Turnover/Revenue
12,529,975 GBP2023-09-01 ~ 2024-08-31
12,927,588 GBP2022-09-01 ~ 2023-08-31
Cost of Sales
-9,571,154 GBP2023-09-01 ~ 2024-08-31
-9,981,942 GBP2022-09-01 ~ 2023-08-31
Gross Profit/Loss
2,958,821 GBP2023-09-01 ~ 2024-08-31
2,945,646 GBP2022-09-01 ~ 2023-08-31
Distribution Costs
-1,478,039 GBP2023-09-01 ~ 2024-08-31
-1,340,887 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-846,219 GBP2023-09-01 ~ 2024-08-31
-780,029 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
634,563 GBP2023-09-01 ~ 2024-08-31
824,730 GBP2022-09-01 ~ 2023-08-31
Interest Payable/Similar Charges (Finance Costs)
-6,588 GBP2023-09-01 ~ 2024-08-31
-14,444 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
627,975 GBP2023-09-01 ~ 2024-08-31
819,090 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
470,693 GBP2023-09-01 ~ 2024-08-31
598,350 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
470,693 GBP2023-09-01 ~ 2024-08-31
598,350 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
314,485 GBP2024-08-31
314,991 GBP2023-08-31
Fixed Assets
314,485 GBP2024-08-31
314,991 GBP2023-08-31
Total Inventories
145,708 GBP2024-08-31
152,570 GBP2023-08-31
Debtors
1,954,374 GBP2024-08-31
1,935,096 GBP2023-08-31
Cash at bank and in hand
443,779 GBP2024-08-31
404,349 GBP2023-08-31
Current Assets
2,543,861 GBP2024-08-31
2,492,015 GBP2023-08-31
Creditors
-2,186,912 GBP2024-08-31
-1,833,682 GBP2023-08-31
Net Current Assets/Liabilities
356,949 GBP2024-08-31
658,333 GBP2023-08-31
Total Assets Less Current Liabilities
671,434 GBP2024-08-31
973,324 GBP2023-08-31
Creditors
Non-current
-253,125 GBP2023-08-31
Net Assets/Liabilities
603,278 GBP2024-08-31
652,585 GBP2023-08-31
Equity
Called up share capital
100 GBP2024-08-31
100 GBP2023-08-31
100 GBP2022-08-31
Retained earnings (accumulated losses)
603,178 GBP2024-08-31
652,485 GBP2023-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
470,693 GBP2023-09-01 ~ 2024-08-31
598,350 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation Expense
205,737 GBP2023-09-01 ~ 2024-08-31
182,581 GBP2022-09-01 ~ 2023-08-31
Total Borrowings
Current, Amounts falling due within one year
-140,625 GBP2024-08-31
-75,000 GBP2023-08-31
Wages/Salaries
2,403,980 GBP2023-09-01 ~ 2024-08-31
2,130,267 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
221,413 GBP2023-09-01 ~ 2024-08-31
216,084 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
31,479 GBP2023-09-01 ~ 2024-08-31
26,842 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
2,656,872 GBP2023-09-01 ~ 2024-08-31
2,373,193 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
832023-09-01 ~ 2024-08-31
792022-09-01 ~ 2023-08-31
Current Tax for the Period
156,740 GBP2023-09-01 ~ 2024-08-31
177,100 GBP2022-09-01 ~ 2023-08-31
Tax Expense/Credit at Applicable Tax Rate
156,994 GBP2023-09-01 ~ 2024-08-31
176,104 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Gross Cost
Net goodwill
61,899 GBP2024-08-31
61,899 GBP2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
61,899 GBP2024-08-31
61,899 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
799,337 GBP2024-08-31
709,211 GBP2023-08-31
Motor vehicles
931,310 GBP2024-08-31
816,205 GBP2023-08-31
Furniture and fittings
15,205 GBP2024-08-31
15,205 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
1,745,852 GBP2024-08-31
1,540,621 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
699,784 GBP2024-08-31
651,720 GBP2023-08-31
Motor vehicles
716,378 GBP2024-08-31
558,705 GBP2023-08-31
Furniture and fittings
15,205 GBP2024-08-31
15,205 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,431,367 GBP2024-08-31
1,225,630 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
48,064 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
157,673 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
205,737 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Plant and equipment
99,553 GBP2024-08-31
57,491 GBP2023-08-31
Motor vehicles
214,932 GBP2024-08-31
257,500 GBP2023-08-31
Finished Goods
145,708 GBP2024-08-31
152,570 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
1,784,718 GBP2024-08-31
1,769,131 GBP2023-08-31
Trade Creditors/Trade Payables
Current
1,436,796 GBP2024-08-31
1,210,191 GBP2023-08-31
Bank Borrowings/Overdrafts
Current
140,625 GBP2024-08-31
75,000 GBP2023-08-31
Corporation Tax Payable
Current
342,013 GBP2024-08-31
204,980 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
125,537 GBP2024-08-31
227,885 GBP2023-08-31
Creditors
Current
2,186,912 GBP2024-08-31
1,833,682 GBP2023-08-31
Bank Borrowings/Overdrafts
Non-current
253,125 GBP2023-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
68,156 GBP2024-08-31
67,614 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-08-31
Nominal value of allotted share capital
Class 1 ordinary share
1 GBP2023-09-01 ~ 2024-08-31
Dividends paid as a final distribution
520,000 GBP2023-09-01 ~ 2024-08-31
500,000 GBP2022-09-01 ~ 2023-08-31