 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
494,217 GBP2022-08-01 ~ 2023-07-31
Finished Goods
904,386 GBP2023-07-31
771,399 GBP2022-07-31
Trade Debtors/Trade Receivables
1,114,037 GBP2023-07-31
1,194,934 GBP2022-07-31
Other Debtors
Current
818,421 GBP2023-07-31
439,486 GBP2022-07-31
Prepayments/Accrued Income
55,568 GBP2023-07-31
200,236 GBP2022-07-31
Debtors
Current
2,103,042 GBP2023-07-31
1,888,122 GBP2022-07-31
Bank Overdrafts
Amounts falling due within one year
1,405,983 GBP2023-07-31
1,678,047 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
56,056 GBP2023-07-31
45,463 GBP2022-07-31
Trade Creditors/Trade Payables
Amounts falling due within one year
2,041,296 GBP2023-07-31
869,526 GBP2022-07-31
Other Taxation & Social Security Payable
Amounts falling due within one year
30,976 GBP2023-07-31
51,423 GBP2022-07-31
Other Creditors
Amounts falling due within one year
5,270 GBP2023-07-31
Accrued Liabilities
Amounts falling due within one year
47,991 GBP2023-07-31
58,136 GBP2022-07-31
Bank Borrowings
Amounts falling due after one year
402,848 GBP2023-07-31
582,223 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
121,249 GBP2023-07-31
83,471 GBP2022-07-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
1,691,716 GBP2023-07-31
1,918,253 GBP2022-07-31
Bank Borrowings
2,094,564 GBP2023-07-31
2,500,476 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
177,305 GBP2023-07-31
128,934 GBP2022-07-31
Deferred Tax Liabilities
Accelerated tax depreciation
289,376 GBP2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,700 shares2023-07-31
Par Value of Share
Class 1 ordinary share
1 GBP2022-08-01 ~ 2023-07-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
34,300 shares2023-07-31
Par Value of Share
Class 2 ordinary share
1 GBP2022-08-01 ~ 2023-07-31