Par Value of Share
Class 1 ordinary share
12023-02-01 ~ 2024-01-31
Turnover/Revenue
8,116,799 GBP2023-02-01 ~ 2024-01-31
7,122,491 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
3,980,638 GBP2023-02-01 ~ 2024-01-31
3,579,809 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
4,136,161 GBP2023-02-01 ~ 2024-01-31
3,542,682 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
4,632,457 GBP2023-02-01 ~ 2024-01-31
3,928,730 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
-388,549 GBP2023-02-01 ~ 2024-01-31
-280,562 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
204 GBP2023-02-01 ~ 2024-01-31
531 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
-388,345 GBP2023-02-01 ~ 2024-01-31
-280,031 GBP2022-02-01 ~ 2023-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-77,000 GBP2023-02-01 ~ 2024-01-31
-21,333 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
-311,345 GBP2023-02-01 ~ 2024-01-31
-258,698 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
-311,345 GBP2023-02-01 ~ 2024-01-31
-258,698 GBP2022-02-01 ~ 2023-01-31
Intangible Assets
528,952 GBP2024-01-31
241,634 GBP2023-01-31
Property, Plant & Equipment
471,488 GBP2024-01-31
410,058 GBP2023-01-31
Fixed Assets - Investments
1,767,493 GBP2024-01-31
1,466,926 GBP2023-01-31
Fixed Assets
2,767,933 GBP2024-01-31
2,118,618 GBP2023-01-31
Total Inventories
1,966,994 GBP2024-01-31
1,714,338 GBP2023-01-31
Debtors
186,604 GBP2024-01-31
164,919 GBP2023-01-31
Cash at bank and in hand
8,109 GBP2024-01-31
7,635 GBP2023-01-31
Current Assets
2,161,707 GBP2024-01-31
1,886,892 GBP2023-01-31
Creditors
Current
2,321,761 GBP2024-01-31
1,094,286 GBP2023-01-31
Net Current Assets/Liabilities
-160,054 GBP2024-01-31
792,606 GBP2023-01-31
Total Assets Less Current Liabilities
2,607,879 GBP2024-01-31
2,911,224 GBP2023-01-31
Net Assets/Liabilities
2,578,879 GBP2024-01-31
2,890,224 GBP2023-01-31
Equity
Called up share capital
100 GBP2024-01-31
100 GBP2023-01-31
100 GBP2022-01-31
Retained earnings (accumulated losses)
2,578,779 GBP2024-01-31
2,890,124 GBP2023-01-31
3,148,822 GBP2022-01-31
Equity
2,578,879 GBP2024-01-31
2,890,224 GBP2023-01-31
3,148,922 GBP2022-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-311,345 GBP2023-02-01 ~ 2024-01-31
-258,698 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
2,871,556 GBP2023-02-01 ~ 2024-01-31
2,348,784 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
255,806 GBP2023-02-01 ~ 2024-01-31
212,787 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
77,858 GBP2023-02-01 ~ 2024-01-31
58,522 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
3,205,220 GBP2023-02-01 ~ 2024-01-31
2,620,093 GBP2022-02-01 ~ 2023-01-31
Average Number of Employees
1262023-02-01 ~ 2024-01-31
1132022-02-01 ~ 2023-01-31
Director Remuneration
200,334 GBP2023-02-01 ~ 2024-01-31
173,331 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
53,149 GBP2023-02-01 ~ 2024-01-31
29,858 GBP2022-02-01 ~ 2023-01-31
Audit Fees/Expenses
10,390 GBP2023-02-01 ~ 2024-01-31
9,031 GBP2022-02-01 ~ 2023-01-31
Current Tax for the Period
-85,000 GBP2023-02-01 ~ 2024-01-31
-35,000 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
-73,786 GBP2023-02-01 ~ 2024-01-31
-53,206 GBP2022-02-01 ~ 2023-01-31
Intangible Assets - Gross Cost
Net goodwill
1,866,642 GBP2024-01-31
1,476,343 GBP2023-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,337,690 GBP2024-01-31
1,234,709 GBP2023-01-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
102,981 GBP2023-02-01 ~ 2024-01-31
Intangible Assets
Net goodwill
528,952 GBP2024-01-31
241,634 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
329,235 GBP2024-01-31
329,235 GBP2023-01-31
Improvements to leasehold property
34,878 GBP2024-01-31
34,878 GBP2023-01-31
Plant and equipment
149,042 GBP2024-01-31
75,490 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
74,401 GBP2024-01-31
69,847 GBP2023-01-31
Improvements to leasehold property
34,878 GBP2024-01-31
34,878 GBP2023-01-31
Plant and equipment
141,879 GBP2024-01-31
75,473 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
4,554 GBP2023-02-01 ~ 2024-01-31
Plant and equipment
3,335 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Land and buildings
254,834 GBP2024-01-31
259,388 GBP2023-01-31
Plant and equipment
7,163 GBP2024-01-31
17 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
517,265 GBP2024-01-31
465,796 GBP2023-01-31
Motor vehicles
234,462 GBP2024-01-31
196,000 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
1,264,882 GBP2024-01-31
1,101,399 GBP2023-01-31
Property, Plant & Equipment - Disposals
Motor vehicles
-33,347 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Disposals
-33,347 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
499,182 GBP2024-01-31
465,630 GBP2023-01-31
Motor vehicles
43,054 GBP2024-01-31
45,513 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
793,394 GBP2024-01-31
691,341 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
2,846 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
42,414 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
53,149 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-32,877 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-32,877 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Furniture and fittings
18,083 GBP2024-01-31
166 GBP2023-01-31
Motor vehicles
191,408 GBP2024-01-31
150,487 GBP2023-01-31
Finished Goods
1,966,994 GBP2024-01-31
1,714,338 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
42,328 GBP2024-01-31
78,154 GBP2023-01-31
Prepayments
Current
144,276 GBP2024-01-31
86,765 GBP2023-01-31
Debtors
Current, Amounts falling due within one year
186,604 GBP2024-01-31
164,919 GBP2023-01-31
Trade Creditors/Trade Payables
Current
422,155 GBP2024-01-31
423,160 GBP2023-01-31
Corporation Tax Payable
Current
813 GBP2024-01-31
813 GBP2023-01-31
Other Taxation & Social Security Payable
Current
248,170 GBP2024-01-31
223,327 GBP2023-01-31
Other Creditors
Current
121,491 GBP2024-01-31
110,571 GBP2023-01-31
Accrued Liabilities
Current
110,021 GBP2024-01-31
81,223 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
57,000 GBP2024-01-31
Between one and five year
214,667 GBP2024-01-31
More than five year
194,250 GBP2024-01-31
57,000 GBP2023-01-31
All periods
465,917 GBP2024-01-31
57,000 GBP2023-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
29,000 GBP2024-01-31
21,000 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-01-31
Profit/Loss
Retained earnings (accumulated losses)
-311,345 GBP2023-02-01 ~ 2024-01-31