Par Value of Share
Class 1 ordinary share
12022-09-01 ~ 2023-08-31
Turnover/Revenue
10,294,416 GBP2022-09-01 ~ 2023-08-31
9,668,261 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
4,878,377 GBP2022-09-01 ~ 2023-08-31
4,975,238 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
5,416,039 GBP2022-09-01 ~ 2023-08-31
4,693,023 GBP2021-09-01 ~ 2022-08-31
Distribution Costs
199,897 GBP2022-09-01 ~ 2023-08-31
211,738 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
2,887,464 GBP2022-09-01 ~ 2023-08-31
1,562,004 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
2,328,678 GBP2022-09-01 ~ 2023-08-31
2,919,281 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
102,707 GBP2022-09-01 ~ 2023-08-31
37,594 GBP2021-09-01 ~ 2022-08-31
Interest Payable/Similar Charges (Finance Costs)
11,387 GBP2022-09-01 ~ 2023-08-31
25,407 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
2,419,998 GBP2022-09-01 ~ 2023-08-31
2,931,468 GBP2021-09-01 ~ 2022-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
409,872 GBP2022-09-01 ~ 2023-08-31
543,760 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
2,010,126 GBP2022-09-01 ~ 2023-08-31
2,387,708 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
2,010,126 GBP2022-09-01 ~ 2023-08-31
-1,625,351 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment
1,148,290 GBP2023-08-31
1,213,847 GBP2022-08-31
Total Inventories
124,724 GBP2023-08-31
154,901 GBP2022-08-31
Debtors
3,153,153 GBP2023-08-31
3,432,540 GBP2022-08-31
Cash at bank and in hand
5,633,748 GBP2023-08-31
6,011,503 GBP2022-08-31
Current Assets
8,911,625 GBP2023-08-31
9,598,944 GBP2022-08-31
Creditors
Current
3,107,741 GBP2023-08-31
4,785,179 GBP2022-08-31
Net Current Assets/Liabilities
5,803,884 GBP2023-08-31
4,813,765 GBP2022-08-31
Total Assets Less Current Liabilities
6,952,174 GBP2023-08-31
6,027,612 GBP2022-08-31
Net Assets/Liabilities
6,625,198 GBP2023-08-31
5,615,072 GBP2022-08-31
Equity
6,625,198 GBP2023-08-31
5,615,072 GBP2022-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,010,126 GBP2022-09-01 ~ 2023-08-31
-1,632,351 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2022-09-01 ~ 2023-08-31
-930,000 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
-1,000,000 GBP2022-09-01 ~ 2023-08-31
-930,000 GBP2021-09-01 ~ 2022-08-31
Wages/Salaries
3,419,028 GBP2022-09-01 ~ 2023-08-31
2,391,013 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
30,105 GBP2022-09-01 ~ 2023-08-31
34,252 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
3,449,133 GBP2022-09-01 ~ 2023-08-31
2,425,265 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
502022-09-01 ~ 2023-08-31
642021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
227,320 GBP2022-09-01 ~ 2023-08-31
145,781 GBP2021-09-01 ~ 2022-08-31
Audit Fees/Expenses
5,820 GBP2022-09-01 ~ 2023-08-31
5,700 GBP2021-09-01 ~ 2022-08-31
Current Tax for the Period
380,426 GBP2022-09-01 ~ 2023-08-31
520,099 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings
753,167 GBP2023-08-31
753,167 GBP2022-08-31
Plant and equipment
2,114,583 GBP2023-08-31
2,142,957 GBP2022-08-31
Property, Plant & Equipment - Disposals
Plant and equipment
-67,300 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
397,245 GBP2023-08-31
385,915 GBP2022-08-31
Plant and equipment
1,669,559 GBP2023-08-31
1,595,933 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
11,330 GBP2022-09-01 ~ 2023-08-31
Plant and equipment
140,926 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-67,300 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Land and buildings
355,922 GBP2023-08-31
367,252 GBP2022-08-31
Plant and equipment
445,024 GBP2023-08-31
547,024 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
182,571 GBP2023-08-31
169,695 GBP2022-08-31
Motor vehicles
775,252 GBP2023-08-31
735,130 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
3,883,201 GBP2023-08-31
3,858,577 GBP2022-08-31
Property, Plant & Equipment - Disposals
Motor vehicles
-75,278 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Disposals
-142,578 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
169,187 GBP2023-08-31
164,132 GBP2022-08-31
Motor vehicles
498,920 GBP2023-08-31
498,750 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,734,911 GBP2023-08-31
2,644,730 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
5,055 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
72,440 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
229,751 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-72,270 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-139,570 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Furniture and fittings
13,384 GBP2023-08-31
5,563 GBP2022-08-31
Motor vehicles
276,332 GBP2023-08-31
236,380 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
110,700 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
73,717 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
2,431 GBP2022-09-01 ~ 2023-08-31
Under hire purchased contracts or finance leases
2,431 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
12,156 GBP2023-08-31
166,351 GBP2022-08-31
Under hire purchased contracts or finance leases
12,156 GBP2023-08-31
203,334 GBP2022-08-31
Plant and equipment, Under hire purchased contracts or finance leases
36,983 GBP2022-08-31
Raw Materials
124,724 GBP2023-08-31
154,901 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
1,922,566 GBP2023-08-31
2,106,136 GBP2022-08-31
Other Debtors
Current
1,097,172 GBP2023-08-31
1,267,626 GBP2022-08-31
Amount of value-added tax that is recoverable
Current
36,726 GBP2023-08-31
Prepayments/Accrued Income
Current
37,970 GBP2022-08-31
Prepayments
Current
126,692 GBP2023-08-31
66,112 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
3,153,153 GBP2023-08-31
3,432,540 GBP2022-08-31
Bank Borrowings/Overdrafts
Current
113,878 GBP2023-08-31
109,173 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Current
514 GBP2023-08-31
20,783 GBP2022-08-31
Trade Creditors/Trade Payables
Current
422,638 GBP2023-08-31
412,869 GBP2022-08-31
Corporation Tax Payable
Current
250,320 GBP2023-08-31
519,993 GBP2022-08-31
Other Taxation & Social Security Payable
Current
52,007 GBP2023-08-31
54,167 GBP2022-08-31
Other Creditors
Current
873 GBP2023-08-31
1,355 GBP2022-08-31
Accrued Liabilities
Current
1,620,950 GBP2023-08-31
1,180,490 GBP2022-08-31
Bank Borrowings/Overdrafts
Non-current
178,746 GBP2023-08-31
292,158 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Non-current
514 GBP2022-08-31
Bank Borrowings
Current, Amounts falling due within one year
113,410 GBP2023-08-31
108,862 GBP2022-08-31
Total Borrowings
Current, Amounts falling due within one year
113,878 GBP2023-08-31
109,173 GBP2022-08-31
Bank Borrowings
Non-current, Between one and two years
178,746 GBP2023-08-31
292,158 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
514 GBP2022-08-31
hire purchase agreements
514 GBP2023-08-31
21,297 GBP2022-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
148,230 GBP2023-08-31
118,784 GBP2022-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,000 shares2023-08-31
Profit/Loss
Retained earnings (accumulated losses)
2,010,126 GBP2022-09-01 ~ 2023-08-31