Par Value of Share
Class 1 ordinary share
12024-02-01 ~ 2025-01-31
Turnover/Revenue
19,747,925 GBP2024-02-01 ~ 2025-01-31
18,190,675 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
10,976,602 GBP2024-02-01 ~ 2025-01-31
10,799,996 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
8,771,323 GBP2024-02-01 ~ 2025-01-31
7,390,679 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
6,328,999 GBP2024-02-01 ~ 2025-01-31
6,435,499 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
2,442,324 GBP2024-02-01 ~ 2025-01-31
1,064,272 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
64,372 GBP2024-02-01 ~ 2025-01-31
22,938 GBP2023-02-01 ~ 2024-01-31
Interest Payable/Similar Charges (Finance Costs)
-22,049 GBP2024-02-01 ~ 2025-01-31
-10,595 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
2,528,745 GBP2024-02-01 ~ 2025-01-31
1,097,805 GBP2023-02-01 ~ 2024-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
563,171 GBP2024-02-01 ~ 2025-01-31
260,063 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
1,965,574 GBP2024-02-01 ~ 2025-01-31
837,742 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
1,641,574 GBP2024-02-01 ~ 2025-01-31
625,742 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
3,611,424 GBP2025-01-31
3,994,814 GBP2024-01-31
Fixed Assets - Investments
106,876 GBP2025-01-31
133,854 GBP2024-01-31
Fixed Assets
3,718,300 GBP2025-01-31
4,128,668 GBP2024-01-31
Total Inventories
2,746,102 GBP2025-01-31
3,072,713 GBP2024-01-31
Debtors
3,802,852 GBP2025-01-31
2,100,380 GBP2024-01-31
Cash at bank and in hand
4,191,148 GBP2025-01-31
3,240,164 GBP2024-01-31
Current Assets
10,740,102 GBP2025-01-31
8,413,257 GBP2024-01-31
Creditors
Current
2,517,901 GBP2025-01-31
2,194,274 GBP2024-01-31
Net Current Assets/Liabilities
8,222,201 GBP2025-01-31
6,218,983 GBP2024-01-31
Total Assets Less Current Liabilities
11,940,501 GBP2025-01-31
10,347,651 GBP2024-01-31
Net Assets/Liabilities
11,654,702 GBP2025-01-31
10,013,128 GBP2024-01-31
Equity
Called up share capital
856,182 GBP2025-01-31
856,182 GBP2024-01-31
856,182 GBP2023-01-31
Share premium
34,256 GBP2025-01-31
34,256 GBP2024-01-31
34,256 GBP2023-01-31
Retained earnings (accumulated losses)
9,264,264 GBP2025-01-31
7,622,690 GBP2024-01-31
7,096,948 GBP2023-01-31
Equity
11,654,702 GBP2025-01-31
10,013,128 GBP2024-01-31
9,987,386 GBP2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
-100,000 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,641,574 GBP2024-02-01 ~ 2025-01-31
625,742 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
4,672,541 GBP2024-02-01 ~ 2025-01-31
4,419,573 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
477,560 GBP2024-02-01 ~ 2025-01-31
438,671 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
65,579 GBP2024-02-01 ~ 2025-01-31
61,455 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
5,215,680 GBP2024-02-01 ~ 2025-01-31
4,919,699 GBP2023-02-01 ~ 2024-01-31
Average number of employees in administration and support functions
622024-02-01 ~ 2025-01-31
602023-02-01 ~ 2024-01-31
Average Number of Employees
1352024-02-01 ~ 2025-01-31
1352023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
580,828 GBP2024-02-01 ~ 2025-01-31
662,395 GBP2023-02-01 ~ 2024-01-31
Audit Fees/Expenses
30,475 GBP2024-02-01 ~ 2025-01-31
32,300 GBP2023-02-01 ~ 2024-01-31
Current Tax for the Period
640,000 GBP2024-02-01 ~ 2025-01-31
250,000 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-48,724 GBP2024-02-01 ~ 2025-01-31
10,063 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
632,186 GBP2024-02-01 ~ 2025-01-31
274,451 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,585,997 GBP2025-01-31
2,585,997 GBP2024-01-31
Land and buildings, Short leasehold
2,911,372 GBP2025-01-31
2,911,372 GBP2024-01-31
Plant and equipment
4,541,057 GBP2025-01-31
4,339,931 GBP2024-01-31
Motor vehicles
112,556 GBP2025-01-31
112,556 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
10,150,982 GBP2025-01-31
9,949,856 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,112,875 GBP2025-01-31
982,324 GBP2024-01-31
Land and buildings, Short leasehold
1,511,622 GBP2025-01-31
1,368,459 GBP2024-01-31
Plant and equipment
3,846,973 GBP2025-01-31
3,558,682 GBP2024-01-31
Motor vehicles
68,088 GBP2025-01-31
45,577 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,539,558 GBP2025-01-31
5,955,042 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
130,551 GBP2024-02-01 ~ 2025-01-31
Plant and equipment
284,603 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
22,511 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
580,828 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Land and buildings
1,473,122 GBP2025-01-31
1,603,673 GBP2024-01-31
Land and buildings, Short leasehold
1,399,750 GBP2025-01-31
Plant and equipment
694,084 GBP2025-01-31
781,249 GBP2024-01-31
Motor vehicles
44,468 GBP2025-01-31
66,979 GBP2024-01-31
Investments in Group Undertakings
Cost valuation
106,876 GBP2025-01-31
133,854 GBP2024-01-31
Additions to investments
800 GBP2025-01-31
Investments in Group Undertakings
106,876 GBP2025-01-31
133,854 GBP2024-01-31
Raw Materials
2,371,493 GBP2025-01-31
2,679,644 GBP2024-01-31
Value of work in progress
374,609 GBP2025-01-31
393,069 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
848,346 GBP2025-01-31
397,336 GBP2024-01-31
Amounts Owed by Group Undertakings
Current
2,715,802 GBP2025-01-31
1,515,689 GBP2024-01-31
Amount of value-added tax that is recoverable
Current
6,012 GBP2024-01-31
Prepayments/Accrued Income
Current
238,704 GBP2025-01-31
181,343 GBP2024-01-31
Debtors
Amounts falling due within one year, Current
3,802,852 GBP2025-01-31
Current, Amounts falling due within one year
2,100,380 GBP2024-01-31
Trade Creditors/Trade Payables
Current
1,556,250 GBP2025-01-31
1,717,797 GBP2024-01-31
Amounts owed to group undertakings
Current
3 GBP2025-01-31
3 GBP2024-01-31
Corporation Tax Payable
Current
515,000 GBP2025-01-31
220,000 GBP2024-01-31
Other Taxation & Social Security Payable
Current
123,008 GBP2025-01-31
107,428 GBP2024-01-31
Amount of value-added tax that is payable
120,277 GBP2025-01-31
Accrued Liabilities/Deferred Income
Current
203,363 GBP2025-01-31
149,046 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
15,598 GBP2025-01-31
15,598 GBP2024-01-31
Between one and five year
1,300 GBP2025-01-31
16,898 GBP2024-01-31
All periods
16,898 GBP2025-01-31
32,496 GBP2024-01-31
Deferred Tax Liabilities
285,799 GBP2025-01-31
334,523 GBP2024-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
285,799 GBP2025-01-31
334,523 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
856,182 shares2025-01-31
Nominal value of allotted share capital
856,182 GBP2024-02-01 ~ 2025-01-31
856,182 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
Retained earnings (accumulated losses)
1,965,574 GBP2024-02-01 ~ 2025-01-31