Average Number of Employees
382024-02-01 ~ 2025-01-31
372023-02-01 ~ 2024-01-31
Turnover/Revenue
13,552,664 GBP2024-02-01 ~ 2025-01-31
14,039,766 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
-10,273,025 GBP2024-02-01 ~ 2025-01-31
-10,584,408 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
3,279,639 GBP2024-02-01 ~ 2025-01-31
3,455,358 GBP2023-02-01 ~ 2024-01-31
Distribution Costs
-906,254 GBP2024-02-01 ~ 2025-01-31
-805,154 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
-2,059,170 GBP2024-02-01 ~ 2025-01-31
-1,791,084 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
314,215 GBP2024-02-01 ~ 2025-01-31
859,120 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
16,010 GBP2024-02-01 ~ 2025-01-31
13,194 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
307,807 GBP2024-02-01 ~ 2025-01-31
859,418 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
216,387 GBP2024-02-01 ~ 2025-01-31
640,680 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
306,455 GBP2024-02-01 ~ 2025-01-31
640,680 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
2,665,159 GBP2025-01-31
2,681,632 GBP2024-01-31
Fixed Assets - Investments
8,673 GBP2025-01-31
8,673 GBP2024-01-31
Fixed Assets
2,673,832 GBP2025-01-31
2,690,305 GBP2024-01-31
Total Inventories
2,576,180 GBP2025-01-31
2,391,797 GBP2024-01-31
Debtors
Current
1,944,832 GBP2025-01-31
2,194,362 GBP2024-01-31
Cash at bank and in hand
1,414,664 GBP2025-01-31
1,372,821 GBP2024-01-31
Current Assets
5,935,676 GBP2025-01-31
5,958,980 GBP2024-01-31
Creditors
Current, Amounts falling due within one year
-1,569,328 GBP2025-01-31
Net Current Assets/Liabilities
4,366,348 GBP2025-01-31
4,346,101 GBP2024-01-31
Total Assets Less Current Liabilities
7,040,180 GBP2025-01-31
7,036,406 GBP2024-01-31
Creditors
Non-current, Amounts falling due after one year
-133,026 GBP2025-01-31
-218,928 GBP2024-01-31
Net Assets/Liabilities
6,603,478 GBP2025-01-31
6,496,959 GBP2024-01-31
Equity
Called up share capital
781 GBP2025-01-31
781 GBP2024-01-31
781 GBP2023-02-01
Share premium
164,922 GBP2025-01-31
164,922 GBP2024-01-31
164,922 GBP2023-02-01
Revaluation reserve
1,361,656 GBP2025-01-31
1,286,048 GBP2024-01-31
1,300,508 GBP2023-02-01
Capital redemption reserve
78 GBP2025-01-31
78 GBP2024-01-31
78 GBP2023-02-01
Retained earnings (accumulated losses)
5,076,041 GBP2025-01-31
5,045,130 GBP2024-01-31
4,589,926 GBP2023-02-01
Equity
6,603,478 GBP2025-01-31
6,496,959 GBP2024-01-31
6,056,215 GBP2023-02-01
Profit/Loss
Retained earnings (accumulated losses)
216,387 GBP2024-02-01 ~ 2025-01-31
640,680 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
Retained earnings (accumulated losses)
-199,936 GBP2024-02-01 ~ 2025-01-31
-199,936 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
-199,936 GBP2024-02-01 ~ 2025-01-31
-199,936 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
202,504 GBP2024-02-01 ~ 2025-01-31
182,900 GBP2023-02-01 ~ 2024-01-31
Cash and Cash Equivalents
1,414,664 GBP2025-01-31
1,372,821 GBP2024-01-31
1,155,583 GBP2023-02-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102024-02-01 ~ 2025-01-31
Motor vehicles
202024-02-01 ~ 2025-01-31
Office equipment
332024-02-01 ~ 2025-01-31
Audit Fees/Expenses
11,000 GBP2024-02-01 ~ 2025-01-31
11,000 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
1,422,091 GBP2024-02-01 ~ 2025-01-31
1,347,766 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
130,550 GBP2024-02-01 ~ 2025-01-31
125,658 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
1,701,410 GBP2024-02-01 ~ 2025-01-31
1,518,981 GBP2023-02-01 ~ 2024-01-31
Director Remuneration
238,373 GBP2024-02-01 ~ 2025-01-31
319,800 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-16,843 GBP2024-02-01 ~ 2025-01-31
58,256 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
76,952 GBP2024-02-01 ~ 2025-01-31
214,854 GBP2023-02-01 ~ 2024-01-31
Dividends Paid on Shares
199,936 GBP2024-02-01 ~ 2025-01-31
199,936 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Buildings
2,000,000 GBP2025-01-31
1,992,000 GBP2024-01-31
Plant and equipment
557,566 GBP2025-01-31
517,435 GBP2024-01-31
Motor vehicles
755,756 GBP2025-01-31
794,883 GBP2024-01-31
Office equipment
50,885 GBP2025-01-31
49,327 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
3,364,207 GBP2025-01-31
3,353,645 GBP2024-01-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-154,735 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals
-154,735 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
8,000 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
335,129 GBP2024-01-31
Motor vehicles
248,495 GBP2024-01-31
Office equipment
37,120 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
672,012 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
14,684 GBP2024-02-01 ~ 2025-01-31
Office equipment, Owned/Freehold
9,185 GBP2024-02-01 ~ 2025-01-31
Owned/Freehold
83,449 GBP2024-02-01 ~ 2025-01-31
Under hire purchased contracts or finance leases, Plant and equipment
5,760 GBP2024-02-01 ~ 2025-01-31
Motor vehicles, Under hire purchased contracts or finance leases
113,295 GBP2024-02-01 ~ 2025-01-31
Under hire purchased contracts or finance leases
119,055 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-93,400 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-93,400 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
369,669 GBP2025-01-31
Motor vehicles
283,074 GBP2025-01-31
Office equipment
46,305 GBP2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
699,048 GBP2025-01-31
Property, Plant & Equipment
Buildings
2,000,000 GBP2025-01-31
1,940,732 GBP2024-01-31
Plant and equipment
187,897 GBP2025-01-31
182,305 GBP2024-01-31
Motor vehicles
472,682 GBP2025-01-31
546,388 GBP2024-01-31
Office equipment
4,580 GBP2025-01-31
12,207 GBP2024-01-31
Under hire purchased contracts or finance leases, Plant and equipment
28,107 GBP2025-01-31
Plant and equipment, Under hire purchased contracts or finance leases
27,716 GBP2024-01-31
Under hire purchased contracts or finance leases, Motor vehicles
355,055 GBP2025-01-31
Motor vehicles, Under hire purchased contracts or finance leases
468,350 GBP2024-01-31
Under hire purchased contracts or finance leases
383,162 GBP2025-01-31
496,066 GBP2024-01-31
Raw materials and consumables
2,576,180 GBP2025-01-31
2,391,797 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
1,804,232 GBP2025-01-31
2,077,364 GBP2024-01-31
Prepayments/Accrued Income
Current
140,600 GBP2025-01-31
116,998 GBP2024-01-31
Trade Creditors/Trade Payables
Current
996,914 GBP2025-01-31
976,479 GBP2024-01-31
Corporation Tax Payable
Current
107,382 GBP2025-01-31
159,050 GBP2024-01-31
Taxation/Social Security Payable
Current
210,148 GBP2025-01-31
192,877 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Current
89,474 GBP2025-01-31
108,349 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
165,410 GBP2025-01-31
176,124 GBP2024-01-31
Creditors
Current
1,569,328 GBP2025-01-31
1,612,879 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Non-current
133,026 GBP2025-01-31
218,928 GBP2024-01-31
Creditors
Non-current
133,026 GBP2025-01-31
218,928 GBP2024-01-31
Minimum gross finance lease payments owing
222,500 GBP2025-01-31
327,277 GBP2024-01-31
Net Deferred Tax Liability/Asset
303,676 GBP2025-01-31
320,519 GBP2024-01-31
262,263 GBP2023-02-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-16,843 GBP2024-02-01 ~ 2025-01-31
58,256 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
164,859 GBP2025-01-31
183,702 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
781 shares2025-01-31
781 shares2024-01-31
Par Value of Share
Class 1 ordinary share
12024-02-01 ~ 2025-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
89,218 GBP2025-01-31
51,366 GBP2024-01-31
Between one and five year
197,007 GBP2025-01-31
18,475 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
286,225 GBP2025-01-31
69,841 GBP2024-01-31