Turnover/Revenue
10,532,075 GBP2022-02-01 ~ 2023-01-31
9,119,469 GBP2021-02-01 ~ 2022-01-31
Cost of Sales
-7,270,230 GBP2022-02-01 ~ 2023-01-31
-6,293,334 GBP2021-02-01 ~ 2022-01-31
Gross Profit/Loss
3,261,845 GBP2022-02-01 ~ 2023-01-31
2,826,135 GBP2021-02-01 ~ 2022-01-31
Administrative Expenses
-2,010,087 GBP2022-02-01 ~ 2023-01-31
-2,006,834 GBP2021-02-01 ~ 2022-01-31
Other Interest Receivable/Similar Income (Finance Income)
39,653 GBP2022-02-01 ~ 2023-01-31
44 GBP2021-02-01 ~ 2022-01-31
Interest Payable/Similar Charges (Finance Costs)
-60,252 GBP2022-02-01 ~ 2023-01-31
-49,206 GBP2021-02-01 ~ 2022-01-31
Profit/Loss on Ordinary Activities Before Tax
1,231,159 GBP2022-02-01 ~ 2023-01-31
805,403 GBP2021-02-01 ~ 2022-01-31
Profit/Loss
1,185,159 GBP2022-02-01 ~ 2023-01-31
792,801 GBP2021-02-01 ~ 2022-01-31
Intangible Assets
21,329 GBP2023-01-31
21,078 GBP2022-01-31
Property, Plant & Equipment
1,786,175 GBP2023-01-31
1,864,294 GBP2022-01-31
Fixed Assets - Investments
1 GBP2023-01-31
1 GBP2022-01-31
Fixed Assets
1,807,505 GBP2023-01-31
1,885,373 GBP2022-01-31
Total Inventories
2,637,651 GBP2023-01-31
2,192,233 GBP2022-01-31
Debtors
Current
744,374 GBP2023-01-31
808,237 GBP2022-01-31
Cash at bank and in hand
3,934,690 GBP2023-01-31
3,525,860 GBP2022-01-31
Current Assets
7,316,715 GBP2023-01-31
6,526,330 GBP2022-01-31
Net Current Assets/Liabilities
4,570,973 GBP2023-01-31
3,940,117 GBP2022-01-31
Total Assets Less Current Liabilities
6,378,478 GBP2023-01-31
5,825,490 GBP2022-01-31
Creditors
Non-current, Amounts falling due after one year
-798,056 GBP2023-01-31
-1,032,227 GBP2022-01-31
Net Assets/Liabilities
5,468,422 GBP2023-01-31
4,713,263 GBP2022-01-31
Equity
Called up share capital
983 GBP2023-01-31
983 GBP2022-01-31
983 GBP2021-01-31
Capital redemption reserve
17 GBP2023-01-31
17 GBP2022-01-31
17 GBP2021-01-31
Retained earnings (accumulated losses)
5,467,422 GBP2023-01-31
4,712,263 GBP2022-01-31
4,359,462 GBP2021-01-31
Equity
5,468,422 GBP2023-01-31
4,713,263 GBP2022-01-31
4,360,462 GBP2021-01-31
Profit/Loss
Retained earnings (accumulated losses)
1,185,159 GBP2022-02-01 ~ 2023-01-31
792,801 GBP2021-02-01 ~ 2022-01-31
Dividends Paid
Retained earnings (accumulated losses)
-430,000 GBP2022-02-01 ~ 2023-01-31
-440,000 GBP2021-02-01 ~ 2022-01-31
Dividends Paid
-430,000 GBP2022-02-01 ~ 2023-01-31
-440,000 GBP2021-02-01 ~ 2022-01-31
Property, Plant & Equipment - Depreciation Expense
196,817 GBP2022-02-01 ~ 2023-01-31
232,706 GBP2021-02-01 ~ 2022-01-31
Wages/Salaries
1,761,820 GBP2022-02-01 ~ 2023-01-31
1,666,648 GBP2021-02-01 ~ 2022-01-31
Social Security Costs
187,959 GBP2022-02-01 ~ 2023-01-31
165,380 GBP2021-02-01 ~ 2022-01-31
Staff Costs/Employee Benefits Expense
2,155,203 GBP2022-02-01 ~ 2023-01-31
2,021,658 GBP2021-02-01 ~ 2022-01-31
Average number of employees in administration and support functions
102022-02-01 ~ 2023-01-31
102021-02-01 ~ 2022-01-31
Average Number of Employees
572022-02-01 ~ 2023-01-31
582021-02-01 ~ 2022-01-31
Director Remuneration
231,272 GBP2022-02-01 ~ 2023-01-31
227,518 GBP2021-02-01 ~ 2022-01-31
Audit Fees/Expenses
12,800 GBP2022-02-01 ~ 2023-01-31
11,000 GBP2021-02-01 ~ 2022-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
32,000 GBP2022-02-01 ~ 2023-01-31
27,000 GBP2021-02-01 ~ 2022-01-31
Tax Expense/Credit at Applicable Tax Rate
233,920 GBP2022-02-01 ~ 2023-01-31
153,027 GBP2021-02-01 ~ 2022-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
138,000 GBP2023-01-31
87,000 GBP2022-01-31
Deferred Tax Liabilities
138,000 GBP2023-01-31
87,000 GBP2022-01-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
102,767 GBP2023-01-31
97,785 GBP2022-01-31
Intangible Assets - Gross Cost
102,767 GBP2023-01-31
97,785 GBP2022-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
81,438 GBP2023-01-31
76,707 GBP2022-01-31
Intangible Assets - Accumulated Amortisation & Impairment
81,438 GBP2023-01-31
76,707 GBP2022-01-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
4,731 GBP2022-02-01 ~ 2023-01-31
Intangible Assets - Increase From Amortisation Charge for Year
4,731 GBP2022-02-01 ~ 2023-01-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
21,329 GBP2023-01-31
21,078 GBP2022-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,072,928 GBP2023-01-31
2,063,548 GBP2022-01-31
Tools/Equipment for furniture and fittings
325,248 GBP2023-01-31
337,143 GBP2022-01-31
Motor vehicles
728,163 GBP2023-01-31
954,800 GBP2022-01-31
Other
1,073,821 GBP2023-01-31
1,009,088 GBP2022-01-31
Property, Plant & Equipment - Gross Cost
4,200,160 GBP2023-01-31
4,364,579 GBP2022-01-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-71,102 GBP2022-02-01 ~ 2023-01-31
Motor vehicles
-495,803 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Disposals
-566,905 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
950,238 GBP2023-01-31
921,035 GBP2022-01-31
Tools/Equipment for furniture and fittings
258,781 GBP2023-01-31
313,544 GBP2022-01-31
Motor vehicles
323,042 GBP2023-01-31
431,037 GBP2022-01-31
Other
881,924 GBP2023-01-31
834,669 GBP2022-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,413,985 GBP2023-01-31
2,500,285 GBP2022-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
29,203 GBP2022-02-01 ~ 2023-01-31
Tools/Equipment for furniture and fittings
16,304 GBP2022-02-01 ~ 2023-01-31
Motor vehicles
104,055 GBP2022-02-01 ~ 2023-01-31
Other
47,255 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
196,817 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-71,067 GBP2022-02-01 ~ 2023-01-31
Motor vehicles
-212,050 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-283,117 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
Land and buildings
1,122,690 GBP2023-01-31
1,142,513 GBP2022-01-31
Tools/Equipment for furniture and fittings
66,467 GBP2023-01-31
23,599 GBP2022-01-31
Motor vehicles
405,121 GBP2023-01-31
523,763 GBP2022-01-31
Other
191,897 GBP2023-01-31
174,419 GBP2022-01-31
Investments in Subsidiaries
1 GBP2023-01-31
1 GBP2022-01-31
Cost valuation
1 GBP2022-01-31
Raw materials and consumables
940,689 GBP2023-01-31
862,234 GBP2022-01-31
Value of work in progress
167,956 GBP2023-01-31
198,865 GBP2022-01-31
Finished Goods/Goods for Resale
1,529,006 GBP2023-01-31
1,131,134 GBP2022-01-31
Trade Debtors/Trade Receivables
146,332 GBP2023-01-31
173,822 GBP2022-01-31
Amounts Owed By Related Parties
416,329 GBP2023-01-31
411,306 GBP2022-01-31
Other Debtors
110,064 GBP2023-01-31
148,718 GBP2022-01-31
Prepayments
71,649 GBP2023-01-31
60,391 GBP2022-01-31
Amount of corporation tax that is recoverable
14,000 GBP2022-01-31
Cash and Cash Equivalents
3,934,690 GBP2023-01-31
3,525,860 GBP2022-01-31
Total Borrowings
Current, Amounts falling due within one year
255,089 GBP2023-01-31
258,532 GBP2022-01-31
Trade Creditors/Trade Payables
409,831 GBP2023-01-31
547,040 GBP2022-01-31
Taxation/Social Security Payable
40,201 GBP2023-01-31
39,020 GBP2022-01-31
Other Creditors
1,279 GBP2023-01-31
917 GBP2022-01-31
Total Borrowings
Non-current, Amounts falling due after one year
798,056 GBP2023-01-31
1,032,227 GBP2022-01-31
Bank Borrowings
Non-current
798,056 GBP2023-01-31
1,032,227 GBP2022-01-31
Current
255,089 GBP2023-01-31
258,532 GBP2022-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
7,718 GBP2023-01-31
10,166 GBP2022-01-31
Between two and five year
22,401 GBP2023-01-31
1,323 GBP2022-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
30,119 GBP2023-01-31
11,489 GBP2022-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
112,000 GBP2023-01-31
80,000 GBP2022-01-31
Par Value of Share
Class 1 ordinary share
12022-02-01 ~ 2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
983 shares2023-01-31
983 shares2022-01-31