Par Value of Share
Class 1 ordinary share
12023-02-01 ~ 2024-01-31
Turnover/Revenue
12,441,796 GBP2023-02-01 ~ 2024-01-31
12,638,626 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
10,480,038 GBP2023-02-01 ~ 2024-01-31
11,078,437 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
1,961,758 GBP2023-02-01 ~ 2024-01-31
1,560,189 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
1,492,414 GBP2023-02-01 ~ 2024-01-31
1,300,153 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
731,434 GBP2023-02-01 ~ 2024-01-31
490,632 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
110 GBP2023-02-01 ~ 2024-01-31
Interest Payable/Similar Charges (Finance Costs)
157,931 GBP2023-02-01 ~ 2024-01-31
123,495 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
573,613 GBP2023-02-01 ~ 2024-01-31
367,137 GBP2022-02-01 ~ 2023-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
132,970 GBP2023-02-01 ~ 2024-01-31
158,927 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
440,643 GBP2023-02-01 ~ 2024-01-31
208,210 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
631,168 GBP2023-02-01 ~ 2024-01-31
-50,508 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
10,136,869 GBP2024-01-31
9,871,248 GBP2023-01-31
Fixed Assets - Investments
30,000 GBP2024-01-31
30,000 GBP2023-01-31
Fixed Assets
10,166,869 GBP2024-01-31
9,901,248 GBP2023-01-31
Total Inventories
335,360 GBP2024-01-31
247,714 GBP2023-01-31
Debtors
1,212,308 GBP2024-01-31
1,237,516 GBP2023-01-31
Cash at bank and in hand
167,836 GBP2024-01-31
174,767 GBP2023-01-31
Current Assets
1,715,504 GBP2024-01-31
1,659,997 GBP2023-01-31
Creditors
Current
1,223,760 GBP2024-01-31
1,302,600 GBP2023-01-31
Net Current Assets/Liabilities
491,744 GBP2024-01-31
357,397 GBP2023-01-31
Total Assets Less Current Liabilities
10,658,613 GBP2024-01-31
10,258,645 GBP2023-01-31
Net Assets/Liabilities
6,851,037 GBP2024-01-31
6,369,869 GBP2023-01-31
Equity
Called up share capital
100 GBP2024-01-31
100 GBP2023-01-31
100 GBP2022-01-31
Revaluation reserve
5,265,573 GBP2024-01-31
5,075,048 GBP2023-01-31
5,333,766 GBP2022-01-31
Retained earnings (accumulated losses)
1,585,364 GBP2024-01-31
1,294,721 GBP2023-01-31
1,186,511 GBP2022-01-31
Equity
6,851,037 GBP2024-01-31
6,369,869 GBP2023-01-31
6,520,377 GBP2022-01-31
Dividends Paid
Retained earnings (accumulated losses)
-150,000 GBP2023-02-01 ~ 2024-01-31
-100,000 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
-150,000 GBP2023-02-01 ~ 2024-01-31
-100,000 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
440,643 GBP2023-02-01 ~ 2024-01-31
208,210 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
604,876 GBP2023-02-01 ~ 2024-01-31
569,396 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
52,000 GBP2023-02-01 ~ 2024-01-31
46,507 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
12,720 GBP2023-02-01 ~ 2024-01-31
11,532 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
669,596 GBP2023-02-01 ~ 2024-01-31
627,435 GBP2022-02-01 ~ 2023-01-31
Average Number of Employees
402023-02-01 ~ 2024-01-31
402022-02-01 ~ 2023-01-31
Director Remuneration
58,266 GBP2023-02-01 ~ 2024-01-31
53,139 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
111,083 GBP2023-02-01 ~ 2024-01-31
101,214 GBP2022-02-01 ~ 2023-01-31
Audit Fees/Expenses
4,300 GBP2023-02-01 ~ 2024-01-31
4,095 GBP2022-02-01 ~ 2023-01-31
Current Tax for the Period
120,098 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
137,839 GBP2023-02-01 ~ 2024-01-31
69,756 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
8,700,000 GBP2024-01-31
8,304,862 GBP2023-01-31
Plant and equipment
2,128,211 GBP2024-01-31
2,687,231 GBP2023-01-31
Motor vehicles
95,086 GBP2024-01-31
95,086 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
10,923,297 GBP2024-01-31
11,087,179 GBP2023-01-31
Property, Plant & Equipment - Disposals
Land and buildings
-15,550 GBP2023-02-01 ~ 2024-01-31
Plant and equipment
-682,250 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Disposals
-697,800 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
319,017 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
319,017 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
738,273 GBP2024-01-31
1,183,418 GBP2023-01-31
Motor vehicles
48,155 GBP2024-01-31
32,513 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
786,428 GBP2024-01-31
1,215,931 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
146,120 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
15,642 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
161,762 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-591,265 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-591,265 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Land and buildings
8,700,000 GBP2024-01-31
8,304,862 GBP2023-01-31
Plant and equipment
1,389,938 GBP2024-01-31
1,503,813 GBP2023-01-31
Motor vehicles
46,931 GBP2024-01-31
62,573 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
432,475 GBP2024-01-31
482,723 GBP2023-01-31
Under hire purchased contracts or finance leases, Motor vehicles
95,086 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
101,082 GBP2024-01-31
79,502 GBP2023-01-31
Under hire purchased contracts or finance leases, Motor vehicles
32,515 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
35,037 GBP2023-02-01 ~ 2024-01-31
Motor vehicles, Under hire purchased contracts or finance leases
15,642 GBP2023-02-01 ~ 2024-01-31
Under hire purchased contracts or finance leases
50,679 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
331,393 GBP2024-01-31
Motor vehicles, Under hire purchased contracts or finance leases
46,929 GBP2024-01-31
62,571 GBP2023-01-31
Under hire purchased contracts or finance leases
378,322 GBP2024-01-31
465,792 GBP2023-01-31
Plant and equipment, Under hire purchased contracts or finance leases
403,221 GBP2023-01-31
Merchandise
335,360 GBP2024-01-31
247,714 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
240,175 GBP2024-01-31
382,835 GBP2023-01-31
Other Debtors
Current
937,449 GBP2024-01-31
805,628 GBP2023-01-31
Amount of value-added tax that is recoverable
Current
5,561 GBP2023-01-31
Prepayments
Current
34,684 GBP2024-01-31
43,492 GBP2023-01-31
Debtors
Current, Amounts falling due within one year
1,212,308 GBP2024-01-31
1,237,516 GBP2023-01-31
Bank Borrowings/Overdrafts
Current
124,312 GBP2024-01-31
118,786 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Current
99,446 GBP2024-01-31
119,197 GBP2023-01-31
Trade Creditors/Trade Payables
Current
767,720 GBP2024-01-31
998,346 GBP2023-01-31
Corporation Tax Payable
Current
120,204 GBP2024-01-31
1,294 GBP2023-01-31
Other Taxation & Social Security Payable
Current
9,722 GBP2024-01-31
11,971 GBP2023-01-31
Other Creditors
Current
15,540 GBP2024-01-31
16,031 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
8,750 GBP2024-01-31
6,667 GBP2023-01-31
Accrued Liabilities
Current
33,239 GBP2024-01-31
29,011 GBP2023-01-31
Bank Borrowings/Overdrafts
Non-current
1,870,840 GBP2024-01-31
1,995,146 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Non-current
221,924 GBP2024-01-31
321,370 GBP2023-01-31
Bank Borrowings
Current, Amounts falling due within one year
124,312 GBP2024-01-31
118,786 GBP2023-01-31
Non-current, Between two and five year
1,030,469 GBP2024-01-31
Between two and five year, Non-current
1,212,649 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
221,924 GBP2024-01-31
321,370 GBP2023-01-31
hire purchase agreements
321,370 GBP2024-01-31
440,567 GBP2023-01-31
Total Borrowings
Secured
2,640,134 GBP2024-01-31
669,791 GBP2023-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,714,812 GBP2024-01-31
1,572,260 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-01-31
Profit/Loss
Retained earnings (accumulated losses)
440,643 GBP2023-02-01 ~ 2024-01-31