Average Number of Employees
372023-02-01 ~ 2024-01-31
332022-02-01 ~ 2023-01-31
Turnover/Revenue
14,039,766 GBP2023-02-01 ~ 2024-01-31
13,893,071 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
-10,584,408 GBP2023-02-01 ~ 2024-01-31
-10,263,812 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
3,455,358 GBP2023-02-01 ~ 2024-01-31
3,629,259 GBP2022-02-01 ~ 2023-01-31
Distribution Costs
-805,154 GBP2023-02-01 ~ 2024-01-31
-775,125 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-1,791,084 GBP2023-02-01 ~ 2024-01-31
-1,660,014 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
859,120 GBP2023-02-01 ~ 2024-01-31
1,194,120 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
13,194 GBP2023-02-01 ~ 2024-01-31
1,611 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
859,418 GBP2023-02-01 ~ 2024-01-31
1,187,551 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
640,680 GBP2023-02-01 ~ 2024-01-31
932,219 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
640,680 GBP2023-02-01 ~ 2024-01-31
1,420,703 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
2,681,630 GBP2024-01-31
2,479,798 GBP2023-01-31
Fixed Assets - Investments
8,673 GBP2024-01-31
Fixed Assets
2,690,303 GBP2024-01-31
2,479,798 GBP2023-01-31
Total Inventories
2,391,797 GBP2024-01-31
2,032,540 GBP2023-01-31
Debtors
Current
2,194,362 GBP2024-01-31
2,116,541 GBP2023-01-31
Cash at bank and in hand
1,372,821 GBP2024-01-31
1,155,583 GBP2023-01-31
Current Assets
5,958,980 GBP2024-01-31
5,304,664 GBP2023-01-31
Creditors
Current, Amounts falling due within one year
-1,612,877 GBP2024-01-31
-1,312,740 GBP2023-01-31
Net Current Assets/Liabilities
4,346,103 GBP2024-01-31
3,991,924 GBP2023-01-31
Total Assets Less Current Liabilities
7,036,406 GBP2024-01-31
6,471,722 GBP2023-01-31
Creditors
Non-current, Amounts falling due after one year
-218,928 GBP2024-01-31
-153,244 GBP2023-01-31
Net Assets/Liabilities
6,496,959 GBP2024-01-31
6,056,215 GBP2023-01-31
Equity
Called up share capital
781 GBP2024-01-31
781 GBP2023-01-31
781 GBP2022-02-01
Share premium
164,922 GBP2024-01-31
164,922 GBP2023-01-31
164,922 GBP2022-02-01
Revaluation reserve
1,286,048 GBP2024-01-31
1,300,508 GBP2023-01-31
823,685 GBP2022-02-01
Capital redemption reserve
78 GBP2024-01-31
78 GBP2023-01-31
78 GBP2022-02-01
Retained earnings (accumulated losses)
5,045,130 GBP2024-01-31
4,589,926 GBP2023-01-31
3,746,014 GBP2022-02-01
Equity
6,496,959 GBP2024-01-31
6,056,215 GBP2023-01-31
4,735,480 GBP2022-02-01
Profit/Loss
Retained earnings (accumulated losses)
640,680 GBP2023-02-01 ~ 2024-01-31
932,219 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-199,936 GBP2023-02-01 ~ 2024-01-31
-99,968 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
-199,936 GBP2023-02-01 ~ 2024-01-31
-99,968 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
182,900 GBP2023-02-01 ~ 2024-01-31
132,836 GBP2022-02-01 ~ 2023-01-31
Cash and Cash Equivalents
1,372,821 GBP2024-01-31
1,155,583 GBP2023-01-31
646,268 GBP2022-02-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102023-02-01 ~ 2024-01-31
Motor vehicles
202023-02-01 ~ 2024-01-31
Office equipment
332023-02-01 ~ 2024-01-31
Audit Fees/Expenses
11,000 GBP2023-02-01 ~ 2024-01-31
11,000 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
1,347,477 GBP2023-02-01 ~ 2024-01-31
1,211,809 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
125,658 GBP2023-02-01 ~ 2024-01-31
109,868 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
1,518,692 GBP2023-02-01 ~ 2024-01-31
1,438,743 GBP2022-02-01 ~ 2023-01-31
Director Remuneration
319,511 GBP2023-02-01 ~ 2024-01-31
254,205 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
58,256 GBP2023-02-01 ~ 2024-01-31
41,062 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
214,854 GBP2023-02-01 ~ 2024-01-31
225,635 GBP2022-02-01 ~ 2023-01-31
Dividends Paid on Shares
199,936 GBP2023-02-01 ~ 2024-01-31
99,968 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Buildings
1,992,000 GBP2024-01-31
1,992,000 GBP2023-01-31
Plant and equipment
517,435 GBP2024-01-31
449,822 GBP2023-01-31
Motor vehicles
794,882 GBP2024-01-31
601,609 GBP2023-01-31
Office equipment
49,327 GBP2024-01-31
89,388 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
3,353,644 GBP2024-01-31
3,132,819 GBP2023-01-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-138,238 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals
-181,919 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
304,496 GBP2023-01-31
Motor vehicles
263,520 GBP2023-01-31
Office equipment
64,539 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
653,023 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
20,105 GBP2023-02-01 ~ 2024-01-31
Owned/Freehold
93,411 GBP2023-02-01 ~ 2024-01-31
Plant and equipment, Under hire purchased contracts or finance leases
3,960 GBP2023-02-01 ~ 2024-01-31
Under hire purchased contracts or finance leases, Motor vehicles
85,530 GBP2023-02-01 ~ 2024-01-31
Under hire purchased contracts or finance leases
89,490 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-120,659 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-163,910 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
335,130 GBP2024-01-31
Motor vehicles
248,496 GBP2024-01-31
Office equipment
37,120 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
672,014 GBP2024-01-31
Property, Plant & Equipment
Buildings
1,940,732 GBP2024-01-31
1,971,532 GBP2023-01-31
Plant and equipment
182,305 GBP2024-01-31
145,326 GBP2023-01-31
Motor vehicles
546,386 GBP2024-01-31
338,090 GBP2023-01-31
Office equipment
12,207 GBP2024-01-31
24,850 GBP2023-01-31
Plant and equipment, Under hire purchased contracts or finance leases
27,716 GBP2024-01-31
Under hire purchased contracts or finance leases, Plant and equipment
39,626 GBP2023-01-31
Motor vehicles, Under hire purchased contracts or finance leases
468,350 GBP2024-01-31
242,819 GBP2023-01-31
Under hire purchased contracts or finance leases
496,066 GBP2024-01-31
282,445 GBP2023-01-31
Raw materials and consumables
2,391,797 GBP2024-01-31
2,032,540 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
2,077,364 GBP2024-01-31
2,026,737 GBP2023-01-31
Prepayments/Accrued Income
Current
116,998 GBP2024-01-31
89,804 GBP2023-01-31
Trade Creditors/Trade Payables
Current
976,479 GBP2024-01-31
729,869 GBP2023-01-31
Corporation Tax Payable
Current
159,050 GBP2024-01-31
194,018 GBP2023-01-31
Taxation/Social Security Payable
Current
192,877 GBP2024-01-31
157,449 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Current
108,349 GBP2024-01-31
68,876 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
176,122 GBP2024-01-31
162,528 GBP2023-01-31
Creditors
Current
1,612,877 GBP2024-01-31
1,312,740 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Non-current
218,928 GBP2024-01-31
153,244 GBP2023-01-31
Creditors
Non-current
218,928 GBP2024-01-31
153,244 GBP2023-01-31
Minimum gross finance lease payments owing
325,665 GBP2024-01-31
222,120 GBP2023-01-31
Net Deferred Tax Liability/Asset
320,519 GBP2024-01-31
262,263 GBP2023-01-31
67,033 GBP2022-02-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
58,256 GBP2023-02-01 ~ 2024-01-31
61,314 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
183,702 GBP2024-01-31
125,446 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
781 shares2024-01-31
781 shares2023-01-31
Par Value of Share
Class 1 ordinary share
12023-02-01 ~ 2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
51,366 GBP2024-01-31
117,309 GBP2023-01-31
Between one and five year
18,475 GBP2024-01-31
67,968 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
69,841 GBP2024-01-31
185,277 GBP2023-01-31