Par Value of Share
Class 1 ordinary share
12024-02-01 ~ 2025-01-31
Turnover/Revenue
8,377,806 GBP2024-02-01 ~ 2025-01-31
8,116,799 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
4,018,647 GBP2024-02-01 ~ 2025-01-31
3,980,638 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
4,359,159 GBP2024-02-01 ~ 2025-01-31
4,136,161 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
4,863,812 GBP2024-02-01 ~ 2025-01-31
4,632,457 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
-395,313 GBP2024-02-01 ~ 2025-01-31
-388,549 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
204 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
-395,313 GBP2024-02-01 ~ 2025-01-31
-388,345 GBP2023-02-01 ~ 2024-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-75,000 GBP2024-02-01 ~ 2025-01-31
-77,000 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
-320,313 GBP2024-02-01 ~ 2025-01-31
-311,345 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
-320,313 GBP2024-02-01 ~ 2025-01-31
-311,345 GBP2023-02-01 ~ 2024-01-31
Intangible Assets
469,991 GBP2025-01-31
528,952 GBP2024-01-31
Property, Plant & Equipment
513,390 GBP2025-01-31
471,488 GBP2024-01-31
Fixed Assets - Investments
1,767,493 GBP2025-01-31
1,767,493 GBP2024-01-31
Fixed Assets
2,750,874 GBP2025-01-31
2,767,933 GBP2024-01-31
Total Inventories
1,900,339 GBP2025-01-31
1,966,994 GBP2024-01-31
Debtors
195,763 GBP2025-01-31
186,604 GBP2024-01-31
Cash at bank and in hand
8,311 GBP2025-01-31
8,109 GBP2024-01-31
Current Assets
2,104,413 GBP2025-01-31
2,161,707 GBP2024-01-31
Creditors
Current
2,572,721 GBP2025-01-31
2,321,761 GBP2024-01-31
Net Current Assets/Liabilities
-468,308 GBP2025-01-31
-160,054 GBP2024-01-31
Total Assets Less Current Liabilities
2,282,566 GBP2025-01-31
2,607,879 GBP2024-01-31
Net Assets/Liabilities
2,258,566 GBP2025-01-31
2,578,879 GBP2024-01-31
Equity
Called up share capital
100 GBP2025-01-31
100 GBP2024-01-31
100 GBP2023-01-31
Retained earnings (accumulated losses)
2,258,466 GBP2025-01-31
2,578,779 GBP2024-01-31
2,890,124 GBP2023-01-31
Equity
2,258,566 GBP2025-01-31
2,578,879 GBP2024-01-31
2,890,224 GBP2023-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-320,313 GBP2024-02-01 ~ 2025-01-31
-311,345 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
2,944,925 GBP2024-02-01 ~ 2025-01-31
2,871,556 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
261,312 GBP2024-02-01 ~ 2025-01-31
255,806 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
78,741 GBP2024-02-01 ~ 2025-01-31
77,858 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
3,284,978 GBP2024-02-01 ~ 2025-01-31
3,205,220 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
1242024-02-01 ~ 2025-01-31
1262023-02-01 ~ 2024-01-31
Director Remuneration
116,666 GBP2024-02-01 ~ 2025-01-31
200,334 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
73,929 GBP2024-02-01 ~ 2025-01-31
53,149 GBP2023-02-01 ~ 2024-01-31
Audit Fees/Expenses
8,900 GBP2024-02-01 ~ 2025-01-31
10,390 GBP2023-02-01 ~ 2024-01-31
Current Tax for the Period
-70,000 GBP2024-02-01 ~ 2025-01-31
-85,000 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
-98,828 GBP2024-02-01 ~ 2025-01-31
-73,786 GBP2023-02-01 ~ 2024-01-31
Intangible Assets - Gross Cost
Net goodwill
1,866,642 GBP2024-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,396,651 GBP2025-01-31
1,337,690 GBP2024-01-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
58,961 GBP2024-02-01 ~ 2025-01-31
Intangible Assets
Net goodwill
469,991 GBP2025-01-31
528,952 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
329,235 GBP2025-01-31
329,235 GBP2024-01-31
Improvements to leasehold property
34,878 GBP2025-01-31
34,878 GBP2024-01-31
Plant and equipment
159,749 GBP2025-01-31
149,042 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
78,955 GBP2025-01-31
74,401 GBP2024-01-31
Improvements to leasehold property
34,878 GBP2025-01-31
34,878 GBP2024-01-31
Plant and equipment
144,310 GBP2025-01-31
141,879 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
4,554 GBP2024-02-01 ~ 2025-01-31
Plant and equipment
2,431 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Land and buildings
250,280 GBP2025-01-31
254,834 GBP2024-01-31
Plant and equipment
15,439 GBP2025-01-31
7,163 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
602,935 GBP2025-01-31
517,265 GBP2024-01-31
Motor vehicles
234,383 GBP2025-01-31
234,462 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
1,361,180 GBP2025-01-31
1,264,882 GBP2024-01-31
Property, Plant & Equipment - Disposals
Motor vehicles
-19,533 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Disposals
-19,533 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
510,031 GBP2025-01-31
499,182 GBP2024-01-31
Motor vehicles
79,616 GBP2025-01-31
43,054 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
847,790 GBP2025-01-31
793,394 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
10,849 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
56,095 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
73,929 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-19,533 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-19,533 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Furniture and fittings
92,904 GBP2025-01-31
18,083 GBP2024-01-31
Motor vehicles
154,767 GBP2025-01-31
191,408 GBP2024-01-31
Finished Goods
1,900,339 GBP2025-01-31
1,966,994 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
90,403 GBP2025-01-31
42,328 GBP2024-01-31
Other Debtors
Current
76 GBP2025-01-31
Prepayments
Current
105,284 GBP2025-01-31
144,276 GBP2024-01-31
Debtors
Current, Amounts falling due within one year
195,763 GBP2025-01-31
186,604 GBP2024-01-31
Trade Creditors/Trade Payables
Current
413,106 GBP2025-01-31
422,155 GBP2024-01-31
Corporation Tax Payable
Current
813 GBP2025-01-31
813 GBP2024-01-31
Other Taxation & Social Security Payable
Current
290,036 GBP2025-01-31
248,170 GBP2024-01-31
Other Creditors
Current
102,503 GBP2025-01-31
121,491 GBP2024-01-31
Accrued Liabilities
Current
111,822 GBP2025-01-31
110,021 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
57,000 GBP2025-01-31
57,000 GBP2024-01-31
Between one and five year
193,000 GBP2025-01-31
214,667 GBP2024-01-31
More than five year
160,333 GBP2025-01-31
194,250 GBP2024-01-31
All periods
410,333 GBP2025-01-31
465,917 GBP2024-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
24,000 GBP2025-01-31
29,000 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-01-31
Profit/Loss
Retained earnings (accumulated losses)
-320,313 GBP2024-02-01 ~ 2025-01-31