Distribution Costs
-1,098,266 GBP2024-09-01 ~ 2025-08-31
-1,047,389 GBP2023-09-01 ~ 2024-08-31
Administrative Expenses
-3,158,942 GBP2024-09-01 ~ 2025-08-31
-3,671,740 GBP2023-09-01 ~ 2024-08-31
Other Interest Receivable/Similar Income (Finance Income)
21,981 GBP2024-09-01 ~ 2025-08-31
9,384 GBP2023-09-01 ~ 2024-08-31
Profit/Loss on Ordinary Activities Before Tax
1,823,666 GBP2024-09-01 ~ 2025-08-31
2,454,275 GBP2023-09-01 ~ 2024-08-31
Profit/Loss
1,352,410 GBP2024-09-01 ~ 2025-08-31
1,782,613 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
0 GBP2023-09-01 ~ 2024-08-31
Comprehensive Income/Expense
1,674,212 GBP2024-09-01 ~ 2025-08-31
1,782,613 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
4,310,974 GBP2025-08-31
4,030,437 GBP2024-08-31
Fixed Assets - Investments
2 GBP2025-08-31
2 GBP2024-08-31
Fixed Assets
4,310,976 GBP2025-08-31
4,030,439 GBP2024-08-31
Debtors
7,783,862 GBP2025-08-31
8,576,423 GBP2024-08-31
Cash at bank and in hand
3,013,640 GBP2025-08-31
3,063,831 GBP2024-08-31
Current Assets
13,603,747 GBP2025-08-31
13,525,587 GBP2024-08-31
Creditors
Current, Amounts falling due within one year
-4,938,051 GBP2025-08-31
-5,175,854 GBP2024-08-31
Net Current Assets/Liabilities
8,665,696 GBP2025-08-31
8,349,733 GBP2024-08-31
Total Assets Less Current Liabilities
12,976,672 GBP2025-08-31
12,380,172 GBP2024-08-31
Creditors
Non-current, Amounts falling due after one year
-802,996 GBP2024-08-31
Net Assets/Liabilities
11,695,795 GBP2025-08-31
10,865,924 GBP2024-08-31
Equity
Called up share capital
550,705 GBP2025-08-31
550,705 GBP2024-08-31
550,705 GBP2023-08-31
Share premium
40,282 GBP2025-08-31
40,282 GBP2024-08-31
40,282 GBP2023-08-31
Capital redemption reserve
300,000 GBP2025-08-31
300,000 GBP2024-08-31
300,000 GBP2023-08-31
Equity
11,695,795 GBP2025-08-31
10,865,924 GBP2024-08-31
Profit/Loss
Retained earnings (accumulated losses)
1,352,410 GBP2024-09-01 ~ 2025-08-31
1,782,613 GBP2023-09-01 ~ 2024-08-31
Dividends Paid
Retained earnings (accumulated losses)
-585,693 GBP2023-09-01 ~ 2024-08-31
Dividends Paid
-844,341 GBP2024-09-01 ~ 2025-08-31
Audit Fees/Expenses
25,350 GBP2023-09-01 ~ 2024-08-31
Average Number of Employees
1412024-09-01 ~ 2025-08-31
1332023-09-01 ~ 2024-08-31
Wages/Salaries
4,547,453 GBP2024-09-01 ~ 2025-08-31
4,398,208 GBP2023-09-01 ~ 2024-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
136,352 GBP2024-09-01 ~ 2025-08-31
128,460 GBP2023-09-01 ~ 2024-08-31
Staff Costs/Employee Benefits Expense
5,196,435 GBP2024-09-01 ~ 2025-08-31
4,919,250 GBP2023-09-01 ~ 2024-08-31
Director Remuneration
402,588 GBP2024-09-01 ~ 2025-08-31
450,078 GBP2023-09-01 ~ 2024-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
31,269 GBP2024-09-01 ~ 2025-08-31
-88,165 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
8,582,572 GBP2025-08-31
7,868,570 GBP2024-08-31
Property, Plant & Equipment - Gross Cost
10,707,572 GBP2025-08-31
9,828,570 GBP2024-08-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
165,000 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
2,125,000 GBP2025-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,396,598 GBP2025-08-31
5,719,736 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,396,598 GBP2025-08-31
5,798,133 GBP2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
78,403 GBP2024-09-01 ~ 2025-08-31
Plant and equipment
676,862 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
755,265 GBP2024-09-01 ~ 2025-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2025-08-31
Property, Plant & Equipment
Plant and equipment
2,185,974 GBP2025-08-31
2,148,834 GBP2024-08-31
Land and buildings
1,881,603 GBP2024-08-31
Finished Goods/Goods for Resale
716,153 GBP2025-08-31
861,092 GBP2024-08-31
Trade Debtors/Trade Receivables
Current
3,769,335 GBP2025-08-31
4,560,921 GBP2024-08-31
Amounts Owed by Group Undertakings
Current
3,181,142 GBP2025-08-31
3,181,142 GBP2024-08-31
Prepayments/Accrued Income
Current
833,385 GBP2025-08-31
834,360 GBP2024-08-31
Finance Lease Liabilities - Total Present Value
Current
264,653 GBP2025-08-31
351,725 GBP2024-08-31
Trade Creditors/Trade Payables
Current
3,123,269 GBP2025-08-31
2,826,528 GBP2024-08-31
Corporation Tax Payable
Current
73,892 GBP2025-08-31
451,260 GBP2024-08-31
Other Taxation & Social Security Payable
Current
405,372 GBP2025-08-31
669,054 GBP2024-08-31
Other Creditors
Current
156,932 GBP2025-08-31
129,689 GBP2024-08-31
Accrued Liabilities/Deferred Income
Current
913,933 GBP2025-08-31
747,598 GBP2024-08-31
Creditors
Current
4,938,051 GBP2025-08-31
5,175,854 GBP2024-08-31
Finance Lease Liabilities - Total Present Value
Non-current
538,356 GBP2025-08-31
802,996 GBP2024-08-31
Minimum gross finance lease payments owing
Amounts falling due within one year
264,653 GBP2025-08-31
351,725 GBP2024-08-31
Minimum gross finance lease payments owing
803,009 GBP2025-08-31
1,154,721 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
550,705 shares2025-08-31
550,705 shares2024-08-31