Par Value of Share
Class 1 ordinary share
12023-08-01 ~ 2024-07-31
Turnover/Revenue
31,290,785 GBP2023-08-01 ~ 2024-07-31
35,919,055 GBP2022-08-01 ~ 2023-07-31
Cost of Sales
25,795,086 GBP2023-08-01 ~ 2024-07-31
29,608,472 GBP2022-08-01 ~ 2023-07-31
Gross Profit/Loss
5,495,699 GBP2023-08-01 ~ 2024-07-31
6,310,583 GBP2022-08-01 ~ 2023-07-31
Distribution Costs
1,830,951 GBP2023-08-01 ~ 2024-07-31
2,131,647 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
1,959,617 GBP2023-08-01 ~ 2024-07-31
2,107,301 GBP2022-08-01 ~ 2023-07-31
Operating Profit/Loss
1,830,078 GBP2023-08-01 ~ 2024-07-31
2,197,628 GBP2022-08-01 ~ 2023-07-31
Other Interest Receivable/Similar Income (Finance Income)
69,720 GBP2023-08-01 ~ 2024-07-31
9,470 GBP2022-08-01 ~ 2023-07-31
Interest Payable/Similar Charges (Finance Costs)
96,816 GBP2023-08-01 ~ 2024-07-31
89,939 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
1,802,982 GBP2023-08-01 ~ 2024-07-31
2,117,159 GBP2022-08-01 ~ 2023-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
450,000 GBP2023-08-01 ~ 2024-07-31
400,000 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
1,352,982 GBP2023-08-01 ~ 2024-07-31
1,717,159 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
1,352,982 GBP2023-08-01 ~ 2024-07-31
1,717,159 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
2,383,666 GBP2024-07-31
2,353,856 GBP2023-07-31
Fixed Assets - Investments
100 GBP2024-07-31
100 GBP2023-07-31
Investment Property
875,000 GBP2024-07-31
875,000 GBP2023-07-31
Fixed Assets
3,258,766 GBP2024-07-31
3,228,956 GBP2023-07-31
Total Inventories
4,774,987 GBP2024-07-31
6,429,357 GBP2023-07-31
Debtors
8,641,644 GBP2024-07-31
7,532,701 GBP2023-07-31
Cash at bank and in hand
3,132,335 GBP2024-07-31
2,435,627 GBP2023-07-31
Current Assets
16,548,966 GBP2024-07-31
16,397,685 GBP2023-07-31
Creditors
Current
11,975,173 GBP2024-07-31
12,182,392 GBP2023-07-31
Net Current Assets/Liabilities
4,573,793 GBP2024-07-31
4,215,293 GBP2023-07-31
Total Assets Less Current Liabilities
7,832,559 GBP2024-07-31
7,444,249 GBP2023-07-31
Net Assets/Liabilities
7,117,269 GBP2024-07-31
6,614,287 GBP2023-07-31
Equity
Called up share capital
100,000 GBP2024-07-31
100,000 GBP2023-07-31
100,000 GBP2022-07-31
Revaluation reserve
558,293 GBP2024-07-31
558,293 GBP2023-07-31
558,293 GBP2022-07-31
Capital redemption reserve
100,000 GBP2024-07-31
100,000 GBP2023-07-31
100,000 GBP2022-07-31
Retained earnings (accumulated losses)
6,092,130 GBP2024-07-31
5,589,148 GBP2023-07-31
5,088,489 GBP2022-07-31
Equity
7,117,269 GBP2024-07-31
6,614,287 GBP2023-07-31
6,113,628 GBP2022-07-31
Dividends Paid
Retained earnings (accumulated losses)
-850,000 GBP2023-08-01 ~ 2024-07-31
-1,216,500 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,352,982 GBP2023-08-01 ~ 2024-07-31
1,717,159 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
-850,000 GBP2023-08-01 ~ 2024-07-31
-1,216,500 GBP2022-08-01 ~ 2023-07-31
Wages/Salaries
2,355,903 GBP2023-08-01 ~ 2024-07-31
2,586,037 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
271,711 GBP2023-08-01 ~ 2024-07-31
286,211 GBP2022-08-01 ~ 2023-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
210,171 GBP2023-08-01 ~ 2024-07-31
313,848 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
2,837,785 GBP2023-08-01 ~ 2024-07-31
3,186,096 GBP2022-08-01 ~ 2023-07-31
Average Number of Employees
452023-08-01 ~ 2024-07-31
452022-08-01 ~ 2023-07-31
Director Remuneration
761,819 GBP2023-08-01 ~ 2024-07-31
891,954 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
68,334 GBP2023-08-01 ~ 2024-07-31
98,312 GBP2022-08-01 ~ 2023-07-31
Audit Fees/Expenses
19,025 GBP2023-08-01 ~ 2024-07-31
17,000 GBP2022-08-01 ~ 2023-07-31
Current Tax for the Period
450,000 GBP2023-08-01 ~ 2024-07-31
400,000 GBP2022-08-01 ~ 2023-07-31
Tax Expense/Credit at Applicable Tax Rate
450,746 GBP2023-08-01 ~ 2024-07-31
474,011 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,427,133 GBP2024-07-31
2,382,133 GBP2023-07-31
Land and buildings, Short leasehold
24,808 GBP2024-07-31
24,808 GBP2023-07-31
Plant and equipment
420,121 GBP2024-07-31
426,371 GBP2023-07-31
Motor vehicles
757,500 GBP2024-07-31
695,705 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
3,629,562 GBP2024-07-31
3,529,017 GBP2023-07-31
Property, Plant & Equipment - Disposals
Plant and equipment
-6,250 GBP2023-08-01 ~ 2024-07-31
Motor vehicles
-61,780 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Disposals
-68,030 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
272,441 GBP2024-07-31
225,737 GBP2023-07-31
Land and buildings, Short leasehold
24,808 GBP2024-07-31
24,808 GBP2023-07-31
Plant and equipment
419,922 GBP2024-07-31
419,104 GBP2023-07-31
Motor vehicles
528,725 GBP2024-07-31
505,512 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,245,896 GBP2024-07-31
1,175,161 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
46,704 GBP2023-08-01 ~ 2024-07-31
Plant and equipment
7,068 GBP2023-08-01 ~ 2024-07-31
Motor vehicles
84,993 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
138,765 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-6,250 GBP2023-08-01 ~ 2024-07-31
Motor vehicles
-61,780 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-68,030 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment
Land and buildings
2,154,692 GBP2024-07-31
2,156,396 GBP2023-07-31
Plant and equipment
199 GBP2024-07-31
7,267 GBP2023-07-31
Motor vehicles
228,775 GBP2024-07-31
190,193 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
70,431 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
208,331 GBP2024-07-31
169,412 GBP2023-07-31
Investments in Group Undertakings
Cost valuation
100 GBP2023-07-31
Investments in Group Undertakings
100 GBP2024-07-31
100 GBP2023-07-31
Investment Property - Fair Value Model
875,000 GBP2023-07-31
Finished Goods
4,736,820 GBP2024-07-31
6,391,190 GBP2023-07-31
Trade Debtors/Trade Receivables
Current
6,402,975 GBP2024-07-31
6,377,564 GBP2023-07-31
Other Debtors
Current
2,113,801 GBP2024-07-31
1,042,842 GBP2023-07-31
Prepayments
Current
124,868 GBP2024-07-31
112,295 GBP2023-07-31
Debtors
Amounts falling due within one year, Current
8,641,644 GBP2024-07-31
7,532,701 GBP2023-07-31
Bank Borrowings/Overdrafts
Current
112,900 GBP2024-07-31
112,900 GBP2023-07-31
Other Remaining Borrowings
Current
791,895 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Current
108,159 GBP2024-07-31
79,028 GBP2023-07-31
Trade Creditors/Trade Payables
Current
7,824,528 GBP2024-07-31
6,254,599 GBP2023-07-31
Corporation Tax Payable
Current
563,623 GBP2024-07-31
427,698 GBP2023-07-31
Other Taxation & Social Security Payable
Current
50,792 GBP2024-07-31
48,046 GBP2023-07-31
Other Creditors
Current
319,430 GBP2024-07-31
494,327 GBP2023-07-31
Bank Borrowings/Overdrafts
Non-current
482,312 GBP2024-07-31
595,212 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Non-current
78,055 GBP2024-07-31
79,827 GBP2023-07-31
Bank Borrowings
Non-current, Between two and five year
369,412 GBP2024-07-31
482,312 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
78,055 GBP2024-07-31
79,827 GBP2023-07-31
hire purchase agreements
186,214 GBP2024-07-31
158,855 GBP2023-07-31
Bank Borrowings
Secured
595,212 GBP2024-07-31
708,112 GBP2023-07-31
Total Borrowings
Secured
781,426 GBP2024-07-31
1,658,862 GBP2023-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
154,923 GBP2024-07-31
154,923 GBP2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-07-31