Par Value of Share
Class 1 ordinary share
12023-02-01 ~ 2024-01-31
Turnover/Revenue
74,002,013 GBP2023-02-01 ~ 2024-01-31
71,038,876 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
64,200,463 GBP2023-02-01 ~ 2024-01-31
62,872,145 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
9,801,550 GBP2023-02-01 ~ 2024-01-31
8,166,731 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
7,229,760 GBP2023-02-01 ~ 2024-01-31
6,708,748 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
3,082,935 GBP2023-02-01 ~ 2024-01-31
1,949,542 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
30,058 GBP2023-02-01 ~ 2024-01-31
5,459 GBP2022-02-01 ~ 2023-01-31
Interest Payable/Similar Charges (Finance Costs)
180,210 GBP2023-02-01 ~ 2024-01-31
93,917 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
2,932,783 GBP2023-02-01 ~ 2024-01-31
1,861,084 GBP2022-02-01 ~ 2023-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
723,321 GBP2023-02-01 ~ 2024-01-31
419,534 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
2,209,462 GBP2023-02-01 ~ 2024-01-31
1,441,550 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
2,209,462 GBP2023-02-01 ~ 2024-01-31
1,441,550 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
3,203,680 GBP2024-01-31
3,318,085 GBP2023-01-31
Fixed Assets - Investments
8,239 GBP2024-01-31
8,239 GBP2023-01-31
Fixed Assets
3,211,919 GBP2024-01-31
3,326,324 GBP2023-01-31
Total Inventories
5,250,157 GBP2024-01-31
4,577,050 GBP2023-01-31
Debtors
9,482,154 GBP2024-01-31
7,783,842 GBP2023-01-31
Cash at bank and in hand
6,650 GBP2024-01-31
545,477 GBP2023-01-31
Current Assets
14,738,961 GBP2024-01-31
12,906,369 GBP2023-01-31
Creditors
Current
13,613,254 GBP2024-01-31
11,712,959 GBP2023-01-31
Net Current Assets/Liabilities
1,125,707 GBP2024-01-31
1,193,410 GBP2023-01-31
Total Assets Less Current Liabilities
4,337,626 GBP2024-01-31
4,519,734 GBP2023-01-31
Creditors
Non-current
-1,956,195 GBP2024-01-31
-2,148,975 GBP2023-01-31
Net Assets/Liabilities
1,928,485 GBP2024-01-31
1,919,023 GBP2023-01-31
Equity
Called up share capital
100 GBP2024-01-31
100 GBP2023-01-31
100 GBP2022-01-31
Retained earnings (accumulated losses)
1,928,385 GBP2024-01-31
1,918,923 GBP2023-01-31
1,917,373 GBP2022-01-31
Equity
1,928,485 GBP2024-01-31
1,919,023 GBP2023-01-31
1,917,473 GBP2022-01-31
Dividends Paid
Retained earnings (accumulated losses)
-2,200,000 GBP2023-02-01 ~ 2024-01-31
-1,440,000 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
-2,200,000 GBP2023-02-01 ~ 2024-01-31
-1,440,000 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,209,462 GBP2023-02-01 ~ 2024-01-31
1,441,550 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
9,279,270 GBP2023-02-01 ~ 2024-01-31
8,393,463 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
853,630 GBP2023-02-01 ~ 2024-01-31
767,840 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
257,393 GBP2023-02-01 ~ 2024-01-31
235,746 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
10,390,293 GBP2023-02-01 ~ 2024-01-31
9,397,049 GBP2022-02-01 ~ 2023-01-31
Average Number of Employees
3152023-02-01 ~ 2024-01-31
2882022-02-01 ~ 2023-01-31
Director Remuneration
735,325 GBP2023-02-01 ~ 2024-01-31
697,929 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
645,108 GBP2023-02-01 ~ 2024-01-31
615,827 GBP2022-02-01 ~ 2023-01-31
Audit Fees/Expenses
14,300 GBP2023-02-01 ~ 2024-01-31
14,130 GBP2022-02-01 ~ 2023-01-31
Current Tax for the Period
722,111 GBP2023-02-01 ~ 2024-01-31
221,743 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
733,196 GBP2023-02-01 ~ 2024-01-31
353,606 GBP2022-02-01 ~ 2023-01-31
Intangible Assets - Gross Cost
Net goodwill
117,500 GBP2023-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
117,500 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
1,795,244 GBP2024-01-31
1,795,244 GBP2023-01-31
Plant and equipment
3,115,476 GBP2024-01-31
2,863,792 GBP2023-01-31
Motor vehicles
1,662,137 GBP2024-01-31
1,547,561 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
6,572,857 GBP2024-01-31
6,206,597 GBP2023-01-31
Property, Plant & Equipment - Disposals
Motor vehicles
-207,544 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Disposals
-207,544 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
653,944 GBP2024-01-31
561,059 GBP2023-01-31
Plant and equipment
1,983,016 GBP2024-01-31
1,704,442 GBP2023-01-31
Motor vehicles
732,217 GBP2024-01-31
623,011 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,369,177 GBP2024-01-31
2,888,512 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
92,885 GBP2023-02-01 ~ 2024-01-31
Plant and equipment
278,574 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
273,649 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
645,108 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-164,443 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-164,443 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Land and buildings, Short leasehold
1,141,300 GBP2024-01-31
Plant and equipment
1,132,460 GBP2024-01-31
1,159,350 GBP2023-01-31
Motor vehicles
929,920 GBP2024-01-31
924,550 GBP2023-01-31
Merchandise
5,250,157 GBP2024-01-31
4,577,050 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
4,075,076 GBP2024-01-31
3,849,993 GBP2023-01-31
Amounts Owed by Group Undertakings
Current
3,642,951 GBP2024-01-31
3,219,147 GBP2023-01-31
Other Debtors
Current
1,609,702 GBP2024-01-31
4,395 GBP2023-01-31
Prepayments
Current
130,102 GBP2024-01-31
687,215 GBP2023-01-31
Debtors
Amounts falling due within one year, Current
9,482,154 GBP2024-01-31
7,783,842 GBP2023-01-31
Bank Borrowings/Overdrafts
Current
520,144 GBP2024-01-31
248,292 GBP2023-01-31
Trade Creditors/Trade Payables
Current
8,327,600 GBP2024-01-31
7,583,870 GBP2023-01-31
Amounts owed to group undertakings
Current
115,000 GBP2024-01-31
Corporation Tax Payable
Current
639,578 GBP2024-01-31
207,243 GBP2023-01-31
Other Taxation & Social Security Payable
Current
400,251 GBP2024-01-31
351,806 GBP2023-01-31
Other Creditors
Current
825,580 GBP2024-01-31
737,136 GBP2023-01-31
Accrued Liabilities
Current
1,954,444 GBP2024-01-31
1,702,857 GBP2023-01-31
Bank Borrowings/Overdrafts
Non-current
1,956,195 GBP2024-01-31
2,148,975 GBP2023-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
452,946 GBP2024-01-31
451,736 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-01-31
Profit/Loss
Retained earnings (accumulated losses)
2,209,462 GBP2023-02-01 ~ 2024-01-31