Cost of Sales
-13,724,608 GBP2024-02-01 ~ 2025-01-31
-12,862,825 GBP2023-02-01 ~ 2024-01-31
Distribution Costs
-6,227,048 GBP2024-02-01 ~ 2025-01-31
-7,819,308 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
-10,663,970 GBP2024-02-01 ~ 2025-01-31
-8,698,880 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
53,672 GBP2024-02-01 ~ 2025-01-31
6,073 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
2,034,313 GBP2024-02-01 ~ 2025-01-31
1,716,271 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
1,304,296 GBP2024-02-01 ~ 2025-01-31
1,343,043 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
1,304,296 GBP2024-02-01 ~ 2025-01-31
1,343,043 GBP2023-02-01 ~ 2024-01-31
Intangible Assets
Other than goodwill
14,230 GBP2025-01-31
166,695 GBP2024-01-31
Property, Plant & Equipment
35,494,455 GBP2025-01-31
35,500,441 GBP2024-01-31
Fixed Assets
35,508,685 GBP2025-01-31
35,667,136 GBP2024-01-31
Debtors
20,872,931 GBP2025-01-31
20,774,962 GBP2024-01-31
Cash at bank and in hand
375,807 GBP2025-01-31
1,271,607 GBP2024-01-31
Current Assets
21,509,119 GBP2025-01-31
22,205,219 GBP2024-01-31
Net Current Assets/Liabilities
7,642,668 GBP2025-01-31
7,524,286 GBP2024-01-31
Total Assets Less Current Liabilities
43,151,353 GBP2025-01-31
43,191,422 GBP2024-01-31
Creditors
Non-current
-7,750,000 GBP2025-01-31
-9,250,000 GBP2024-01-31
Net Assets/Liabilities
33,239,003 GBP2025-01-31
31,934,707 GBP2024-01-31
Equity
Called up share capital
125,500 GBP2025-01-31
125,500 GBP2024-01-31
125,500 GBP2023-01-31
Capital redemption reserve
24,500 GBP2025-01-31
24,500 GBP2024-01-31
24,500 GBP2023-01-31
Retained earnings (accumulated losses)
33,089,003 GBP2025-01-31
31,784,707 GBP2024-01-31
30,441,664 GBP2023-01-31
Equity
33,239,003 GBP2025-01-31
31,934,707 GBP2024-01-31
Profit/Loss
Retained earnings (accumulated losses)
1,304,296 GBP2024-02-01 ~ 2025-01-31
1,343,043 GBP2023-02-01 ~ 2024-01-31
Audit Fees/Expenses
29,200 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
6972024-02-01 ~ 2025-01-31
7092023-02-01 ~ 2024-01-31
Wages/Salaries
13,817,226 GBP2024-02-01 ~ 2025-01-31
11,337,581 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
224,691 GBP2024-02-01 ~ 2025-01-31
154,589 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
15,096,569 GBP2024-02-01 ~ 2025-01-31
12,191,717 GBP2023-02-01 ~ 2024-01-31
Director Remuneration
2,015,000 GBP2024-02-01 ~ 2025-01-31
324,407 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
155,635 GBP2024-02-01 ~ 2025-01-31
-287,149 GBP2023-02-01 ~ 2024-01-31
Intangible Assets - Gross Cost
Development expenditure
227,188 GBP2025-01-31
404,980 GBP2024-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
212,958 GBP2025-01-31
238,285 GBP2024-01-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
63,810 GBP2024-02-01 ~ 2025-01-31
Intangible Assets
Development expenditure
14,230 GBP2025-01-31
166,695 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
32,042,430 GBP2024-01-31
Furniture and fittings
21,447,355 GBP2025-01-31
23,825,360 GBP2024-01-31
Motor vehicles
706,972 GBP2025-01-31
278,873 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
57,712,391 GBP2025-01-31
59,557,116 GBP2024-01-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-4,303,896 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
-740 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals
-4,316,265 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
32,030,801 GBP2025-01-31
Land and buildings, Under hire purchased contracts or finance leases
3,527,263 GBP2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
13,920,901 GBP2025-01-31
16,419,240 GBP2024-01-31
Motor vehicles
175,378 GBP2025-01-31
79,625 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
22,217,936 GBP2025-01-31
24,056,675 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
161,150 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
1,734,141 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
96,493 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,406,110 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-4,232,480 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
-740 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-4,244,849 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
6,422,971 GBP2025-01-31
Land and buildings, Under hire purchased contracts or finance leases
1,698,686 GBP2025-01-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
25,607,830 GBP2025-01-31
26,022,156 GBP2024-01-31
Furniture and fittings
7,526,454 GBP2025-01-31
7,406,120 GBP2024-01-31
Motor vehicles
531,594 GBP2025-01-31
199,248 GBP2024-01-31
Land and buildings
1,872,917 GBP2024-01-31
Finished Goods/Goods for Resale
260,381 GBP2025-01-31
158,650 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
193,215 GBP2025-01-31
94,096 GBP2024-01-31
Amounts Owed by Group Undertakings
Current
10,250,000 GBP2025-01-31
10,250,000 GBP2024-01-31
Other Debtors
Current
5,099 GBP2025-01-31
26,190 GBP2024-01-31
Prepayments/Accrued Income
Current
1,332,156 GBP2025-01-31
1,312,215 GBP2024-01-31
Other Debtors
Non-current
9,092,461 GBP2025-01-31
9,092,461 GBP2024-01-31
Bank Borrowings/Overdrafts
Current
3,193,213 GBP2025-01-31
2,916,164 GBP2024-01-31
Trade Creditors/Trade Payables
Current
5,898,029 GBP2025-01-31
8,169,898 GBP2024-01-31
Corporation Tax Payable
Current
252,217 GBP2025-01-31
322,467 GBP2024-01-31
Other Taxation & Social Security Payable
Current
1,161,126 GBP2025-01-31
1,421,104 GBP2024-01-31
Other Creditors
Current
23,798 GBP2025-01-31
20,709 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
3,338,068 GBP2025-01-31
1,830,591 GBP2024-01-31
Bank Borrowings/Overdrafts
Non-current
7,750,000 GBP2025-01-31
9,250,000 GBP2024-01-31
Bank Borrowings
8,750,000 GBP2025-01-31
10,250,000 GBP2024-01-31
Total Borrowings
10,943,213 GBP2025-01-31
12,166,164 GBP2024-01-31
Current
3,193,213 GBP2025-01-31
2,916,164 GBP2024-01-31
Non-current
7,750,000 GBP2025-01-31
9,250,000 GBP2024-01-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
125,500 shares2025-01-31
125,500 shares2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,837,705 GBP2025-01-31
3,726,857 GBP2024-01-31
Between two and five year
9,646,299 GBP2025-01-31
10,571,245 GBP2024-01-31
More than five year
7,273,288 GBP2025-01-31
6,695,903 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
20,757,292 GBP2025-01-31
20,994,005 GBP2024-01-31