Par Value of Share
Class 1 ordinary share
12023-02-01 ~ 2024-01-31
Turnover/Revenue
18,190,675 GBP2023-02-01 ~ 2024-01-31
18,475,274 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
10,799,996 GBP2023-02-01 ~ 2024-01-31
11,164,976 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
7,390,679 GBP2023-02-01 ~ 2024-01-31
7,310,298 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
6,435,499 GBP2023-02-01 ~ 2024-01-31
6,023,910 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
1,064,272 GBP2023-02-01 ~ 2024-01-31
1,400,684 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
22,938 GBP2023-02-01 ~ 2024-01-31
Interest Payable/Similar Charges (Finance Costs)
-10,595 GBP2023-02-01 ~ 2024-01-31
-5,181 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
1,097,805 GBP2023-02-01 ~ 2024-01-31
1,405,865 GBP2022-02-01 ~ 2023-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
260,063 GBP2023-02-01 ~ 2024-01-31
80,472 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
837,742 GBP2023-02-01 ~ 2024-01-31
1,325,393 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
625,742 GBP2023-02-01 ~ 2024-01-31
1,118,393 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
3,994,814 GBP2024-01-31
4,180,390 GBP2023-01-31
Fixed Assets - Investments
133,854 GBP2024-01-31
133,854 GBP2023-01-31
Fixed Assets
4,128,668 GBP2024-01-31
4,314,244 GBP2023-01-31
Total Inventories
3,072,713 GBP2024-01-31
3,145,912 GBP2023-01-31
Debtors
2,100,380 GBP2024-01-31
2,232,975 GBP2023-01-31
Cash at bank and in hand
3,240,164 GBP2024-01-31
2,837,551 GBP2023-01-31
Current Assets
8,413,257 GBP2024-01-31
8,216,438 GBP2023-01-31
Creditors
Current
2,194,274 GBP2024-01-31
2,218,836 GBP2023-01-31
Net Current Assets/Liabilities
6,218,983 GBP2024-01-31
5,997,602 GBP2023-01-31
Total Assets Less Current Liabilities
10,347,651 GBP2024-01-31
10,311,846 GBP2023-01-31
Net Assets/Liabilities
10,013,128 GBP2024-01-31
9,987,386 GBP2023-01-31
Equity
Called up share capital
856,182 GBP2024-01-31
856,182 GBP2023-01-31
856,182 GBP2022-01-31
Share premium
34,256 GBP2024-01-31
34,256 GBP2023-01-31
34,256 GBP2022-01-31
Retained earnings (accumulated losses)
7,622,690 GBP2024-01-31
7,096,948 GBP2023-01-31
6,112,555 GBP2022-01-31
Equity
10,013,128 GBP2024-01-31
9,987,386 GBP2023-01-31
9,118,993 GBP2022-01-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2023-02-01 ~ 2024-01-31
-250,000 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
625,742 GBP2023-02-01 ~ 2024-01-31
1,234,393 GBP2022-02-01 ~ 2023-01-31
Equity
Revaluation reserve
116,000 GBP2022-01-31
Dividends Paid
-100,000 GBP2023-02-01 ~ 2024-01-31
-250,000 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
4,419,573 GBP2023-02-01 ~ 2024-01-31
4,540,742 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
438,671 GBP2023-02-01 ~ 2024-01-31
466,067 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
61,455 GBP2023-02-01 ~ 2024-01-31
62,606 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
4,919,699 GBP2023-02-01 ~ 2024-01-31
5,069,415 GBP2022-02-01 ~ 2023-01-31
Average Number of Employees
1352023-02-01 ~ 2024-01-31
1412022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
662,395 GBP2023-02-01 ~ 2024-01-31
616,206 GBP2022-02-01 ~ 2023-01-31
Audit Fees/Expenses
32,300 GBP2023-02-01 ~ 2024-01-31
27,500 GBP2022-02-01 ~ 2023-01-31
Current Tax for the Period
250,000 GBP2023-02-01 ~ 2024-01-31
130,000 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,063 GBP2023-02-01 ~ 2024-01-31
64,009 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
274,451 GBP2023-02-01 ~ 2024-01-31
267,114 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,585,997 GBP2024-01-31
2,285,924 GBP2023-01-31
Plant and equipment
4,339,931 GBP2024-01-31
4,191,294 GBP2023-01-31
Motor vehicles
112,556 GBP2024-01-31
97,657 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
9,949,856 GBP2024-01-31
9,486,247 GBP2023-01-31
Property, Plant & Equipment - Disposals
Land and buildings
-951 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-15,175 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Disposals
-16,126 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
982,324 GBP2024-01-31
851,773 GBP2023-01-31
Plant and equipment
3,558,682 GBP2024-01-31
3,196,881 GBP2023-01-31
Motor vehicles
45,577 GBP2024-01-31
38,241 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,955,042 GBP2024-01-31
5,305,857 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
130,551 GBP2023-02-01 ~ 2024-01-31
Plant and equipment
359,836 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
22,511 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
662,395 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-15,175 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-15,175 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Land and buildings
1,603,673 GBP2024-01-31
1,434,151 GBP2023-01-31
Plant and equipment
781,249 GBP2024-01-31
994,413 GBP2023-01-31
Motor vehicles
66,979 GBP2024-01-31
59,416 GBP2023-01-31
Investments in Group Undertakings
Cost valuation
133,854 GBP2023-01-31
Investments in Group Undertakings
133,854 GBP2024-01-31
133,854 GBP2023-01-31
Raw Materials
2,679,644 GBP2024-01-31
2,651,982 GBP2023-01-31
Value of work in progress
393,069 GBP2024-01-31
493,930 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
397,336 GBP2024-01-31
621,708 GBP2023-01-31
Amounts Owed by Group Undertakings
Current
1,515,689 GBP2024-01-31
1,466,057 GBP2023-01-31
Amount of value-added tax that is recoverable
Current
6,012 GBP2024-01-31
19,292 GBP2023-01-31
Prepayments/Accrued Income
Current
181,343 GBP2024-01-31
125,918 GBP2023-01-31
Debtors
Current, Amounts falling due within one year
2,100,380 GBP2024-01-31
2,232,975 GBP2023-01-31
Trade Creditors/Trade Payables
Current
1,717,797 GBP2024-01-31
1,778,435 GBP2023-01-31
Amounts owed to group undertakings
Current
3 GBP2024-01-31
5,615 GBP2023-01-31
Corporation Tax Payable
Current
220,000 GBP2024-01-31
25,000 GBP2023-01-31
Other Taxation & Social Security Payable
Current
107,428 GBP2024-01-31
102,411 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
149,046 GBP2024-01-31
307,375 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
15,598 GBP2024-01-31
15,598 GBP2023-01-31
Between one and five year
16,898 GBP2024-01-31
32,496 GBP2023-01-31
All periods
32,496 GBP2024-01-31
48,094 GBP2023-01-31
Deferred Tax Liabilities
334,523 GBP2024-01-31
325,460 GBP2023-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
334,523 GBP2024-01-31
324,460 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
856,182 shares2024-01-31
Nominal value of allotted share capital
856,182 GBP2023-02-01 ~ 2024-01-31
856,182 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
Retained earnings (accumulated losses)
837,742 GBP2023-02-01 ~ 2024-01-31