Par Value of Share
Class 1 ordinary share
12023-02-01 ~ 2024-01-31
Turnover/Revenue
26,708,061 GBP2023-02-01 ~ 2024-01-31
23,788,896 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
21,957,126 GBP2023-02-01 ~ 2024-01-31
19,361,330 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
4,750,935 GBP2023-02-01 ~ 2024-01-31
4,427,566 GBP2022-02-01 ~ 2023-01-31
Distribution Costs
501,768 GBP2023-02-01 ~ 2024-01-31
500,312 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
2,577,522 GBP2023-02-01 ~ 2024-01-31
1,919,350 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
1,677,323 GBP2023-02-01 ~ 2024-01-31
2,016,429 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
27,796 GBP2023-02-01 ~ 2024-01-31
6,530 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
1,705,119 GBP2023-02-01 ~ 2024-01-31
2,022,959 GBP2022-02-01 ~ 2023-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
408,582 GBP2023-02-01 ~ 2024-01-31
424,709 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
1,296,537 GBP2023-02-01 ~ 2024-01-31
1,598,250 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
1,296,537 GBP2023-02-01 ~ 2024-01-31
1,598,250 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
1,463,856 GBP2024-01-31
991,540 GBP2023-01-31
Investment Property
100,000 GBP2024-01-31
100,000 GBP2023-01-31
Fixed Assets
1,563,856 GBP2024-01-31
1,091,540 GBP2023-01-31
Total Inventories
1,897,603 GBP2024-01-31
2,448,588 GBP2023-01-31
Debtors
2,331,037 GBP2024-01-31
2,275,120 GBP2023-01-31
Current assets - Investments
50,000 GBP2024-01-31
50,000 GBP2023-01-31
Cash at bank and in hand
1,486,208 GBP2024-01-31
874,974 GBP2023-01-31
Current Assets
5,764,848 GBP2024-01-31
5,648,682 GBP2023-01-31
Creditors
Current
3,694,441 GBP2024-01-31
3,390,745 GBP2023-01-31
Net Current Assets/Liabilities
2,070,407 GBP2024-01-31
2,257,937 GBP2023-01-31
Total Assets Less Current Liabilities
3,634,263 GBP2024-01-31
3,349,477 GBP2023-01-31
Net Assets/Liabilities
3,331,357 GBP2024-01-31
3,134,820 GBP2023-01-31
Equity
Called up share capital
60,102 GBP2024-01-31
60,102 GBP2023-01-31
60,102 GBP2022-01-31
Capital redemption reserve
20,572 GBP2024-01-31
20,572 GBP2023-01-31
20,572 GBP2022-01-31
Retained earnings (accumulated losses)
3,250,683 GBP2024-01-31
3,054,146 GBP2023-01-31
3,105,896 GBP2022-01-31
Equity
3,331,357 GBP2024-01-31
3,134,820 GBP2023-01-31
3,186,570 GBP2022-01-31
Dividends Paid
Retained earnings (accumulated losses)
-1,100,000 GBP2023-02-01 ~ 2024-01-31
-1,650,000 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
-1,100,000 GBP2023-02-01 ~ 2024-01-31
-1,650,000 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,296,537 GBP2023-02-01 ~ 2024-01-31
1,598,250 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
4,371,761 GBP2023-02-01 ~ 2024-01-31
3,733,262 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
392,911 GBP2023-02-01 ~ 2024-01-31
345,579 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
128,021 GBP2023-02-01 ~ 2024-01-31
114,863 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
4,892,693 GBP2023-02-01 ~ 2024-01-31
4,193,704 GBP2022-02-01 ~ 2023-01-31
Average Number of Employees
1702023-02-01 ~ 2024-01-31
1542022-02-01 ~ 2023-01-31
Director Remuneration
16,404 GBP2023-02-01 ~ 2024-01-31
14,447 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
247,723 GBP2023-02-01 ~ 2024-01-31
162,470 GBP2022-02-01 ~ 2023-01-31
Audit Fees/Expenses
23,140 GBP2023-02-01 ~ 2024-01-31
23,140 GBP2022-02-01 ~ 2023-01-31
Current Tax for the Period
320,000 GBP2023-02-01 ~ 2024-01-31
327,000 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
409,740 GBP2023-02-01 ~ 2024-01-31
384,362 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
249,974 GBP2024-01-31
249,974 GBP2023-01-31
Improvements to leasehold property
473,291 GBP2024-01-31
473,291 GBP2023-01-31
Plant and equipment
1,892,959 GBP2024-01-31
1,305,508 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
142,945 GBP2024-01-31
138,478 GBP2023-01-31
Improvements to leasehold property
473,291 GBP2024-01-31
473,291 GBP2023-01-31
Plant and equipment
962,932 GBP2024-01-31
860,360 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
4,467 GBP2023-02-01 ~ 2024-01-31
Plant and equipment
102,572 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Land and buildings
107,029 GBP2024-01-31
111,496 GBP2023-01-31
Plant and equipment
930,027 GBP2024-01-31
445,148 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
792,991 GBP2024-01-31
666,205 GBP2023-01-31
Computers
335,747 GBP2024-01-31
329,945 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
3,744,962 GBP2024-01-31
3,024,923 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
411,998 GBP2024-01-31
297,806 GBP2023-01-31
Computers
289,940 GBP2024-01-31
263,448 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,281,106 GBP2024-01-31
2,033,383 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
114,192 GBP2023-02-01 ~ 2024-01-31
Computers
26,492 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
247,723 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Motor vehicles
380,993 GBP2024-01-31
368,399 GBP2023-01-31
Computers
45,807 GBP2024-01-31
66,497 GBP2023-01-31
Investment Property - Fair Value Model
100,000 GBP2023-01-31
Raw Materials
1,855,349 GBP2024-01-31
2,404,154 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
1,762,165 GBP2024-01-31
1,850,702 GBP2023-01-31
Other Debtors
Current
401,655 GBP2024-01-31
289,838 GBP2023-01-31
Prepayments/Accrued Income
Current
167,217 GBP2024-01-31
134,580 GBP2023-01-31
Debtors
Amounts falling due within one year, Current
2,331,037 GBP2024-01-31
Current, Amounts falling due within one year
2,275,120 GBP2023-01-31
Trade Creditors/Trade Payables
Current
1,625,389 GBP2024-01-31
1,730,268 GBP2023-01-31
Amounts owed to group undertakings
Current
1,581,845 GBP2024-01-31
1,170,970 GBP2023-01-31
Corporation Tax Payable
Current
152,986 GBP2024-01-31
184,914 GBP2023-01-31
Other Taxation & Social Security Payable
Current
107,248 GBP2024-01-31
91,553 GBP2023-01-31
Other Creditors
Current
126,506 GBP2024-01-31
98,716 GBP2023-01-31
Accrued Liabilities
Current
54,402 GBP2024-01-31
63,220 GBP2023-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
302,906 GBP2024-01-31
214,657 GBP2023-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
302,906 GBP2024-01-31
214,657 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
60,102 shares2024-01-31
Profit/Loss
Retained earnings (accumulated losses)
1,296,537 GBP2023-02-01 ~ 2024-01-31