Average Number of Employees
792022-09-01 ~ 2023-08-31
732021-09-01 ~ 2022-08-31
Turnover/Revenue
12,927,588 GBP2022-09-01 ~ 2023-08-31
11,114,691 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
-9,981,942 GBP2022-09-01 ~ 2023-08-31
-8,132,787 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
2,945,646 GBP2022-09-01 ~ 2023-08-31
2,981,904 GBP2021-09-01 ~ 2022-08-31
Distribution Costs
-1,340,887 GBP2022-09-01 ~ 2023-08-31
-1,247,181 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-771,225 GBP2022-09-01 ~ 2023-08-31
-675,006 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
833,534 GBP2022-09-01 ~ 2023-08-31
1,152,096 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
819,090 GBP2022-09-01 ~ 2023-08-31
1,130,272 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
598,350 GBP2022-09-01 ~ 2023-08-31
909,110 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment
314,991 GBP2023-08-31
323,800 GBP2022-08-31
Fixed Assets
314,991 GBP2023-08-31
323,800 GBP2022-08-31
Total Inventories
152,570 GBP2023-08-31
150,000 GBP2022-08-31
Debtors
Non-current
2,639 GBP2022-08-31
Current
1,935,096 GBP2023-08-31
1,705,603 GBP2022-08-31
Cash at bank and in hand
404,349 GBP2023-08-31
357,976 GBP2022-08-31
Current Assets
2,492,015 GBP2023-08-31
2,216,218 GBP2022-08-31
Creditors
Current, Amounts falling due within one year
-1,833,682 GBP2023-08-31
-1,489,485 GBP2022-08-31
Net Current Assets/Liabilities
658,333 GBP2023-08-31
726,733 GBP2022-08-31
Total Assets Less Current Liabilities
973,324 GBP2023-08-31
1,050,533 GBP2022-08-31
Creditors
Non-current, Amounts falling due after one year
-253,125 GBP2023-08-31
-444,500 GBP2022-08-31
Net Assets/Liabilities
652,585 GBP2023-08-31
554,235 GBP2022-08-31
Equity
Called up share capital
100 GBP2023-08-31
100 GBP2022-08-31
100 GBP2021-09-01
Retained earnings (accumulated losses)
652,485 GBP2023-08-31
554,135 GBP2022-08-31
345,025 GBP2021-09-01
Equity
652,585 GBP2023-08-31
554,235 GBP2022-08-31
345,125 GBP2021-09-01
Profit/Loss
Retained earnings (accumulated losses)
598,350 GBP2022-09-01 ~ 2023-08-31
909,110 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
598,350 GBP2022-09-01 ~ 2023-08-31
909,110 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
598,350 GBP2022-09-01 ~ 2023-08-31
909,110 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2022-09-01 ~ 2023-08-31
-700,000 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
-500,000 GBP2022-09-01 ~ 2023-08-31
-700,000 GBP2021-09-01 ~ 2022-08-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-500,000 GBP2022-09-01 ~ 2023-08-31
-700,000 GBP2021-09-01 ~ 2022-08-31
Equity - Income/Expense Recognised Directly
-500,000 GBP2022-09-01 ~ 2023-08-31
-700,000 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation Expense
182,581 GBP2022-09-01 ~ 2023-08-31
162,907 GBP2021-09-01 ~ 2022-08-31
Cash and Cash Equivalents
404,349 GBP2023-08-31
357,976 GBP2022-08-31
481,063 GBP2021-09-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252022-09-01 ~ 2023-08-31
Motor vehicles
252022-09-01 ~ 2023-08-31
Office equipment
252022-09-01 ~ 2023-08-31
Audit Fees/Expenses
11,000 GBP2022-09-01 ~ 2023-08-31
Wages/Salaries
2,130,268 GBP2022-09-01 ~ 2023-08-31
1,798,264 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
216,084 GBP2022-09-01 ~ 2023-08-31
152,943 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
2,373,194 GBP2022-09-01 ~ 2023-08-31
1,971,477 GBP2021-09-01 ~ 2022-08-31
Director Remuneration
19,637 GBP2022-09-01 ~ 2023-08-31
19,605 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
15,816 GBP2022-09-01 ~ 2023-08-31
25,773 GBP2021-09-01 ~ 2022-08-31
Tax Expense/Credit at Applicable Tax Rate
176,104 GBP2022-09-01 ~ 2023-08-31
214,752 GBP2021-09-01 ~ 2022-08-31
Dividends Paid on Shares
500,000 GBP2022-09-01 ~ 2023-08-31
700,000 GBP2021-09-01 ~ 2022-08-31
Intangible Assets - Gross Cost
Goodwill
61,899 GBP2023-08-31
61,899 GBP2022-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
61,899 GBP2023-08-31
61,899 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
709,211 GBP2023-08-31
677,318 GBP2022-08-31
Motor vehicles
816,205 GBP2023-08-31
791,566 GBP2022-08-31
Office equipment
15,205 GBP2023-08-31
15,205 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
1,540,621 GBP2023-08-31
1,484,089 GBP2022-08-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-117,240 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals
-117,240 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
615,260 GBP2022-08-31
Motor vehicles
529,824 GBP2022-08-31
Office equipment
15,205 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,160,289 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
36,460 GBP2022-09-01 ~ 2023-08-31
Motor vehicles, Owned/Freehold
146,121 GBP2022-09-01 ~ 2023-08-31
Owned/Freehold
182,581 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-117,240 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-117,240 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
651,720 GBP2023-08-31
Motor vehicles
558,705 GBP2023-08-31
Office equipment
15,205 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,225,630 GBP2023-08-31
Property, Plant & Equipment
Plant and equipment
57,491 GBP2023-08-31
62,058 GBP2022-08-31
Motor vehicles
257,500 GBP2023-08-31
261,742 GBP2022-08-31
Finished Goods/Goods for Resale
152,570 GBP2023-08-31
150,000 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
1,769,131 GBP2023-08-31
1,562,205 GBP2022-08-31
Other Debtors
Current
66,615 GBP2023-08-31
59,851 GBP2022-08-31
Prepayments/Accrued Income
Current
99,350 GBP2023-08-31
83,547 GBP2022-08-31
Bank Borrowings
Current
75,000 GBP2023-08-31
75,000 GBP2022-08-31
Trade Creditors/Trade Payables
Current
1,210,191 GBP2023-08-31
944,902 GBP2022-08-31
Amounts owed to group undertakings
Current
56,508 GBP2023-08-31
Corporation Tax Payable
Current
204,980 GBP2023-08-31
224,597 GBP2022-08-31
Taxation/Social Security Payable
Current
35,881 GBP2023-08-31
29,037 GBP2022-08-31
Other Creditors
Current
23,237 GBP2023-08-31
10,992 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
227,885 GBP2023-08-31
204,957 GBP2022-08-31
Creditors
Current
1,833,682 GBP2023-08-31
1,489,485 GBP2022-08-31
Bank Borrowings
Non-current
253,125 GBP2023-08-31
444,500 GBP2022-08-31
Creditors
Non-current
253,125 GBP2023-08-31
444,500 GBP2022-08-31
Bank Borrowings
Current, Amounts falling due within one year
75,000 GBP2023-08-31
75,000 GBP2022-08-31
Total Borrowings
Current, Amounts falling due within one year
75,000 GBP2023-08-31
75,000 GBP2022-08-31
Bank Borrowings
Non-current, Between one and two years
150,000 GBP2023-08-31
150,000 GBP2022-08-31
Non-current, Between two and five year
103,125 GBP2023-08-31
150,000 GBP2022-08-31
Total Borrowings
328,125 GBP2023-08-31
519,500 GBP2022-08-31
Net Deferred Tax Liability/Asset
-67,614 GBP2023-08-31
-51,798 GBP2022-08-31
-26,025 GBP2021-09-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-15,816 GBP2022-09-01 ~ 2023-08-31
-25,773 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
-67,614 GBP2023-08-31
-51,798 GBP2022-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-08-31
100 shares2022-08-31
Par Value of Share
Class 1 ordinary share
1.002022-09-01 ~ 2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
80,000 GBP2023-08-31
80,000 GBP2022-08-31
Between one and five year
80,000 GBP2023-08-31
160,000 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
160,000 GBP2023-08-31
240,000 GBP2022-08-31