32990 - Other Manufacturing N.e.c.
Distribution Costs
-11,054,239 GBP2024-02-01 ~ 2025-01-31
-9,526,911 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
-2,735,586 GBP2024-02-01 ~ 2025-01-31
-2,206,621 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
414,192 GBP2024-02-01 ~ 2025-01-31
1,295,512 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
295,294 GBP2024-02-01 ~ 2025-01-31
987,628 GBP2023-02-01 ~ 2024-01-31
Equity
Retained earnings (accumulated losses)
7,427,309 GBP2025-01-31
7,274,143 GBP2024-01-31
6,428,643 GBP2023-01-31
Dividends Paid
-142,128 GBP2024-02-01 ~ 2025-01-31
Retained earnings (accumulated losses)
-142,128 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
17,437,227 GBP2025-01-31
15,267,971 GBP2024-01-31
Investment Property
480,000 GBP2025-01-31
0 GBP2024-01-31
Fixed Assets
17,917,227 GBP2025-01-31
15,267,971 GBP2024-01-31
Debtors
4,797,085 GBP2025-01-31
5,614,864 GBP2024-01-31
Cash at bank and in hand
200,410 GBP2025-01-31
804,314 GBP2024-01-31
Current Assets
6,508,241 GBP2025-01-31
7,911,890 GBP2024-01-31
Creditors
Current, Amounts falling due within one year
-8,786,586 GBP2024-01-31
Net Current Assets/Liabilities
-3,868,754 GBP2025-01-31
-874,696 GBP2024-01-31
Total Assets Less Current Liabilities
14,048,473 GBP2025-01-31
14,393,275 GBP2024-01-31
Creditors
Non-current, Amounts falling due after one year
-5,126,070 GBP2025-01-31
-5,829,736 GBP2024-01-31
Net Assets/Liabilities
7,431,659 GBP2025-01-31
7,278,493 GBP2024-01-31
Equity
Called up share capital
1,000 GBP2025-01-31
1,000 GBP2024-01-31
Revaluation reserve
3,350 GBP2025-01-31
3,350 GBP2024-01-31
Equity
7,431,659 GBP2025-01-31
7,278,493 GBP2024-01-31
Average Number of Employees
1232024-02-01 ~ 2025-01-31
1092023-02-01 ~ 2024-01-31
Wages/Salaries
4,908,416 GBP2024-02-01 ~ 2025-01-31
4,195,698 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
75,724 GBP2024-02-01 ~ 2025-01-31
59,046 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
5,475,934 GBP2024-02-01 ~ 2025-01-31
4,661,121 GBP2023-02-01 ~ 2024-01-31
Director Remuneration
48,826 GBP2024-02-01 ~ 2025-01-31
45,799 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
131,031 GBP2024-02-01 ~ 2025-01-31
307,884 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
909,809 GBP2024-01-31
Land and buildings, Under hire purchased contracts or finance leases
3,303,954 GBP2025-01-31
2,967,077 GBP2024-01-31
Plant and equipment
19,254,904 GBP2025-01-31
16,230,974 GBP2024-01-31
Furniture and fittings
223,376 GBP2025-01-31
196,177 GBP2024-01-31
Motor vehicles
13,647,829 GBP2025-01-31
13,454,961 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
37,344,672 GBP2025-01-31
33,758,998 GBP2024-01-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-509,855 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
0 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
-617,132 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals
-1,126,987 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
914,609 GBP2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
265,190 GBP2024-01-31
Land and buildings, Under hire purchased contracts or finance leases
763,179 GBP2025-01-31
699,263 GBP2024-01-31
Plant and equipment
10,732,775 GBP2025-01-31
10,293,076 GBP2024-01-31
Furniture and fittings
148,902 GBP2025-01-31
127,830 GBP2024-01-31
Motor vehicles
7,979,852 GBP2025-01-31
7,105,668 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
19,907,445 GBP2025-01-31
18,491,027 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
17,547 GBP2024-02-01 ~ 2025-01-31
Land and buildings, Under hire purchased contracts or finance leases
63,916 GBP2024-02-01 ~ 2025-01-31
Plant and equipment
827,956 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
21,072 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
1,376,459 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,306,950 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-388,257 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
0 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
-502,275 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-890,532 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
631,872 GBP2025-01-31
Plant and equipment
8,522,129 GBP2025-01-31
5,937,898 GBP2024-01-31
Furniture and fittings
74,474 GBP2025-01-31
68,347 GBP2024-01-31
Motor vehicles
5,667,977 GBP2025-01-31
6,349,293 GBP2024-01-31
Land and buildings, Owned/Freehold
644,619 GBP2024-01-31
Land and buildings
2,267,814 GBP2024-01-31
Investment Property - Fair Value Model
480,000 GBP2025-01-31
0 GBP2024-01-31
Finished Goods/Goods for Resale
373,722 GBP2025-01-31
281,700 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
3,776,467 GBP2025-01-31
4,468,065 GBP2024-01-31
Amount of corporation tax that is recoverable
Current
86,800 GBP2025-01-31
0 GBP2024-01-31
Other Debtors
Current
342,783 GBP2025-01-31
648,933 GBP2024-01-31
Prepayments/Accrued Income
Current
591,035 GBP2025-01-31
497,866 GBP2024-01-31
Bank Borrowings/Overdrafts
Current
2,174,201 GBP2025-01-31
1,846,785 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Current
3,182,866 GBP2025-01-31
2,898,129 GBP2024-01-31
Other Remaining Borrowings
Current
282,022 GBP2025-01-31
0 GBP2024-01-31
Trade Creditors/Trade Payables
Current
3,861,428 GBP2025-01-31
3,042,035 GBP2024-01-31
Other Taxation & Social Security Payable
Current
635,500 GBP2025-01-31
614,126 GBP2024-01-31
Other Creditors
Current
61,226 GBP2025-01-31
45,600 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
179,752 GBP2025-01-31
339,911 GBP2024-01-31
Creditors
Current
10,376,995 GBP2025-01-31
8,786,586 GBP2024-01-31
Bank Borrowings/Overdrafts
Non-current
1,105,998 GBP2025-01-31
575,149 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Non-current
4,020,072 GBP2025-01-31
5,254,587 GBP2024-01-31
Creditors
Non-current
5,126,070 GBP2025-01-31
5,829,736 GBP2024-01-31
Bank Borrowings
1,958,604 GBP2025-01-31
572,161 GBP2024-01-31
Total Borrowings
3,562,221 GBP2025-01-31
2,421,934 GBP2024-01-31
Current
2,456,223 GBP2025-01-31
1,846,785 GBP2024-01-31
Non-current
1,105,998 GBP2025-01-31
575,149 GBP2024-01-31
Minimum gross finance lease payments owing
Amounts falling due within one year
3,182,866 GBP2025-01-31
Minimum gross finance lease payments owing
7,202,938 GBP2025-01-31
8,152,716 GBP2024-01-31
Par Value of Share
Class 1 ordinary share
10 GBP2024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2025-01-31
10,000 shares2024-01-31