Average Number of Employees
602023-08-01 ~ 2024-06-27
522022-08-01 ~ 2023-07-31
Turnover/Revenue
18,006,791 GBP2023-08-01 ~ 2024-06-27
15,480,868 GBP2022-08-01 ~ 2023-07-31
Cost of Sales
-13,937,762 GBP2023-08-01 ~ 2024-06-27
-12,148,255 GBP2022-08-01 ~ 2023-07-31
Gross Profit/Loss
4,069,029 GBP2023-08-01 ~ 2024-06-27
3,332,613 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
-2,966,615 GBP2023-08-01 ~ 2024-06-27
-2,430,456 GBP2022-08-01 ~ 2023-07-31
Operating Profit/Loss
1,143,184 GBP2023-08-01 ~ 2024-06-27
943,699 GBP2022-08-01 ~ 2023-07-31
Other Interest Receivable/Similar Income (Finance Income)
27,774 GBP2023-08-01 ~ 2024-06-27
12,551 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
1,132,321 GBP2023-08-01 ~ 2024-06-27
913,030 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
846,368 GBP2023-08-01 ~ 2024-06-27
709,253 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
846,368 GBP2023-08-01 ~ 2024-06-27
709,253 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
1,270,309 GBP2024-06-27
1,272,427 GBP2023-07-31
Fixed Assets
1,270,309 GBP2024-06-27
1,272,427 GBP2023-07-31
Total Inventories
3,223,950 GBP2024-06-27
3,202,828 GBP2023-07-31
Debtors
Current
2,458,921 GBP2024-06-27
1,890,791 GBP2023-07-31
Cash at bank and in hand
2,753,613 GBP2024-06-27
1,514,408 GBP2023-07-31
Current Assets
8,436,484 GBP2024-06-27
6,608,027 GBP2023-07-31
Creditors
Current, Amounts falling due within one year
-3,874,112 GBP2023-07-31
Net Current Assets/Liabilities
3,219,998 GBP2024-06-27
2,733,915 GBP2023-07-31
Total Assets Less Current Liabilities
4,490,307 GBP2024-06-27
4,006,342 GBP2023-07-31
Creditors
Non-current, Amounts falling due after one year
-390,068 GBP2024-06-27
-542,241 GBP2023-07-31
Net Assets/Liabilities
3,964,605 GBP2024-06-27
3,329,730 GBP2023-07-31
Equity
Called up share capital
8,800 GBP2024-06-27
9,300 GBP2023-07-31
9,300 GBP2022-08-01
Share premium
348,021 GBP2024-06-27
348,021 GBP2023-07-31
348,021 GBP2022-08-01
Capital redemption reserve
500 GBP2024-06-27
Retained earnings (accumulated losses)
3,607,284 GBP2024-06-27
2,972,409 GBP2023-07-31
2,478,037 GBP2022-08-01
Equity
3,964,605 GBP2024-06-27
3,329,730 GBP2023-07-31
2,835,358 GBP2022-08-01
Profit/Loss
Retained earnings (accumulated losses)
846,368 GBP2023-08-01 ~ 2024-06-27
709,253 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
Retained earnings (accumulated losses)
-210,993 GBP2023-08-01 ~ 2024-06-27
-214,881 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
-210,993 GBP2023-08-01 ~ 2024-06-27
-214,881 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Depreciation Expense
144,531 GBP2023-08-01 ~ 2024-06-27
136,510 GBP2022-08-01 ~ 2023-07-31
Cash and Cash Equivalents
2,753,613 GBP2024-06-27
1,514,408 GBP2023-07-31
1,013,610 GBP2022-08-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-08-01 ~ 2024-06-27
Motor vehicles
252023-08-01 ~ 2024-06-27
Audit Fees/Expenses
13,200 GBP2023-08-01 ~ 2024-06-27
12,600 GBP2022-08-01 ~ 2023-07-31
Wages/Salaries
1,339,486 GBP2023-08-01 ~ 2024-06-27
1,198,563 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
125,104 GBP2023-08-01 ~ 2024-06-27
107,288 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
1,650,209 GBP2023-08-01 ~ 2024-06-27
1,386,366 GBP2022-08-01 ~ 2023-07-31
Director Remuneration
57,198 GBP2023-08-01 ~ 2024-06-27
18,251 GBP2022-08-01 ~ 2023-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,263 GBP2023-08-01 ~ 2024-06-27
61,517 GBP2022-08-01 ~ 2023-07-31
Tax Expense/Credit at Applicable Tax Rate
283,080 GBP2023-08-01 ~ 2024-06-27
173,476 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Gross Cost
Buildings
761,393 GBP2024-06-27
761,393 GBP2023-07-31
Plant and equipment
314,127 GBP2024-06-27
293,696 GBP2023-07-31
Motor vehicles
975,850 GBP2024-06-27
869,450 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
2,084,004 GBP2024-06-27
1,941,591 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
217,538 GBP2023-07-31
Motor vehicles
394,974 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
669,164 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
20,355 GBP2023-08-01 ~ 2024-06-27
Motor vehicles, Owned/Freehold
114,188 GBP2023-08-01 ~ 2024-06-27
Owned/Freehold
144,531 GBP2023-08-01 ~ 2024-06-27
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
237,893 GBP2024-06-27
Motor vehicles
509,162 GBP2024-06-27
Property, Plant & Equipment - Accumulated Depreciation & Impairment
813,695 GBP2024-06-27
Property, Plant & Equipment
Buildings
703,325 GBP2024-06-27
709,832 GBP2023-07-31
Plant and equipment
76,234 GBP2024-06-27
76,158 GBP2023-07-31
Motor vehicles
466,688 GBP2024-06-27
474,476 GBP2023-07-31
Under hire purchased contracts or finance leases, Motor vehicles
434,067 GBP2024-06-27
432,157 GBP2023-07-31
Under hire purchased contracts or finance leases
434,067 GBP2024-06-27
432,157 GBP2023-07-31
Finished Goods/Goods for Resale
3,223,950 GBP2024-06-27
3,202,828 GBP2023-07-31
Trade Debtors/Trade Receivables
Current
2,282,628 GBP2024-06-27
1,835,553 GBP2023-07-31
Other Debtors
Current
20,508 GBP2023-07-31
Prepayments/Accrued Income
Current
176,293 GBP2024-06-27
34,730 GBP2023-07-31
Bank Borrowings
Current
132,000 GBP2024-06-27
132,000 GBP2023-07-31
Trade Creditors/Trade Payables
Current
3,703,259 GBP2024-06-27
2,709,124 GBP2023-07-31
Taxation/Social Security Payable
Current
479,095 GBP2024-06-27
441,655 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Current
147,302 GBP2024-06-27
130,384 GBP2023-07-31
Other Creditors
Current
13,665 GBP2024-06-27
1,254 GBP2023-07-31
Accrued Liabilities/Deferred Income
Current
741,165 GBP2024-06-27
459,695 GBP2023-07-31
Creditors
Current
5,216,486 GBP2024-06-27
3,874,112 GBP2023-07-31
Bank Borrowings
Non-current
187,215 GBP2024-06-27
301,573 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Non-current
202,853 GBP2024-06-27
240,668 GBP2023-07-31
Creditors
Non-current
390,068 GBP2024-06-27
542,241 GBP2023-07-31
Bank Borrowings
Current, Amounts falling due within one year
132,000 GBP2023-07-31
Total Borrowings
Current, Amounts falling due within one year
132,000 GBP2023-07-31
Bank Borrowings
Non-current, Between one and two years
132,000 GBP2023-07-31
Non-current, Between two and five year
55,215 GBP2024-06-27
169,573 GBP2023-07-31
Total Borrowings
319,215 GBP2024-06-27
433,573 GBP2023-07-31
Minimum gross finance lease payments owing
350,155 GBP2024-06-27
371,052 GBP2023-07-31
Net Deferred Tax Liability/Asset
-135,634 GBP2024-06-27
-134,371 GBP2023-07-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-1,263 GBP2023-08-01 ~ 2024-06-27
Deferred Tax Liabilities
Accelerated tax depreciation
-136,484 GBP2024-06-27
-134,371 GBP2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
8,800 shares2024-06-27
8,800 shares2023-07-31
Par Value of Share
Class 1 ordinary share
1.002023-08-01 ~ 2024-06-27
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2023-07-31
Par Value of Share
Class 2 ordinary share
1.002023-08-01 ~ 2024-06-27
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
100 shares2023-07-31
Par Value of Share
Class 3 ordinary share
1.002023-08-01 ~ 2024-06-27
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
100 shares2023-07-31
Par Value of Share
Class 4 ordinary share
1.002023-08-01 ~ 2024-06-27
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
165,116 GBP2024-06-27
165,116 GBP2023-07-31
Between one and five year
782,203 GBP2024-06-27
757,169 GBP2023-07-31
More than five year
541,138 GBP2024-06-27
718,021 GBP2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,488,457 GBP2024-06-27
1,640,306 GBP2023-07-31