Par Value of Share
Class 1 ordinary share
12024-02-01 ~ 2025-01-31
Turnover/Revenue
26,742,879 GBP2024-02-01 ~ 2025-01-31
26,708,061 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
22,203,572 GBP2024-02-01 ~ 2025-01-31
21,957,126 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
4,539,307 GBP2024-02-01 ~ 2025-01-31
4,750,935 GBP2023-02-01 ~ 2024-01-31
Distribution Costs
585,076 GBP2024-02-01 ~ 2025-01-31
501,768 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
2,523,777 GBP2024-02-01 ~ 2025-01-31
2,577,522 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
1,437,530 GBP2024-02-01 ~ 2025-01-31
1,677,323 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
18,236 GBP2024-02-01 ~ 2025-01-31
27,796 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
1,455,766 GBP2024-02-01 ~ 2025-01-31
1,705,119 GBP2023-02-01 ~ 2024-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
362,142 GBP2024-02-01 ~ 2025-01-31
408,582 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
1,093,624 GBP2024-02-01 ~ 2025-01-31
1,296,537 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
1,093,624 GBP2024-02-01 ~ 2025-01-31
1,296,537 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
1,764,587 GBP2025-01-31
1,463,856 GBP2024-01-31
Investment Property
100,000 GBP2025-01-31
100,000 GBP2024-01-31
Fixed Assets
1,864,587 GBP2025-01-31
1,563,856 GBP2024-01-31
Total Inventories
2,823,873 GBP2025-01-31
1,897,603 GBP2024-01-31
Debtors
2,407,290 GBP2025-01-31
2,331,037 GBP2024-01-31
Current assets - Investments
50,000 GBP2025-01-31
50,000 GBP2024-01-31
Cash at bank and in hand
714,152 GBP2025-01-31
1,486,208 GBP2024-01-31
Current Assets
5,995,315 GBP2025-01-31
5,764,848 GBP2024-01-31
Creditors
Current
4,302,310 GBP2025-01-31
3,694,441 GBP2024-01-31
Net Current Assets/Liabilities
1,693,005 GBP2025-01-31
2,070,407 GBP2024-01-31
Total Assets Less Current Liabilities
3,557,592 GBP2025-01-31
3,634,263 GBP2024-01-31
Net Assets/Liabilities
3,224,981 GBP2025-01-31
3,331,357 GBP2024-01-31
Equity
Called up share capital
60,102 GBP2025-01-31
60,102 GBP2024-01-31
60,102 GBP2023-01-31
Capital redemption reserve
20,572 GBP2025-01-31
20,572 GBP2024-01-31
20,572 GBP2023-01-31
Retained earnings (accumulated losses)
3,144,307 GBP2025-01-31
3,250,683 GBP2024-01-31
3,054,146 GBP2023-01-31
Equity
3,224,981 GBP2025-01-31
3,331,357 GBP2024-01-31
3,134,820 GBP2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-1,200,000 GBP2024-02-01 ~ 2025-01-31
-1,100,000 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
-1,200,000 GBP2024-02-01 ~ 2025-01-31
-1,100,000 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,093,624 GBP2024-02-01 ~ 2025-01-31
1,296,537 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
4,623,927 GBP2024-02-01 ~ 2025-01-31
4,371,761 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
427,120 GBP2024-02-01 ~ 2025-01-31
392,911 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
128,810 GBP2024-02-01 ~ 2025-01-31
128,021 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
5,179,857 GBP2024-02-01 ~ 2025-01-31
4,892,693 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
1672024-02-01 ~ 2025-01-31
1702023-02-01 ~ 2024-01-31
Director Remuneration
16,943 GBP2024-02-01 ~ 2025-01-31
16,404 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
320,332 GBP2024-02-01 ~ 2025-01-31
247,723 GBP2023-02-01 ~ 2024-01-31
Audit Fees/Expenses
23,140 GBP2024-02-01 ~ 2025-01-31
23,140 GBP2023-02-01 ~ 2024-01-31
Current Tax for the Period
332,000 GBP2024-02-01 ~ 2025-01-31
320,000 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
363,942 GBP2024-02-01 ~ 2025-01-31
409,740 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
249,974 GBP2025-01-31
249,974 GBP2024-01-31
Improvements to leasehold property
473,291 GBP2025-01-31
473,291 GBP2024-01-31
Plant and equipment
2,266,819 GBP2025-01-31
1,892,959 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
147,412 GBP2025-01-31
142,945 GBP2024-01-31
Improvements to leasehold property
473,291 GBP2025-01-31
473,291 GBP2024-01-31
Plant and equipment
1,122,781 GBP2025-01-31
962,932 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
4,467 GBP2024-02-01 ~ 2025-01-31
Plant and equipment
159,849 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Land and buildings
102,562 GBP2025-01-31
107,029 GBP2024-01-31
Plant and equipment
1,144,038 GBP2025-01-31
930,027 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
893,848 GBP2025-01-31
792,991 GBP2024-01-31
Computers
331,349 GBP2025-01-31
335,747 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
4,215,281 GBP2025-01-31
3,744,962 GBP2024-01-31
Property, Plant & Equipment - Disposals
Motor vehicles
-126,898 GBP2024-02-01 ~ 2025-01-31
Computers
-49,425 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Disposals
-176,323 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
441,750 GBP2025-01-31
411,998 GBP2024-01-31
Computers
265,460 GBP2025-01-31
289,940 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,450,694 GBP2025-01-31
2,281,106 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
131,071 GBP2024-02-01 ~ 2025-01-31
Computers
24,945 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
320,332 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-101,319 GBP2024-02-01 ~ 2025-01-31
Computers
-49,425 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-150,744 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Motor vehicles
452,098 GBP2025-01-31
380,993 GBP2024-01-31
Computers
65,889 GBP2025-01-31
45,807 GBP2024-01-31
Investment Property - Fair Value Model
100,000 GBP2024-01-31
Raw Materials
2,779,221 GBP2025-01-31
1,855,349 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
1,908,008 GBP2025-01-31
1,762,165 GBP2024-01-31
Other Debtors
Current
350,194 GBP2025-01-31
401,655 GBP2024-01-31
Prepayments/Accrued Income
Current
149,088 GBP2025-01-31
167,217 GBP2024-01-31
Debtors
Current, Amounts falling due within one year
2,407,290 GBP2025-01-31
Amounts falling due within one year, Current
2,331,037 GBP2024-01-31
Trade Creditors/Trade Payables
Current
2,341,343 GBP2025-01-31
1,625,389 GBP2024-01-31
Amounts owed to group undertakings
Current
1,188,825 GBP2025-01-31
1,581,845 GBP2024-01-31
Corporation Tax Payable
Current
277,726 GBP2025-01-31
152,986 GBP2024-01-31
Other Taxation & Social Security Payable
Current
118,729 GBP2025-01-31
107,248 GBP2024-01-31
Other Creditors
Current
164,164 GBP2025-01-31
126,506 GBP2024-01-31
Accrued Liabilities
Current
65,247 GBP2025-01-31
54,402 GBP2024-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
332,611 GBP2025-01-31
302,906 GBP2024-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
332,611 GBP2025-01-31
302,906 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
60,102 shares2025-01-31
Profit/Loss
Retained earnings (accumulated losses)
1,093,624 GBP2024-02-01 ~ 2025-01-31