Turnover/Revenue
14,597,126 GBP2023-02-01 ~ 2024-01-31
15,181,453 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
-8,164,408 GBP2023-02-01 ~ 2024-01-31
-7,873,355 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
6,432,718 GBP2023-02-01 ~ 2024-01-31
7,308,098 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-4,861,068 GBP2023-02-01 ~ 2024-01-31
-4,696,044 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
1,571,650 GBP2023-02-01 ~ 2024-01-31
2,711,456 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
13,713 GBP2022-02-01 ~ 2023-01-31
Interest Payable/Similar Charges (Finance Costs)
-34,958 GBP2023-02-01 ~ 2024-01-31
-57,994 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
1,536,692 GBP2023-02-01 ~ 2024-01-31
2,667,175 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
1,342,755 GBP2023-02-01 ~ 2024-01-31
2,018,163 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
11,564,864 GBP2024-01-31
9,498,847 GBP2023-01-31
Total Inventories
874,979 GBP2024-01-31
949,946 GBP2023-01-31
Debtors
Current
3,391,525 GBP2024-01-31
1,965,699 GBP2023-01-31
Cash at bank and in hand
2,623,300 GBP2024-01-31
3,461,222 GBP2023-01-31
Current Assets
6,889,804 GBP2024-01-31
6,376,867 GBP2023-01-31
Net Current Assets/Liabilities
1,321,371 GBP2024-01-31
1,948,382 GBP2023-01-31
Total Assets Less Current Liabilities
12,886,235 GBP2024-01-31
11,447,229 GBP2023-01-31
Creditors
Non-current, Amounts falling due after one year
-382,139 GBP2024-01-31
-479,825 GBP2023-01-31
Net Assets/Liabilities
11,568,694 GBP2024-01-31
10,225,939 GBP2023-01-31
Property, Plant & Equipment - Depreciation Expense
2,660,575 GBP2023-02-01 ~ 2024-01-31
2,802,635 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
2,567,591 GBP2023-02-01 ~ 2024-01-31
2,574,713 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
302,172 GBP2023-02-01 ~ 2024-01-31
318,948 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
2,987,590 GBP2023-02-01 ~ 2024-01-31
2,996,443 GBP2022-02-01 ~ 2023-01-31
Average number of employees in administration and support functions
432023-02-01 ~ 2024-01-31
412022-02-01 ~ 2023-01-31
Average Number of Employees
452023-02-01 ~ 2024-01-31
432022-02-01 ~ 2023-01-31
Director Remuneration
406,342 GBP2023-02-01 ~ 2024-01-31
522,053 GBP2022-02-01 ~ 2023-01-31
Audit Fees/Expenses
36,500 GBP2023-02-01 ~ 2024-01-31
36,500 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
193,937 GBP2023-02-01 ~ 2024-01-31
649,012 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
369,269 GBP2023-02-01 ~ 2024-01-31
506,763 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
935,402 GBP2024-01-31
846,391 GBP2023-01-31
Deferred Tax Liabilities
935,402 GBP2024-01-31
741,465 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Other
553,177 GBP2024-01-31
486,948 GBP2023-01-31
Tools/Equipment for furniture and fittings
1,255,624 GBP2024-01-31
1,148,551 GBP2023-01-31
Motor vehicles
172,829 GBP2024-01-31
172,829 GBP2023-01-31
Land and buildings
8,579 GBP2024-01-31
8,579 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
40,734,426 GBP2024-01-31
36,668,026 GBP2023-01-31
Property, Plant & Equipment - Disposals
Other
-824 GBP2023-02-01 ~ 2024-01-31
Tools/Equipment for furniture and fittings
-10,547 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Disposals
-696,770 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Other
461,858 GBP2024-01-31
382,583 GBP2023-01-31
Tools/Equipment for furniture and fittings
1,088,035 GBP2024-01-31
980,369 GBP2023-01-31
Motor vehicles
120,706 GBP2024-01-31
89,686 GBP2023-01-31
Land and buildings
6,212 GBP2024-01-31
5,325 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
29,169,562 GBP2024-01-31
27,169,179 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Other
48,755 GBP2023-02-01 ~ 2024-01-31
Tools/Equipment for furniture and fittings
119,067 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
31,020 GBP2023-02-01 ~ 2024-01-31
Land and buildings
887 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,660,575 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Other
-318 GBP2023-02-01 ~ 2024-01-31
Tools/Equipment for furniture and fittings
-8,892 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-660,192 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Other
91,319 GBP2024-01-31
104,365 GBP2023-01-31
Tools/Equipment for furniture and fittings
167,589 GBP2024-01-31
168,182 GBP2023-01-31
Motor vehicles
52,123 GBP2024-01-31
83,143 GBP2023-01-31
Land and buildings
2,367 GBP2024-01-31
3,254 GBP2023-01-31
Finished Goods/Goods for Resale
874,979 GBP2024-01-31
949,946 GBP2023-01-31
Trade Debtors/Trade Receivables
1,422,261 GBP2024-01-31
1,296,814 GBP2023-01-31
Amounts Owed By Related Parties
1,773,392 GBP2024-01-31
541,877 GBP2023-01-31
Other Debtors
19,875 GBP2024-01-31
2,740 GBP2023-01-31
Prepayments
175,997 GBP2024-01-31
124,268 GBP2023-01-31
Total Borrowings
Current, Amounts falling due within one year
211,079 GBP2024-01-31
245,659 GBP2023-01-31
Trade Creditors/Trade Payables
832,195 GBP2024-01-31
873,592 GBP2023-01-31
Amounts Owed to Related Parties
333,607 GBP2024-01-31
333,607 GBP2023-01-31
Taxation/Social Security Payable
343,343 GBP2024-01-31
280,585 GBP2023-01-31
Other Creditors
50,301 GBP2024-01-31
86,671 GBP2023-01-31
Total Borrowings
Non-current, Amounts falling due after one year
145,537 GBP2024-01-31
361,415 GBP2023-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
935,402 GBP2024-01-31
741,465 GBP2023-01-31
Par Value of Share
Class 1 ordinary share
12023-02-01 ~ 2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
140,000 shares2024-01-31
140,000 shares2023-01-31
Finance Lease Liabilities - Total Present Value
Current
211,079 GBP2024-01-31
245,659 GBP2023-01-31
Non-current
145,537 GBP2024-01-31
361,415 GBP2023-01-31
Amounts falling due within one year
211,080 GBP2024-01-31
245,659 GBP2023-01-31
Minimum gross finance lease payments owing
356,617 GBP2024-01-31
607,074 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
187,108 GBP2024-01-31
187,108 GBP2023-01-31
Between two and five year
301,244 GBP2024-01-31
457,466 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
488,352 GBP2024-01-31
644,574 GBP2023-01-31