Cost of Sales
-11,219,513 GBP2023-09-01 ~ 2024-08-31
-10,144,043 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-2,907,239 GBP2023-09-01 ~ 2024-08-31
-2,510,162 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
1,459 GBP2023-09-01 ~ 2024-08-31
698 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
364,333 GBP2023-09-01 ~ 2024-08-31
148,303 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
254,663 GBP2023-09-01 ~ 2024-08-31
99,380 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
0 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
148,335 GBP2023-09-01 ~ 2024-08-31
99,380 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
2,806,493 GBP2024-08-31
2,923,979 GBP2023-08-31
Debtors
580,986 GBP2024-08-31
703,319 GBP2023-08-31
Cash at bank and in hand
352,870 GBP2024-08-31
290,289 GBP2023-08-31
Current Assets
1,749,369 GBP2024-08-31
2,545,910 GBP2023-08-31
Creditors
Current, Amounts falling due within one year
-3,052,610 GBP2024-08-31
-3,552,013 GBP2023-08-31
Net Current Assets/Liabilities
-1,303,241 GBP2024-08-31
-1,006,103 GBP2023-08-31
Total Assets Less Current Liabilities
1,503,252 GBP2024-08-31
1,917,876 GBP2023-08-31
Creditors
Non-current, Amounts falling due after one year
-501,441 GBP2024-08-31
-843,676 GBP2023-08-31
Net Assets/Liabilities
724,784 GBP2024-08-31
810,449 GBP2023-08-31
Equity
Called up share capital
10,000 GBP2024-08-31
10,000 GBP2023-08-31
10,000 GBP2022-08-31
Revaluation reserve
388,061 GBP2024-08-31
525,309 GBP2023-08-31
537,677 GBP2022-08-31
Retained earnings (accumulated losses)
326,723 GBP2024-08-31
275,140 GBP2023-08-31
451,392 GBP2022-08-31
Equity
724,784 GBP2024-08-31
810,449 GBP2023-08-31
Profit/Loss
Retained earnings (accumulated losses)
254,663 GBP2023-09-01 ~ 2024-08-31
99,380 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
Retained earnings (accumulated losses)
-288,000 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
-234,000 GBP2023-09-01 ~ 2024-08-31
Audit Fees/Expenses
23,000 GBP2023-09-01 ~ 2024-08-31
23,000 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
1422023-09-01 ~ 2024-08-31
1342022-09-01 ~ 2023-08-31
Wages/Salaries
4,792,862 GBP2023-09-01 ~ 2024-08-31
4,342,546 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
158,629 GBP2023-09-01 ~ 2024-08-31
158,299 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
5,408,197 GBP2023-09-01 ~ 2024-08-31
4,933,764 GBP2022-09-01 ~ 2023-08-31
Director Remuneration
134,283 GBP2023-09-01 ~ 2024-08-31
120,000 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
45,412 GBP2023-09-01 ~ 2024-08-31
48,923 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
2,046,648 GBP2024-08-31
2,185,112 GBP2023-08-31
Plant and equipment
179,553 GBP2024-08-31
148,011 GBP2023-08-31
Furniture and fittings
247,055 GBP2024-08-31
210,650 GBP2023-08-31
Motor vehicles
1,695,174 GBP2024-08-31
1,599,052 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
4,168,430 GBP2024-08-31
4,142,825 GBP2023-08-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
0 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
-276,522 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals
-276,522 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-138,464 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
263,834 GBP2024-08-31
201,579 GBP2023-08-31
Plant and equipment
136,082 GBP2024-08-31
123,130 GBP2023-08-31
Furniture and fittings
196,900 GBP2024-08-31
187,179 GBP2023-08-31
Motor vehicles
765,121 GBP2024-08-31
706,958 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,361,937 GBP2024-08-31
1,218,846 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
62,255 GBP2023-09-01 ~ 2024-08-31
Plant and equipment
12,952 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
9,721 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
236,910 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
321,838 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
0 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
-178,747 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-178,747 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
1,782,814 GBP2024-08-31
1,983,533 GBP2023-08-31
Plant and equipment
43,471 GBP2024-08-31
24,881 GBP2023-08-31
Furniture and fittings
50,155 GBP2024-08-31
23,471 GBP2023-08-31
Motor vehicles
930,053 GBP2024-08-31
892,094 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
518,377 GBP2024-08-31
640,170 GBP2023-08-31
Other Debtors
Current
1,600 GBP2024-08-31
1,500 GBP2023-08-31
Prepayments/Accrued Income
Current
61,009 GBP2024-08-31
61,649 GBP2023-08-31
Debtors
Current, Amounts falling due within one year
580,986 GBP2024-08-31
703,319 GBP2023-08-31
Bank Borrowings/Overdrafts
Current
101,299 GBP2024-08-31
217,950 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current
197,384 GBP2024-08-31
194,706 GBP2023-08-31
Trade Creditors/Trade Payables
Current
936,939 GBP2024-08-31
1,150,618 GBP2023-08-31
Corporation Tax Payable
Current
64,258 GBP2024-08-31
0 GBP2023-08-31
Other Taxation & Social Security Payable
Current
514,970 GBP2024-08-31
408,610 GBP2023-08-31
Other Creditors
Current
10,261 GBP2024-08-31
16,438 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
1,227,499 GBP2024-08-31
1,563,691 GBP2023-08-31
Creditors
Current
3,052,610 GBP2024-08-31
3,552,013 GBP2023-08-31
Bank Borrowings/Overdrafts
Non-current
257,833 GBP2024-08-31
576,198 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Non-current
243,608 GBP2024-08-31
267,478 GBP2023-08-31
Creditors
Non-current
501,441 GBP2024-08-31
843,676 GBP2023-08-31
Bank Borrowings
359,132 GBP2024-08-31
794,148 GBP2023-08-31
Total Borrowings
Current
101,299 GBP2024-08-31
217,950 GBP2023-08-31
Non-current
257,833 GBP2024-08-31
576,198 GBP2023-08-31
Minimum gross finance lease payments owing
Amounts falling due within one year
221,223 GBP2024-08-31
214,820 GBP2023-08-31
Minimum gross finance lease payments owing
497,155 GBP2024-08-31
517,597 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
440,992 GBP2024-08-31
462,184 GBP2023-08-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-08-31
10,000 shares2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
78,291 GBP2024-08-31
57,780 GBP2023-08-31
Between two and five year
239,556 GBP2024-08-31
230,080 GBP2023-08-31
More than five year
4,849,750 GBP2024-08-31
4,906,750 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,167,597 GBP2024-08-31
5,194,610 GBP2023-08-31