Par Value of Share
Class 1 ordinary share
12024-02-01 ~ 2025-01-31
Turnover/Revenue
81,987,899 GBP2024-02-01 ~ 2025-01-31
74,002,013 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
70,806,201 GBP2024-02-01 ~ 2025-01-31
64,200,463 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
11,181,698 GBP2024-02-01 ~ 2025-01-31
9,801,550 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
8,476,886 GBP2024-02-01 ~ 2025-01-31
7,229,760 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
3,257,177 GBP2024-02-01 ~ 2025-01-31
3,082,935 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
629 GBP2024-02-01 ~ 2025-01-31
30,058 GBP2023-02-01 ~ 2024-01-31
Interest Payable/Similar Charges (Finance Costs)
393,172 GBP2024-02-01 ~ 2025-01-31
180,210 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
2,864,634 GBP2024-02-01 ~ 2025-01-31
2,932,783 GBP2023-02-01 ~ 2024-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
738,509 GBP2024-02-01 ~ 2025-01-31
723,321 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
2,126,125 GBP2024-02-01 ~ 2025-01-31
2,209,462 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
2,126,125 GBP2024-02-01 ~ 2025-01-31
2,209,462 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
4,174,340 GBP2025-01-31
3,203,680 GBP2024-01-31
Fixed Assets - Investments
8,239 GBP2025-01-31
8,239 GBP2024-01-31
Fixed Assets
4,182,579 GBP2025-01-31
3,211,919 GBP2024-01-31
Total Inventories
7,769,377 GBP2025-01-31
5,250,157 GBP2024-01-31
Debtors
12,460,944 GBP2025-01-31
9,482,154 GBP2024-01-31
Cash at bank and in hand
6,700 GBP2025-01-31
6,650 GBP2024-01-31
Current Assets
20,237,021 GBP2025-01-31
14,738,961 GBP2024-01-31
Creditors
Current
17,766,063 GBP2025-01-31
13,613,254 GBP2024-01-31
Net Current Assets/Liabilities
2,470,958 GBP2025-01-31
1,125,707 GBP2024-01-31
Total Assets Less Current Liabilities
6,653,537 GBP2025-01-31
4,337,626 GBP2024-01-31
Creditors
Non-current
-4,287,742 GBP2025-01-31
-1,956,195 GBP2024-01-31
Net Assets/Liabilities
1,844,610 GBP2025-01-31
1,928,485 GBP2024-01-31
Equity
Called up share capital
100 GBP2025-01-31
100 GBP2024-01-31
100 GBP2023-01-31
Retained earnings (accumulated losses)
1,844,510 GBP2025-01-31
1,928,385 GBP2024-01-31
1,918,923 GBP2023-01-31
Equity
1,844,610 GBP2025-01-31
1,928,485 GBP2024-01-31
1,919,023 GBP2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-2,210,000 GBP2024-02-01 ~ 2025-01-31
-2,200,000 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
-2,210,000 GBP2024-02-01 ~ 2025-01-31
-2,200,000 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,126,125 GBP2024-02-01 ~ 2025-01-31
2,209,462 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
10,738,743 GBP2024-02-01 ~ 2025-01-31
9,279,270 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
957,640 GBP2024-02-01 ~ 2025-01-31
853,630 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
326,097 GBP2024-02-01 ~ 2025-01-31
257,393 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
12,022,480 GBP2024-02-01 ~ 2025-01-31
10,390,293 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
3552024-02-01 ~ 2025-01-31
3152023-02-01 ~ 2024-01-31
Director Remuneration
645,467 GBP2024-02-01 ~ 2025-01-31
735,325 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
703,657 GBP2024-02-01 ~ 2025-01-31
645,108 GBP2023-02-01 ~ 2024-01-31
Audit Fees/Expenses
17,250 GBP2024-02-01 ~ 2025-01-31
14,300 GBP2023-02-01 ~ 2024-01-31
Current Tax for the Period
670,270 GBP2024-02-01 ~ 2025-01-31
722,111 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
716,159 GBP2024-02-01 ~ 2025-01-31
733,196 GBP2023-02-01 ~ 2024-01-31
Intangible Assets - Gross Cost
Net goodwill
117,500 GBP2024-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
117,500 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
2,606,719 GBP2025-01-31
1,795,244 GBP2024-01-31
Plant and equipment
3,377,456 GBP2025-01-31
3,115,476 GBP2024-01-31
Motor vehicles
2,143,607 GBP2025-01-31
1,662,137 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
8,127,782 GBP2025-01-31
6,572,857 GBP2024-01-31
Property, Plant & Equipment - Disposals
Plant and equipment
-105,338 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
-30,298 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Disposals
-135,636 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
760,744 GBP2025-01-31
653,944 GBP2024-01-31
Plant and equipment
2,172,629 GBP2025-01-31
1,983,016 GBP2024-01-31
Motor vehicles
1,020,069 GBP2025-01-31
732,217 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,953,442 GBP2025-01-31
3,369,177 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
106,800 GBP2024-02-01 ~ 2025-01-31
Plant and equipment
290,769 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
306,088 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
703,657 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-101,156 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
-18,236 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-119,392 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Land and buildings, Short leasehold
1,845,975 GBP2025-01-31
1,141,300 GBP2024-01-31
Plant and equipment
1,204,827 GBP2025-01-31
1,132,460 GBP2024-01-31
Motor vehicles
1,123,538 GBP2025-01-31
929,920 GBP2024-01-31
Merchandise
7,769,377 GBP2025-01-31
5,250,157 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
5,490,986 GBP2025-01-31
4,075,076 GBP2024-01-31
Amounts Owed by Group Undertakings
Current
3,967,225 GBP2025-01-31
3,642,951 GBP2024-01-31
Other Debtors
Current
1,574,819 GBP2025-01-31
1,609,702 GBP2024-01-31
Prepayments
Current
1,393,497 GBP2025-01-31
130,102 GBP2024-01-31
Debtors
Current, Amounts falling due within one year
12,460,944 GBP2025-01-31
9,482,154 GBP2024-01-31
Bank Borrowings/Overdrafts
Current
1,512,528 GBP2025-01-31
520,144 GBP2024-01-31
Trade Creditors/Trade Payables
Current
11,269,426 GBP2025-01-31
8,327,600 GBP2024-01-31
Amounts owed to group undertakings
Current
78,713 GBP2025-01-31
115,000 GBP2024-01-31
Corporation Tax Payable
Current
698,688 GBP2025-01-31
639,578 GBP2024-01-31
Other Taxation & Social Security Payable
Current
497,926 GBP2025-01-31
400,251 GBP2024-01-31
Other Creditors
Current
828,846 GBP2025-01-31
825,580 GBP2024-01-31
Accrued Liabilities
Current
1,639,798 GBP2025-01-31
1,954,444 GBP2024-01-31
Bank Borrowings/Overdrafts
Non-current
4,287,742 GBP2025-01-31
1,956,195 GBP2024-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
521,185 GBP2025-01-31
452,946 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-01-31
Profit/Loss
Retained earnings (accumulated losses)
2,126,125 GBP2024-02-01 ~ 2025-01-31