Average Number of Employees
02023-09-01 ~ 2024-08-31
02022-09-01 ~ 2023-08-31
Turnover/Revenue
21,983,000 GBP2023-09-01 ~ 2024-08-31
30,308,000 GBP2022-09-01 ~ 2023-08-31
Cost of Sales
-21,285,000 GBP2023-09-01 ~ 2024-08-31
-30,725,000 GBP2022-09-01 ~ 2023-08-31
Gross Profit/Loss
698,000 GBP2023-09-01 ~ 2024-08-31
-417,000 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
1,647,000 GBP2023-09-01 ~ 2024-08-31
1,555,000 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
829,000 GBP2023-09-01 ~ 2024-08-31
Profit/Loss
593,000 GBP2023-09-01 ~ 2024-08-31
-37,000 GBP2022-09-01 ~ 2023-08-31
Total Inventories
160,000 GBP2024-08-31
211,000 GBP2023-08-31
Debtors
Non-current
36,755,000 GBP2024-08-31
35,186,000 GBP2023-08-31
Current
5,655,000 GBP2024-08-31
6,541,000 GBP2023-08-31
Cash at bank and in hand
2,776,000 GBP2024-08-31
4,747,000 GBP2023-08-31
Current Assets
45,346,000 GBP2024-08-31
46,685,000 GBP2023-08-31
Creditors
Current, Amounts falling due within one year
-14,194,000 GBP2024-08-31
-17,639,000 GBP2023-08-31
Net Current Assets/Liabilities
31,152,000 GBP2024-08-31
29,046,000 GBP2023-08-31
Total Assets Less Current Liabilities
31,867,000 GBP2024-08-31
29,961,000 GBP2023-08-31
Creditors
Non-current, Amounts falling due after one year
-30,291,000 GBP2024-08-31
-28,993,000 GBP2023-08-31
Net Assets/Liabilities
1,576,000 GBP2024-08-31
968,000 GBP2023-08-31
Equity
Called up share capital
30,000 GBP2024-08-31
30,000 GBP2023-08-31
30,000 GBP2022-09-01
Retained earnings (accumulated losses)
1,546,000 GBP2024-08-31
938,000 GBP2023-08-31
991,000 GBP2022-09-01
Equity
1,576,000 GBP2024-08-31
968,000 GBP2023-08-31
1,021,000 GBP2022-09-01
Profit/Loss
Retained earnings (accumulated losses)
593,000 GBP2023-09-01 ~ 2024-08-31
-37,000 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation Expense
49,000 GBP2023-09-01 ~ 2024-08-31
72,000 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
75,000 GBP2023-09-01 ~ 2024-08-31
62,000 GBP2022-09-01 ~ 2023-08-31
Wages/Salaries
7,567,000 GBP2023-09-01 ~ 2024-08-31
10,998,000 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
780,000 GBP2023-09-01 ~ 2024-08-31
1,079,000 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
8,604,000 GBP2023-09-01 ~ 2024-08-31
12,393,000 GBP2022-09-01 ~ 2023-08-31
Director Remuneration
28,000 GBP2023-09-01 ~ 2024-08-31
26,000 GBP2022-09-01 ~ 2023-08-31
Tax Expense/Credit at Applicable Tax Rate
208,000 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
215,000 GBP2024-08-31
203,000 GBP2023-08-31
Motor vehicles
110,000 GBP2024-08-31
144,000 GBP2023-08-31
Office equipment
1,610,000 GBP2024-08-31
1,610,000 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
2,019,000 GBP2024-08-31
1,957,000 GBP2023-08-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-89,000 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals
-89,000 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Gross Cost
Other
84,000 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
98,000 GBP2023-08-31
Motor vehicles
104,000 GBP2023-08-31
Office equipment
840,000 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,042,000 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
49,000 GBP2023-09-01 ~ 2024-08-31
Owned/Freehold
49,000 GBP2023-09-01 ~ 2024-08-31
Motor vehicles, Under hire purchased contracts or finance leases
31,000 GBP2023-09-01 ~ 2024-08-31
Under hire purchased contracts or finance leases
301,000 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-88,000 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-88,000 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
147,000 GBP2024-08-31
Motor vehicles
47,000 GBP2024-08-31
Office equipment
1,110,000 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,304,000 GBP2024-08-31
Raw materials and consumables
133,000 GBP2024-08-31
158,000 GBP2023-08-31
Value of work in progress
27,000 GBP2024-08-31
53,000 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
3,272,000 GBP2024-08-31
5,399,000 GBP2023-08-31
Amounts Owed by Group Undertakings
Current
1,711,000 GBP2024-08-31
617,000 GBP2023-08-31
Other Debtors
Current
28,000 GBP2024-08-31
30,000 GBP2023-08-31
Prepayments/Accrued Income
Current
409,000 GBP2024-08-31
206,000 GBP2023-08-31
Amount of corporation tax that is recoverable
Current
107,000 GBP2024-08-31
42,000 GBP2023-08-31
Debtors - Deferred Tax Asset
Current
128,000 GBP2024-08-31
247,000 GBP2023-08-31
Trade Creditors/Trade Payables
Current
2,195,000 GBP2024-08-31
2,300,000 GBP2023-08-31
Amounts owed to group undertakings
Current
9,621,000 GBP2024-08-31
12,465,000 GBP2023-08-31
Other Taxation & Social Security Payable
Current
1,178,000 GBP2024-08-31
1,080,000 GBP2023-08-31
Other Creditors
Current
956,000 GBP2024-08-31
1,572,000 GBP2023-08-31
Creditors
Current
14,194,000 GBP2024-08-31
17,639,000 GBP2023-08-31
Amounts owed to group undertakings
Non-current
30,155,000 GBP2024-08-31
28,657,000 GBP2023-08-31
Creditors
Non-current
30,291,000 GBP2024-08-31
28,993,000 GBP2023-08-31
Net Deferred Tax Liability/Asset
128,000 GBP2024-08-31
247,000 GBP2023-08-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-119,000 GBP2023-09-01 ~ 2024-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
49,000 GBP2024-08-31
76,000 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,000 shares2024-08-31
15,000 shares2023-08-31
Par Value of Share
Class 1 ordinary share
02023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
15,000 shares2024-08-31
15,000 shares2023-08-31
Par Value of Share
Class 2 ordinary share
02023-09-01 ~ 2024-08-31