Average Number of Employees
372023-02-01 ~ 2024-01-31
532022-02-01 ~ 2023-01-31
Turnover/Revenue
20,933,398 GBP2023-02-01 ~ 2024-01-31
51,451,089 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
-18,309,802 GBP2023-02-01 ~ 2024-01-31
-45,822,162 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
2,623,596 GBP2023-02-01 ~ 2024-01-31
5,628,927 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-4,586,373 GBP2023-02-01 ~ 2024-01-31
-3,445,909 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
-1,962,777 GBP2023-02-01 ~ 2024-01-31
1,713,975 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
60,357 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
-2,831,645 GBP2023-02-01 ~ 2024-01-31
1,119,796 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
-2,626,414 GBP2023-02-01 ~ 2024-01-31
756,569 GBP2022-02-01 ~ 2023-01-31
Intangible Assets
381,925 GBP2024-01-31
16,359 GBP2023-01-31
Property, Plant & Equipment
1,413,083 GBP2024-01-31
1,456,915 GBP2023-01-31
Fixed Assets
1,795,008 GBP2024-01-31
1,473,274 GBP2023-01-31
Total Inventories
43,688,867 GBP2024-01-31
31,894,754 GBP2023-01-31
Debtors
Current
2,417,353 GBP2024-01-31
4,788,600 GBP2023-01-31
Cash at bank and in hand
1,916,290 GBP2024-01-31
4,694,200 GBP2023-01-31
Current Assets
48,022,510 GBP2024-01-31
41,377,554 GBP2023-01-31
Creditors
Current, Amounts falling due within one year
-22,996,203 GBP2024-01-31
-13,471,471 GBP2023-01-31
Net Current Assets/Liabilities
25,026,307 GBP2024-01-31
27,906,083 GBP2023-01-31
Total Assets Less Current Liabilities
26,821,315 GBP2024-01-31
29,379,357 GBP2023-01-31
Net Assets/Liabilities
26,499,050 GBP2024-01-31
29,125,464 GBP2023-01-31
Equity
Called up share capital
15,664 GBP2024-01-31
15,664 GBP2023-01-31
15,664 GBP2022-02-01
Share premium
3,309,814 GBP2024-01-31
3,309,814 GBP2023-01-31
3,309,814 GBP2022-02-01
Retained earnings (accumulated losses)
23,173,572 GBP2024-01-31
25,799,986 GBP2023-01-31
25,043,417 GBP2022-02-01
Equity
26,499,050 GBP2024-01-31
29,125,464 GBP2023-01-31
28,368,895 GBP2022-02-01
Profit/Loss
Retained earnings (accumulated losses)
-2,626,414 GBP2023-02-01 ~ 2024-01-31
756,569 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-02-01 ~ 2024-01-31
Motor vehicles
02023-02-01 ~ 2024-01-31
Office equipment
02023-02-01 ~ 2024-01-31
Audit Fees/Expenses
19,950 GBP2023-02-01 ~ 2024-01-31
19,000 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
2,917,102 GBP2023-02-01 ~ 2024-01-31
3,631,199 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
422,994 GBP2023-02-01 ~ 2024-01-31
742,161 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
3,427,695 GBP2023-02-01 ~ 2024-01-31
4,424,153 GBP2022-02-01 ~ 2023-01-31
Director Remuneration
1,909,794 GBP2023-02-01 ~ 2024-01-31
1,388,704 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
67,623 GBP2023-02-01 ~ 2024-01-31
106,227 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
-707,911 GBP2023-02-01 ~ 2024-01-31
212,761 GBP2022-02-01 ~ 2023-01-31
Intangible Assets - Gross Cost
Computer software
397,396 GBP2024-01-31
17,220 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Buildings
660,815 GBP2024-01-31
660,815 GBP2023-01-31
Plant and equipment
573,736 GBP2024-01-31
603,610 GBP2023-01-31
Motor vehicles
968,743 GBP2024-01-31
849,359 GBP2023-01-31
Office equipment
272,895 GBP2024-01-31
265,886 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
2,476,189 GBP2024-01-31
2,379,670 GBP2023-01-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-29,874 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-221,345 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals
-251,219 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
425,271 GBP2023-01-31
Motor vehicles
256,479 GBP2023-01-31
Office equipment
179,773 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
922,755 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
72,160 GBP2023-02-01 ~ 2024-01-31
Motor vehicles, Owned/Freehold
173,815 GBP2023-02-01 ~ 2024-01-31
Office equipment, Owned/Freehold
36,485 GBP2023-02-01 ~ 2024-01-31
Owned/Freehold
292,660 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-18,734 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-133,575 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-152,309 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
478,697 GBP2024-01-31
Motor vehicles
296,719 GBP2024-01-31
Office equipment
216,258 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,063,106 GBP2024-01-31
Property, Plant & Equipment
Buildings
589,383 GBP2024-01-31
599,583 GBP2023-01-31
Plant and equipment
95,039 GBP2024-01-31
178,339 GBP2023-01-31
Motor vehicles
672,024 GBP2024-01-31
592,880 GBP2023-01-31
Office equipment
56,637 GBP2024-01-31
86,113 GBP2023-01-31
Value of work in progress
43,688,867 GBP2024-01-31
31,894,754 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
195,161 GBP2024-01-31
488,709 GBP2023-01-31
Other Debtors
Current
1,824,899 GBP2024-01-31
3,724,257 GBP2023-01-31
Prepayments/Accrued Income
Current
247,081 GBP2024-01-31
465,140 GBP2023-01-31
Cash and Cash Equivalents
1,916,290 GBP2024-01-31
4,694,200 GBP2023-01-31
Bank Borrowings
Current
12,000,000 GBP2024-01-31
7,000,000 GBP2023-01-31
Trade Creditors/Trade Payables
Current
681,823 GBP2024-01-31
867,289 GBP2023-01-31
Amounts owed to group undertakings
Current
2,621,963 GBP2024-01-31
2,626,793 GBP2023-01-31
Taxation/Social Security Payable
Current
105,334 GBP2024-01-31
93,883 GBP2023-01-31
Other Creditors
Current
6,221,603 GBP2024-01-31
1,807,721 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
454,820 GBP2024-01-31
1,075,785 GBP2023-01-31
Creditors
Current
22,996,203 GBP2024-01-31
13,471,471 GBP2023-01-31
Bank Borrowings
Current, Amounts falling due within one year
12,000,000 GBP2024-01-31
7,000,000 GBP2023-01-31
Total Borrowings
12,000,000 GBP2024-01-31
7,000,000 GBP2023-01-31
Net Deferred Tax Liability/Asset
-248,855 GBP2024-01-31
-181,232 GBP2023-01-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-67,623 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
-248,855 GBP2024-01-31
-181,232 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,664 shares2024-01-31
15,664 shares2023-01-31
Par Value of Share
Class 1 ordinary share
1.002023-02-01 ~ 2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
13,053 GBP2024-01-31
14,240 GBP2023-01-31
Between one and five year
13,053 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
13,053 GBP2024-01-31
27,293 GBP2023-01-31