Par Value of Share
Class 1 ordinary share
12022-08-01 ~ 2023-07-31
Turnover/Revenue
35,919,055 GBP2022-08-01 ~ 2023-07-31
33,649,461 GBP2021-08-01 ~ 2022-07-31
Cost of Sales
29,608,472 GBP2022-08-01 ~ 2023-07-31
27,362,702 GBP2021-08-01 ~ 2022-07-31
Gross Profit/Loss
6,310,583 GBP2022-08-01 ~ 2023-07-31
6,286,759 GBP2021-08-01 ~ 2022-07-31
Distribution Costs
2,131,647 GBP2022-08-01 ~ 2023-07-31
3,122,005 GBP2021-08-01 ~ 2022-07-31
Administrative Expenses
2,107,301 GBP2022-08-01 ~ 2023-07-31
1,387,751 GBP2021-08-01 ~ 2022-07-31
Operating Profit/Loss
2,197,628 GBP2022-08-01 ~ 2023-07-31
1,893,667 GBP2021-08-01 ~ 2022-07-31
Other Interest Receivable/Similar Income (Finance Income)
9,470 GBP2022-08-01 ~ 2023-07-31
Interest Payable/Similar Charges (Finance Costs)
89,939 GBP2022-08-01 ~ 2023-07-31
89,297 GBP2021-08-01 ~ 2022-07-31
Profit/Loss on Ordinary Activities Before Tax
2,117,159 GBP2022-08-01 ~ 2023-07-31
1,804,370 GBP2021-08-01 ~ 2022-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
400,000 GBP2022-08-01 ~ 2023-07-31
283,500 GBP2021-08-01 ~ 2022-07-31
Profit/Loss
1,717,159 GBP2022-08-01 ~ 2023-07-31
1,520,870 GBP2021-08-01 ~ 2022-07-31
Comprehensive Income/Expense
1,717,159 GBP2022-08-01 ~ 2023-07-31
1,520,870 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment
2,353,856 GBP2023-07-31
2,330,698 GBP2022-07-31
Fixed Assets - Investments
100 GBP2023-07-31
100 GBP2022-07-31
Investment Property
875,000 GBP2023-07-31
875,000 GBP2022-07-31
Fixed Assets
3,228,956 GBP2023-07-31
3,205,798 GBP2022-07-31
Total Inventories
6,429,357 GBP2023-07-31
5,827,960 GBP2022-07-31
Debtors
7,532,701 GBP2023-07-31
10,275,392 GBP2022-07-31
Cash at bank and in hand
2,435,627 GBP2023-07-31
3,212,704 GBP2022-07-31
Current Assets
16,397,685 GBP2023-07-31
19,316,056 GBP2022-07-31
Creditors
Current
12,182,392 GBP2023-07-31
15,505,632 GBP2022-07-31
Net Current Assets/Liabilities
4,215,293 GBP2023-07-31
3,810,424 GBP2022-07-31
Total Assets Less Current Liabilities
7,444,249 GBP2023-07-31
7,016,222 GBP2022-07-31
Net Assets/Liabilities
6,614,287 GBP2023-07-31
6,113,628 GBP2022-07-31
Equity
Called up share capital
100,000 GBP2023-07-31
100,000 GBP2022-07-31
100,000 GBP2021-07-31
Revaluation reserve
558,293 GBP2023-07-31
558,293 GBP2022-07-31
558,293 GBP2021-07-31
Capital redemption reserve
100,000 GBP2023-07-31
100,000 GBP2022-07-31
100,000 GBP2021-07-31
Retained earnings (accumulated losses)
5,589,148 GBP2023-07-31
5,088,489 GBP2022-07-31
3,962,619 GBP2021-07-31
Equity
6,614,287 GBP2023-07-31
6,113,628 GBP2022-07-31
4,987,758 GBP2021-07-31
Dividends Paid
Retained earnings (accumulated losses)
-1,216,500 GBP2022-08-01 ~ 2023-07-31
-395,000 GBP2021-08-01 ~ 2022-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,717,159 GBP2022-08-01 ~ 2023-07-31
1,520,870 GBP2021-08-01 ~ 2022-07-31
Dividends Paid
-1,216,500 GBP2022-08-01 ~ 2023-07-31
-395,000 GBP2021-08-01 ~ 2022-07-31
Wages/Salaries
2,586,037 GBP2022-08-01 ~ 2023-07-31
2,638,170 GBP2021-08-01 ~ 2022-07-31
Social Security Costs
286,211 GBP2022-08-01 ~ 2023-07-31
306,914 GBP2021-08-01 ~ 2022-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
313,848 GBP2022-08-01 ~ 2023-07-31
240,224 GBP2021-08-01 ~ 2022-07-31
Staff Costs/Employee Benefits Expense
3,186,096 GBP2022-08-01 ~ 2023-07-31
3,185,308 GBP2021-08-01 ~ 2022-07-31
Average Number of Employees
452022-08-01 ~ 2023-07-31
452021-08-01 ~ 2022-07-31
Director Remuneration
891,954 GBP2022-08-01 ~ 2023-07-31
774,775 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
98,312 GBP2022-08-01 ~ 2023-07-31
69,293 GBP2021-08-01 ~ 2022-07-31
Audit Fees/Expenses
17,000 GBP2022-08-01 ~ 2023-07-31
13,000 GBP2021-08-01 ~ 2022-07-31
Current Tax for the Period
400,000 GBP2022-08-01 ~ 2023-07-31
283,500 GBP2021-08-01 ~ 2022-07-31
Tax Expense/Credit at Applicable Tax Rate
474,011 GBP2022-08-01 ~ 2023-07-31
342,830 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,382,133 GBP2023-07-31
2,351,799 GBP2022-07-31
Plant and equipment
426,371 GBP2023-07-31
424,755 GBP2022-07-31
Motor vehicles
695,705 GBP2023-07-31
599,599 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
3,529,017 GBP2023-07-31
3,400,961 GBP2022-07-31
Property, Plant & Equipment - Disposals
Motor vehicles
-43,475 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Disposals
-43,475 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
225,737 GBP2023-07-31
179,033 GBP2022-07-31
Plant and equipment
419,104 GBP2023-07-31
413,344 GBP2022-07-31
Motor vehicles
505,512 GBP2023-07-31
453,078 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,175,161 GBP2023-07-31
1,070,263 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
46,704 GBP2022-08-01 ~ 2023-07-31
Plant and equipment
5,760 GBP2022-08-01 ~ 2023-07-31
Motor vehicles
95,909 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
148,373 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-43,475 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-43,475 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
Land and buildings
2,156,396 GBP2023-07-31
2,172,766 GBP2022-07-31
Plant and equipment
7,267 GBP2023-07-31
11,411 GBP2022-07-31
Motor vehicles
190,193 GBP2023-07-31
146,521 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
15,848 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
10,235 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
991 GBP2022-08-01 ~ 2023-07-31
Motor vehicles, Under hire purchased contracts or finance leases
49,070 GBP2022-08-01 ~ 2023-07-31
Under hire purchased contracts or finance leases
50,061 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
169,412 GBP2023-07-31
114,331 GBP2022-07-31
Under hire purchased contracts or finance leases
169,412 GBP2023-07-31
119,944 GBP2022-07-31
Plant and equipment, Under hire purchased contracts or finance leases
5,613 GBP2022-07-31
Investments in Group Undertakings
Cost valuation
100 GBP2022-07-31
Investments in Group Undertakings
100 GBP2023-07-31
100 GBP2022-07-31
Investment Property - Fair Value Model
875,000 GBP2022-07-31
Finished Goods
6,391,190 GBP2023-07-31
5,789,793 GBP2022-07-31
Trade Debtors/Trade Receivables
Current
6,377,564 GBP2023-07-31
9,468,431 GBP2022-07-31
Other Debtors
Current
1,042,842 GBP2023-07-31
689,593 GBP2022-07-31
Prepayments
Current
112,295 GBP2023-07-31
117,368 GBP2022-07-31
Debtors
Current, Amounts falling due within one year
7,532,701 GBP2023-07-31
10,275,392 GBP2022-07-31
Bank Borrowings/Overdrafts
Current
112,900 GBP2023-07-31
112,901 GBP2022-07-31
Other Remaining Borrowings
Current
791,895 GBP2023-07-31
1,236,275 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Current
79,028 GBP2023-07-31
56,449 GBP2022-07-31
Trade Creditors/Trade Payables
Current
6,254,599 GBP2023-07-31
7,854,327 GBP2022-07-31
Corporation Tax Payable
Current
427,698 GBP2023-07-31
291,803 GBP2022-07-31
Other Taxation & Social Security Payable
Current
48,046 GBP2023-07-31
57,239 GBP2022-07-31
Other Creditors
Current
494,327 GBP2023-07-31
523,881 GBP2022-07-31
Bank Borrowings/Overdrafts
Non-current
595,212 GBP2023-07-31
708,111 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Non-current
79,827 GBP2023-07-31
39,560 GBP2022-07-31
Bank Borrowings
Current, Amounts falling due within one year
112,900 GBP2023-07-31
112,901 GBP2022-07-31
Total Borrowings
Current, Amounts falling due within one year
904,795 GBP2023-07-31
1,349,176 GBP2022-07-31
Bank Borrowings
Non-current, Between one and two years
112,900 GBP2023-07-31
112,899 GBP2022-07-31
Non-current, Between two and five year
482,312 GBP2023-07-31
595,212 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
79,827 GBP2023-07-31
39,560 GBP2022-07-31
hire purchase agreements
158,855 GBP2023-07-31
96,009 GBP2022-07-31
Bank Borrowings
Secured
708,112 GBP2023-07-31
821,012 GBP2022-07-31
Total Borrowings
Secured
1,658,862 GBP2023-07-31
2,153,296 GBP2022-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
154,923 GBP2023-07-31
154,923 GBP2022-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-07-31