Turnover/Revenue
15,492,214 GBP2024-02-01 ~ 2025-01-31
14,597,126 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
-7,860,722 GBP2024-02-01 ~ 2025-01-31
-8,164,408 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
7,631,492 GBP2024-02-01 ~ 2025-01-31
6,432,718 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
-5,517,961 GBP2024-02-01 ~ 2025-01-31
-4,913,039 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
12,200 GBP2024-02-01 ~ 2025-01-31
Profit/Loss on Ordinary Activities Before Tax
2,083,863 GBP2024-02-01 ~ 2025-01-31
1,484,721 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
1,770,339 GBP2024-02-01 ~ 2025-01-31
1,303,777 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
14,710,721 GBP2025-01-31
11,564,864 GBP2024-01-31
Total Inventories
1,239,037 GBP2025-01-31
874,979 GBP2024-01-31
Debtors
Current
1,558,285 GBP2025-01-31
3,391,524 GBP2024-01-31
Cash at bank and in hand
1,974,663 GBP2025-01-31
2,623,300 GBP2024-01-31
Current Assets
4,771,985 GBP2025-01-31
6,889,803 GBP2024-01-31
Net Current Assets/Liabilities
-2,574,817 GBP2025-01-31
867,539 GBP2024-01-31
Total Assets Less Current Liabilities
12,135,904 GBP2025-01-31
12,432,403 GBP2024-01-31
Creditors
Non-current, Amounts falling due after one year
-96,230 GBP2025-01-31
-382,139 GBP2024-01-31
Net Assets/Liabilities
10,998,659 GBP2025-01-31
11,228,320 GBP2024-01-31
Equity
Called up share capital
140,000 GBP2025-01-31
140,000 GBP2024-01-31
140,000 GBP2023-01-31
Retained earnings (accumulated losses)
10,858,659 GBP2025-01-31
11,088,320 GBP2024-01-31
9,784,543 GBP2023-01-31
Equity
10,998,659 GBP2025-01-31
11,228,320 GBP2024-01-31
9,924,543 GBP2023-01-31
Profit/Loss
Retained earnings (accumulated losses)
1,770,339 GBP2024-02-01 ~ 2025-01-31
1,303,777 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000,000 GBP2024-02-01 ~ 2025-01-31
Dividends Paid
-2,000,000 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Depreciation Expense
2,856,000 GBP2024-02-01 ~ 2025-01-31
2,660,575 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
3,046,933 GBP2024-02-01 ~ 2025-01-31
2,612,783 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
362,329 GBP2024-02-01 ~ 2025-01-31
308,951 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
3,509,974 GBP2024-02-01 ~ 2025-01-31
3,039,561 GBP2023-02-01 ~ 2024-01-31
Average number of employees in administration and support functions
462024-02-01 ~ 2025-01-31
432023-02-01 ~ 2024-01-31
Average Number of Employees
482024-02-01 ~ 2025-01-31
452023-02-01 ~ 2024-01-31
Director Remuneration
674,205 GBP2024-02-01 ~ 2025-01-31
451,534 GBP2023-02-01 ~ 2024-01-31
Audit Fees/Expenses
40,000 GBP2024-02-01 ~ 2025-01-31
36,500 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
219,071 GBP2024-02-01 ~ 2025-01-31
180,944 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
520,966 GBP2024-02-01 ~ 2025-01-31
356,780 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
1,154,473 GBP2025-01-31
935,402 GBP2024-01-31
Deferred Tax Liabilities
1,041,015 GBP2025-01-31
821,944 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Other
578,179 GBP2025-01-31
553,177 GBP2024-01-31
Tools/Equipment for furniture and fittings
1,120,885 GBP2025-01-31
1,255,624 GBP2024-01-31
Motor vehicles
176,452 GBP2025-01-31
172,829 GBP2024-01-31
Land and buildings
8,579 GBP2025-01-31
8,579 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
44,006,123 GBP2025-01-31
40,734,426 GBP2024-01-31
Property, Plant & Equipment - Disposals
Other
-3,297 GBP2024-02-01 ~ 2025-01-31
Tools/Equipment for furniture and fittings
-233,417 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Disposals
-2,912,917 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Other
496,749 GBP2025-01-31
461,858 GBP2024-01-31
Tools/Equipment for furniture and fittings
919,705 GBP2025-01-31
1,088,035 GBP2024-01-31
Motor vehicles
146,394 GBP2025-01-31
120,706 GBP2024-01-31
Land and buildings
7,100 GBP2025-01-31
6,212 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
29,295,402 GBP2025-01-31
29,169,562 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Other
30,994 GBP2024-02-01 ~ 2025-01-31
Tools/Equipment for furniture and fittings
54,092 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
25,688 GBP2024-02-01 ~ 2025-01-31
Land and buildings
888 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,856,000 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Other
-3,242 GBP2024-02-01 ~ 2025-01-31
Tools/Equipment for furniture and fittings
-222,422 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,730,160 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Other
81,430 GBP2025-01-31
91,319 GBP2024-01-31
Tools/Equipment for furniture and fittings
201,180 GBP2025-01-31
167,589 GBP2024-01-31
Motor vehicles
30,058 GBP2025-01-31
52,123 GBP2024-01-31
Land and buildings
1,479 GBP2025-01-31
2,367 GBP2024-01-31
Finished Goods/Goods for Resale
1,239,037 GBP2025-01-31
874,979 GBP2024-01-31
Trade Debtors/Trade Receivables
955,021 GBP2025-01-31
1,422,261 GBP2024-01-31
Amounts Owed By Related Parties
313,804 GBP2025-01-31
1,773,392 GBP2024-01-31
Other Debtors
70,704 GBP2025-01-31
19,874 GBP2024-01-31
Prepayments
218,756 GBP2025-01-31
175,997 GBP2024-01-31
Trade Creditors/Trade Payables
839,128 GBP2025-01-31
832,195 GBP2024-01-31
Amounts Owed to Related Parties
333,607 GBP2024-01-31
Taxation/Social Security Payable
329,566 GBP2025-01-31
343,343 GBP2024-01-31
Other Creditors
1,626 GBP2025-01-31
50,300 GBP2024-01-31
Total Borrowings
Non-current, Amounts falling due after one year
6,293 GBP2025-01-31
145,537 GBP2024-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,041,015 GBP2025-01-31
821,944 GBP2024-01-31
Par Value of Share
Class 1 ordinary share
12024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
140,000 shares2025-01-31
140,000 shares2024-01-31
Finance Lease Liabilities - Total Present Value
Current
147,750 GBP2025-01-31
211,079 GBP2024-01-31
Non-current
6,293 GBP2025-01-31
145,537 GBP2024-01-31
Amounts falling due within one year
147,750 GBP2025-01-31
211,080 GBP2024-01-31
Minimum gross finance lease payments owing
154,043 GBP2025-01-31
356,617 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
187,108 GBP2025-01-31
187,108 GBP2024-01-31
Between two and five year
114,136 GBP2025-01-31
301,244 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
301,244 GBP2025-01-31
488,352 GBP2024-01-31