Cost of Sales
-32,702,202 GBP2023-01-29 ~ 2024-01-27
-31,341,371 GBP2022-01-30 ~ 2023-01-28
Administrative Expenses
-6,984,164 GBP2023-01-29 ~ 2024-01-27
-6,757,903 GBP2022-01-30 ~ 2023-01-28
Other Interest Receivable/Similar Income (Finance Income)
42,497 GBP2023-01-29 ~ 2024-01-27
0 GBP2022-01-30 ~ 2023-01-28
Profit/Loss on Ordinary Activities Before Tax
1,780,801 GBP2023-01-29 ~ 2024-01-27
3,655,577 GBP2022-01-30 ~ 2023-01-28
Profit/Loss
877,446 GBP2023-01-29 ~ 2024-01-27
2,442,044 GBP2022-01-30 ~ 2023-01-28
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
0 GBP2022-01-30 ~ 2023-01-28
Comprehensive Income/Expense
2,256,937 GBP2023-01-29 ~ 2024-01-27
2,442,044 GBP2022-01-30 ~ 2023-01-28
Intangible Assets
Other
1,497,427 GBP2024-01-27
1,257,943 GBP2023-01-28
Property, Plant & Equipment
10,831,232 GBP2024-01-27
10,027,480 GBP2023-01-28
Fixed Assets
12,328,659 GBP2024-01-27
11,285,423 GBP2023-01-28
Debtors
4,710,581 GBP2024-01-27
4,519,253 GBP2023-01-28
Cash at bank and in hand
1,023 GBP2024-01-27
863 GBP2023-01-28
Current Assets
8,160,427 GBP2024-01-27
8,117,998 GBP2023-01-28
Creditors
Current, Amounts falling due within one year
-4,846,757 GBP2024-01-27
-4,707,346 GBP2023-01-28
Net Current Assets/Liabilities
3,313,670 GBP2024-01-27
3,410,652 GBP2023-01-28
Total Assets Less Current Liabilities
15,642,329 GBP2024-01-27
14,696,075 GBP2023-01-28
Creditors
Non-current, Amounts falling due after one year
-2,753,509 GBP2024-01-27
-4,674,159 GBP2023-01-28
Net Assets/Liabilities
10,593,225 GBP2024-01-27
8,336,288 GBP2023-01-28
Equity
Called up share capital
105,267 GBP2024-01-27
105,267 GBP2023-01-28
105,267 GBP2022-01-29
Revaluation reserve
2,637,520 GBP2024-01-27
1,253,722 GBP2023-01-28
1,327,038 GBP2022-01-29
Capital redemption reserve
10,000 GBP2024-01-27
10,000 GBP2023-01-28
10,000 GBP2022-01-29
Retained earnings (accumulated losses)
7,840,438 GBP2024-01-27
6,967,299 GBP2023-01-28
6,051,939 GBP2022-01-29
Equity
10,593,225 GBP2024-01-27
8,336,288 GBP2023-01-28
Profit/Loss
Retained earnings (accumulated losses)
877,446 GBP2023-01-29 ~ 2024-01-27
2,442,044 GBP2022-01-30 ~ 2023-01-28
Dividends Paid
Retained earnings (accumulated losses)
-1,600,000 GBP2022-01-30 ~ 2023-01-28
Audit Fees/Expenses
25,700 GBP2023-01-29 ~ 2024-01-27
25,100 GBP2022-01-30 ~ 2023-01-28
Average Number of Employees
1792023-01-29 ~ 2024-01-27
1892022-01-30 ~ 2023-01-28
Wages/Salaries
5,324,587 GBP2023-01-29 ~ 2024-01-27
5,174,656 GBP2022-01-30 ~ 2023-01-28
Pension & Other Post-employment Benefit Costs/Other Pension Costs
148,727 GBP2023-01-29 ~ 2024-01-27
130,430 GBP2022-01-30 ~ 2023-01-28
Staff Costs/Employee Benefits Expense
5,973,957 GBP2023-01-29 ~ 2024-01-27
5,828,224 GBP2022-01-30 ~ 2023-01-28
Director Remuneration
188,250 GBP2023-01-29 ~ 2024-01-27
179,224 GBP2022-01-30 ~ 2023-01-28
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
150,136 GBP2023-01-29 ~ 2024-01-27
392,030 GBP2022-01-30 ~ 2023-01-28
Intangible Assets - Gross Cost
Computer software
1,536,633 GBP2024-01-27
1,279,724 GBP2023-01-28
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
8,790,763 GBP2024-01-27
7,365,546 GBP2023-01-28
Furniture and fittings
652,763 GBP2024-01-27
478,729 GBP2023-01-28
Computers
3,094,480 GBP2024-01-27
2,928,052 GBP2023-01-28
Motor vehicles
6,519,415 GBP2024-01-27
6,687,224 GBP2023-01-28
Property, Plant & Equipment - Gross Cost
19,057,421 GBP2024-01-27
17,459,551 GBP2023-01-28
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2023-01-29 ~ 2024-01-27
Computers
-30,000 GBP2023-01-29 ~ 2024-01-27
Motor vehicles
-322,760 GBP2023-01-29 ~ 2024-01-27
Property, Plant & Equipment - Other Disposals
-352,760 GBP2023-01-29 ~ 2024-01-27
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
940,529 GBP2023-01-29 ~ 2024-01-27
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,045,014 GBP2024-01-27
936,003 GBP2023-01-28
Furniture and fittings
375,152 GBP2024-01-27
322,145 GBP2023-01-28
Computers
2,255,827 GBP2024-01-27
2,015,061 GBP2023-01-28
Motor vehicles
4,550,196 GBP2024-01-27
4,158,862 GBP2023-01-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,226,189 GBP2024-01-27
7,432,071 GBP2023-01-28
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
109,011 GBP2023-01-29 ~ 2024-01-27
Furniture and fittings
53,007 GBP2023-01-29 ~ 2024-01-27
Computers
270,766 GBP2023-01-29 ~ 2024-01-27
Motor vehicles
681,393 GBP2023-01-29 ~ 2024-01-27
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,114,177 GBP2023-01-29 ~ 2024-01-27
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2023-01-29 ~ 2024-01-27
Computers
-30,000 GBP2023-01-29 ~ 2024-01-27
Motor vehicles
-290,059 GBP2023-01-29 ~ 2024-01-27
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-320,059 GBP2023-01-29 ~ 2024-01-27
Property, Plant & Equipment
Land and buildings, Owned/Freehold
7,745,749 GBP2024-01-27
6,429,543 GBP2023-01-28
Furniture and fittings
277,611 GBP2024-01-27
156,584 GBP2023-01-28
Computers
838,653 GBP2024-01-27
912,991 GBP2023-01-28
Motor vehicles
1,969,219 GBP2024-01-27
2,528,362 GBP2023-01-28
Finished Goods/Goods for Resale
3,448,823 GBP2024-01-27
3,597,882 GBP2023-01-28
Trade Debtors/Trade Receivables
Current
2,183,411 GBP2024-01-27
2,635,046 GBP2023-01-28
Amounts Owed by Group Undertakings
Current
622,526 GBP2024-01-27
613,126 GBP2023-01-28
Other Debtors
Current
1,190,872 GBP2024-01-27
689,568 GBP2023-01-28
Prepayments/Accrued Income
Current
713,772 GBP2024-01-27
581,513 GBP2023-01-28
Debtors
Current, Amounts falling due within one year
4,710,581 GBP2024-01-27
4,519,253 GBP2023-01-28
Bank Borrowings/Overdrafts
Current
1,304,157 GBP2024-01-27
745,473 GBP2023-01-28
Finance Lease Liabilities - Total Present Value
Current
432,307 GBP2024-01-27
687,086 GBP2023-01-28
Trade Creditors/Trade Payables
Current
1,433,122 GBP2024-01-27
1,176,206 GBP2023-01-28
Corporation Tax Payable
Current
403,380 GBP2024-01-27
666,388 GBP2023-01-28
Other Taxation & Social Security Payable
Current
111,569 GBP2024-01-27
117,533 GBP2023-01-28
Accrued Liabilities/Deferred Income
Current
1,162,222 GBP2024-01-27
1,314,660 GBP2023-01-28
Creditors
Current
4,846,757 GBP2024-01-27
4,707,346 GBP2023-01-28
Bank Borrowings/Overdrafts
Non-current
2,308,277 GBP2024-01-27
3,798,277 GBP2023-01-28
Finance Lease Liabilities - Total Present Value
Non-current
445,232 GBP2024-01-27
875,882 GBP2023-01-28
Creditors
Non-current
2,753,509 GBP2024-01-27
4,674,159 GBP2023-01-28
Bank Borrowings
2,748,281 GBP2024-01-27
4,238,281 GBP2023-01-28
Bank Overdrafts
864,153 GBP2024-01-27
305,469 GBP2023-01-28
Total Borrowings
3,612,434 GBP2024-01-27
4,543,750 GBP2023-01-28
Current
1,304,157 GBP2024-01-27
745,473 GBP2023-01-28
Non-current
2,308,277 GBP2024-01-27
3,798,277 GBP2023-01-28
Minimum gross finance lease payments owing
Amounts falling due within one year
432,307 GBP2024-01-27
687,086 GBP2023-01-28
Minimum gross finance lease payments owing
877,539 GBP2024-01-27
1,562,968 GBP2023-01-28
Equity
Called up share capital
105,267 GBP2024-01-27
105,267 GBP2023-01-28
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
320,491 GBP2024-01-27
306,446 GBP2023-01-28
Between two and five year
1,115,984 GBP2024-01-27
1,080,300 GBP2023-01-28
More than five year
175,288 GBP2024-01-27
429,753 GBP2023-01-28
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,611,763 GBP2024-01-27
1,816,499 GBP2023-01-28