Average Number of Employees
522022-08-01 ~ 2023-07-31
432021-08-01 ~ 2022-07-31
Turnover/Revenue
15,480,868 GBP2022-08-01 ~ 2023-07-31
12,940,960 GBP2021-08-01 ~ 2022-07-31
Cost of Sales
-12,148,255 GBP2022-08-01 ~ 2023-07-31
-9,997,239 GBP2021-08-01 ~ 2022-07-31
Gross Profit/Loss
3,332,613 GBP2022-08-01 ~ 2023-07-31
2,943,721 GBP2021-08-01 ~ 2022-07-31
Administrative Expenses
-2,430,456 GBP2022-08-01 ~ 2023-07-31
-1,941,660 GBP2021-08-01 ~ 2022-07-31
Operating Profit/Loss
943,699 GBP2022-08-01 ~ 2023-07-31
1,033,951 GBP2021-08-01 ~ 2022-07-31
Other Interest Receivable/Similar Income (Finance Income)
12,551 GBP2022-08-01 ~ 2023-07-31
342 GBP2021-08-01 ~ 2022-07-31
Profit/Loss on Ordinary Activities Before Tax
913,030 GBP2022-08-01 ~ 2023-07-31
1,006,345 GBP2021-08-01 ~ 2022-07-31
Equity
Retained earnings (accumulated losses)
2,972,409 GBP2023-07-31
2,478,037 GBP2022-07-31
1,895,799 GBP2021-08-01
Profit/Loss
Retained earnings (accumulated losses)
709,253 GBP2022-08-01 ~ 2023-07-31
790,669 GBP2021-08-01 ~ 2022-07-31
Dividends Paid
Retained earnings (accumulated losses)
-214,881 GBP2022-08-01 ~ 2023-07-31
-208,431 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment
1,272,427 GBP2023-07-31
1,067,977 GBP2022-07-31
Fixed Assets
1,272,427 GBP2023-07-31
1,067,977 GBP2022-07-31
Total Inventories
3,202,828 GBP2023-07-31
3,166,065 GBP2022-07-31
Debtors
Current
1,890,791 GBP2023-07-31
1,595,197 GBP2022-07-31
Cash at bank and in hand
1,514,408 GBP2023-07-31
1,013,610 GBP2022-07-31
Current Assets
6,608,027 GBP2023-07-31
5,774,872 GBP2022-07-31
Creditors
Current, Amounts falling due within one year
-3,874,112 GBP2023-07-31
-3,364,432 GBP2022-07-31
Net Current Assets/Liabilities
2,733,915 GBP2023-07-31
2,410,440 GBP2022-07-31
Total Assets Less Current Liabilities
4,006,342 GBP2023-07-31
3,478,417 GBP2022-07-31
Creditors
Non-current, Amounts falling due after one year
-542,241 GBP2023-07-31
-570,205 GBP2022-07-31
Net Assets/Liabilities
3,329,730 GBP2023-07-31
2,835,358 GBP2022-07-31
Equity
Called up share capital
9,300 GBP2023-07-31
9,300 GBP2022-07-31
Share premium
348,021 GBP2023-07-31
348,021 GBP2022-07-31
Equity
3,329,730 GBP2023-07-31
2,835,358 GBP2022-07-31
Profit/Loss
709,253 GBP2022-08-01 ~ 2023-07-31
790,669 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Depreciation Expense
136,510 GBP2022-08-01 ~ 2023-07-31
86,671 GBP2021-08-01 ~ 2022-07-31
Cash and Cash Equivalents
1,514,408 GBP2023-07-31
1,013,610 GBP2022-07-31
1,338,609 GBP2021-08-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252022-08-01 ~ 2023-07-31
Motor vehicles
252022-08-01 ~ 2023-07-31
Audit Fees/Expenses
12,600 GBP2022-08-01 ~ 2023-07-31
12,000 GBP2021-08-01 ~ 2022-07-31
Wages/Salaries
1,198,563 GBP2022-08-01 ~ 2023-07-31
982,064 GBP2021-08-01 ~ 2022-07-31
Social Security Costs
107,288 GBP2022-08-01 ~ 2023-07-31
84,674 GBP2021-08-01 ~ 2022-07-31
Staff Costs/Employee Benefits Expense
1,386,366 GBP2022-08-01 ~ 2023-07-31
1,171,933 GBP2021-08-01 ~ 2022-07-31
Director Remuneration
18,251 GBP2022-08-01 ~ 2023-07-31
17,861 GBP2021-08-01 ~ 2022-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
61,517 GBP2022-08-01 ~ 2023-07-31
17,517 GBP2021-08-01 ~ 2022-07-31
Tax Expense/Credit at Applicable Tax Rate
173,476 GBP2022-08-01 ~ 2023-07-31
191,206 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Gross Cost
Buildings
761,393 GBP2023-07-31
761,393 GBP2022-07-31
Plant and equipment
293,696 GBP2023-07-31
249,384 GBP2022-07-31
Motor vehicles
869,450 GBP2023-07-31
597,558 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
1,941,591 GBP2023-07-31
1,616,550 GBP2022-07-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-29,460 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Other Disposals
-29,460 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
199,430 GBP2022-07-31
Motor vehicles
300,346 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
548,573 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
18,108 GBP2022-08-01 ~ 2023-07-31
Motor vehicles, Owned/Freehold
110,547 GBP2022-08-01 ~ 2023-07-31
Owned/Freehold
136,510 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-15,919 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-15,919 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
217,538 GBP2023-07-31
Motor vehicles
394,974 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
669,164 GBP2023-07-31
Property, Plant & Equipment
Buildings
709,832 GBP2023-07-31
717,002 GBP2022-07-31
Plant and equipment
76,158 GBP2023-07-31
49,954 GBP2022-07-31
Motor vehicles
474,476 GBP2023-07-31
297,212 GBP2022-07-31
Motor vehicles, Under hire purchased contracts or finance leases
432,157 GBP2023-07-31
235,738 GBP2022-07-31
Under hire purchased contracts or finance leases
432,157 GBP2023-07-31
235,738 GBP2022-07-31
Finished Goods/Goods for Resale
3,202,828 GBP2023-07-31
3,166,065 GBP2022-07-31
Trade Debtors/Trade Receivables
Current
1,835,553 GBP2023-07-31
1,557,682 GBP2022-07-31
Other Debtors
Current
20,508 GBP2023-07-31
Prepayments/Accrued Income
Current
34,730 GBP2023-07-31
37,515 GBP2022-07-31
Bank Borrowings
Current
132,000 GBP2023-07-31
126,411 GBP2022-07-31
Trade Creditors/Trade Payables
Current
2,709,124 GBP2023-07-31
2,119,353 GBP2022-07-31
Taxation/Social Security Payable
Current
441,655 GBP2023-07-31
440,745 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Current
130,384 GBP2023-07-31
75,439 GBP2022-07-31
Other Creditors
Current
1,254 GBP2023-07-31
6,304 GBP2022-07-31
Accrued Liabilities/Deferred Income
Current
459,695 GBP2023-07-31
596,180 GBP2022-07-31
Creditors
Current
3,874,112 GBP2023-07-31
3,364,432 GBP2022-07-31
Bank Borrowings
Non-current
301,573 GBP2023-07-31
433,104 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Non-current
240,668 GBP2023-07-31
137,101 GBP2022-07-31
Creditors
Non-current
542,241 GBP2023-07-31
570,205 GBP2022-07-31
Bank Borrowings
Current, Amounts falling due within one year
132,000 GBP2023-07-31
126,411 GBP2022-07-31
Total Borrowings
Current, Amounts falling due within one year
132,000 GBP2023-07-31
126,411 GBP2022-07-31
Bank Borrowings
Non-current, Between one and two years
132,000 GBP2023-07-31
126,410 GBP2022-07-31
Non-current, Between two and five year
169,573 GBP2023-07-31
306,694 GBP2022-07-31
Total Borrowings
433,573 GBP2023-07-31
559,515 GBP2022-07-31
Minimum gross finance lease payments owing
371,052 GBP2023-07-31
212,540 GBP2022-07-31
Net Deferred Tax Liability/Asset
-134,371 GBP2023-07-31
-72,854 GBP2022-07-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-61,517 GBP2022-08-01 ~ 2023-07-31
Deferred Tax Liabilities
Accelerated tax depreciation
-134,371 GBP2023-07-31
-73,393 GBP2022-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
8,800 shares2023-07-31
8,800 shares2022-07-31
Par Value of Share
Class 1 ordinary share
1.002022-08-01 ~ 2023-07-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2023-07-31
100 shares2022-07-31
Par Value of Share
Class 2 ordinary share
1.002022-08-01 ~ 2023-07-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
100 shares2023-07-31
100 shares2022-07-31
Par Value of Share
Class 3 ordinary share
1.002022-08-01 ~ 2023-07-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
100 shares2023-07-31
100 shares2022-07-31
Par Value of Share
Class 4 ordinary share
1.002022-08-01 ~ 2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
165,116 GBP2023-07-31
118,649 GBP2022-07-31
Between one and five year
757,169 GBP2023-07-31
405,230 GBP2022-07-31
More than five year
718,021 GBP2023-07-31
137,500 GBP2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,640,306 GBP2023-07-31
661,379 GBP2022-07-31