Average Number of Employees
362023-02-01 ~ 2024-01-31
352022-02-01 ~ 2023-01-31
Profit/Loss
1,059,207 GBP2023-02-01 ~ 2024-01-31
870,495 GBP2022-02-01 ~ 2023-01-31
Intangible Assets - Gross Cost
Development expenditure
12,650 GBP2024-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
12,650 GBP2024-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
29,450 GBP2024-01-31
18,674 GBP2023-01-31
Turnover/Revenue
17,726,034 GBP2023-02-01 ~ 2024-01-31
15,230,200 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
15,527,923 GBP2023-02-01 ~ 2024-01-31
13,378,642 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
2,198,111 GBP2023-02-01 ~ 2024-01-31
1,851,558 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
859,493 GBP2023-02-01 ~ 2024-01-31
799,780 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
1,376,530 GBP2023-02-01 ~ 2024-01-31
1,069,339 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
1,408,199 GBP2023-02-01 ~ 2024-01-31
1,078,980 GBP2022-02-01 ~ 2023-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
348,992 GBP2023-02-01 ~ 2024-01-31
208,485 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
1,059,207 GBP2023-02-01 ~ 2024-01-31
870,495 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-522,000 GBP2023-02-01 ~ 2024-01-31
-670,000 GBP2022-02-01 ~ 2023-01-31
Equity
Retained earnings (accumulated losses)
4,686,117 GBP2024-01-31
4,148,910 GBP2023-01-31
3,948,415 GBP2022-01-31
Property, Plant & Equipment
1,205,056 GBP2024-01-31
1,215,248 GBP2023-01-31
Total Inventories
1,646,976 GBP2024-01-31
1,618,308 GBP2023-01-31
Debtors
879,361 GBP2024-01-31
772,068 GBP2023-01-31
Cash at bank and in hand
2,481,837 GBP2024-01-31
2,102,914 GBP2023-01-31
Current Assets
5,008,174 GBP2024-01-31
4,493,290 GBP2023-01-31
Creditors
Amounts falling due within one year
1,190,112 GBP2024-01-31
1,408,541 GBP2023-01-31
Net Current Assets/Liabilities
3,818,062 GBP2024-01-31
3,084,749 GBP2023-01-31
Total Assets Less Current Liabilities
5,023,118 GBP2024-01-31
4,299,997 GBP2023-01-31
Creditors
Amounts falling due after one year
306,191 GBP2024-01-31
131,053 GBP2023-01-31
Net Assets/Liabilities
4,687,477 GBP2024-01-31
4,150,270 GBP2023-01-31
Equity
Called up share capital
1,360 GBP2024-01-31
1,360 GBP2023-01-31
Equity
4,687,477 GBP2024-01-31
4,150,270 GBP2023-01-31
Property, Plant & Equipment - Depreciation Expense
67,962 GBP2023-02-01 ~ 2024-01-31
62,136 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.252023-02-01 ~ 2024-01-31
Furniture and fittings
0.102023-02-01 ~ 2024-01-31
Motor vehicles
0.252023-02-01 ~ 2024-01-31
Average number of employees in administration and support functions
132023-02-01 ~ 2024-01-31
132022-02-01 ~ 2023-01-31
Wages/Salaries
1,170,814 GBP2023-02-01 ~ 2024-01-31
1,109,448 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
81,299 GBP2023-02-01 ~ 2024-01-31
68,279 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
18,358 GBP2023-02-01 ~ 2024-01-31
14,223 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
1,270,471 GBP2023-02-01 ~ 2024-01-31
1,191,950 GBP2022-02-01 ~ 2023-01-31
Director Remuneration
16,734 GBP2023-02-01 ~ 2024-01-31
16,490 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,776 GBP2023-02-01 ~ 2024-01-31
-2,364 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
338,042 GBP2023-02-01 ~ 2024-01-31
205,006 GBP2022-02-01 ~ 2023-01-31
Intangible Assets - Gross Cost
12,650 GBP2024-01-31
Intangible Assets - Accumulated Amortisation & Impairment
12,650 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,255,325 GBP2024-01-31
1,255,325 GBP2023-01-31
Plant and equipment
131,413 GBP2024-01-31
129,613 GBP2023-01-31
Furniture and fittings
179,597 GBP2024-01-31
179,597 GBP2023-01-31
Motor vehicles
349,065 GBP2024-01-31
372,054 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
1,915,400 GBP2024-01-31
1,936,589 GBP2023-01-31
Property, Plant & Equipment - Disposals
Plant and equipment
-4,790 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-85,692 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Disposals
-90,482 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
218,911 GBP2024-01-31
195,216 GBP2023-01-31
Plant and equipment
114,134 GBP2024-01-31
113,079 GBP2023-01-31
Furniture and fittings
125,829 GBP2024-01-31
119,854 GBP2023-01-31
Motor vehicles
251,470 GBP2024-01-31
293,192 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
710,344 GBP2024-01-31
721,341 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
23,695 GBP2023-02-01 ~ 2024-01-31
Plant and equipment
5,760 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
5,975 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
32,532 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
67,962 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-4,705 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-74,254 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-78,959 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Land and buildings
1,036,414 GBP2024-01-31
1,060,109 GBP2023-01-31
Plant and equipment
17,279 GBP2024-01-31
16,534 GBP2023-01-31
Furniture and fittings
53,768 GBP2024-01-31
59,743 GBP2023-01-31
Motor vehicles
97,595 GBP2024-01-31
78,862 GBP2023-01-31
Raw Materials
1,646,976 GBP2024-01-31
1,618,308 GBP2023-01-31
Trade Debtors/Trade Receivables
840,100 GBP2024-01-31
724,708 GBP2023-01-31
Other Debtors
39,261 GBP2024-01-31
47,360 GBP2023-01-31
Trade Creditors/Trade Payables
Amounts falling due within one year
485,983 GBP2024-01-31
912,510 GBP2023-01-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
7,686 GBP2024-01-31
4,878 GBP2023-01-31
Corporation Tax Payable
Amounts falling due within one year
338,216 GBP2024-01-31
210,849 GBP2023-01-31
Other Taxation & Social Security Payable
Amounts falling due within one year
240,578 GBP2024-01-31
149,457 GBP2023-01-31
Other Creditors
Amounts falling due within one year
117,649 GBP2024-01-31
130,847 GBP2023-01-31
Deferred Tax Liabilities
29,450 GBP2024-01-31
18,674 GBP2023-01-31
Par Value of Share
Class 1 ordinary share
1 shares2023-02-01 ~ 2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,360 shares2024-01-31
1,360 shares2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
16,586 GBP2024-01-31
19,594 GBP2023-01-31
Between one and five year
33,172 GBP2024-01-31
39,188 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
49,758 GBP2024-01-31
58,782 GBP2023-01-31
Advances or credits given to directors
-306,191 GBP2024-01-31
-131,053 GBP2023-01-31
-128,848 GBP2022-01-31
Advances or credits made to directors during the period
-175,138 GBP2023-02-01 ~ 2024-01-31
-2,205 GBP2022-02-01 ~ 2023-01-31