Par Value of Share
Class 1 ordinary share
12024-02-01 ~ 2025-01-31
Turnover/Revenue
24,168,519 GBP2024-02-01 ~ 2025-01-31
20,734,505 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
20,099,431 GBP2024-02-01 ~ 2025-01-31
18,717,328 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
4,069,088 GBP2024-02-01 ~ 2025-01-31
2,017,177 GBP2023-02-01 ~ 2024-01-31
Distribution Costs
931,827 GBP2024-02-01 ~ 2025-01-31
689,102 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
1,519,647 GBP2024-02-01 ~ 2025-01-31
892,623 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
1,617,614 GBP2024-02-01 ~ 2025-01-31
435,452 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
2 GBP2023-02-01 ~ 2024-01-31
Interest Payable/Similar Charges (Finance Costs)
2,301 GBP2024-02-01 ~ 2025-01-31
15,780 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
1,615,313 GBP2024-02-01 ~ 2025-01-31
419,674 GBP2023-02-01 ~ 2024-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
406,757 GBP2024-02-01 ~ 2025-01-31
108,589 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
1,208,556 GBP2024-02-01 ~ 2025-01-31
311,085 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
1,208,556 GBP2024-02-01 ~ 2025-01-31
522,697 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
2,669,619 GBP2025-01-31
2,681,465 GBP2024-01-31
Total Inventories
1,111,941 GBP2025-01-31
487,231 GBP2024-01-31
Debtors
2,523,339 GBP2025-01-31
2,602,935 GBP2024-01-31
Cash at bank and in hand
2,389,650 GBP2025-01-31
539,899 GBP2024-01-31
Current Assets
6,024,930 GBP2025-01-31
3,630,065 GBP2024-01-31
Creditors
Current
3,663,491 GBP2025-01-31
2,479,147 GBP2024-01-31
Net Current Assets/Liabilities
2,361,439 GBP2025-01-31
1,150,918 GBP2024-01-31
Total Assets Less Current Liabilities
5,031,058 GBP2025-01-31
3,832,383 GBP2024-01-31
Creditors
Non-current
-3,290 GBP2025-01-31
-13,333 GBP2024-01-31
Net Assets/Liabilities
4,309,066 GBP2025-01-31
3,100,510 GBP2024-01-31
Equity
Called up share capital
1,617 GBP2025-01-31
1,617 GBP2024-01-31
1,617 GBP2023-01-31
Revaluation reserve
1,631,959 GBP2025-01-31
1,631,959 GBP2024-01-31
1,420,347 GBP2023-01-31
Capital redemption reserve
3,383 GBP2025-01-31
3,383 GBP2024-01-31
3,383 GBP2023-01-31
Retained earnings (accumulated losses)
2,672,107 GBP2025-01-31
1,463,551 GBP2024-01-31
1,152,466 GBP2023-01-31
Equity
4,309,066 GBP2025-01-31
3,100,510 GBP2024-01-31
2,577,813 GBP2023-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,208,556 GBP2024-02-01 ~ 2025-01-31
311,085 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
1,323,877 GBP2024-02-01 ~ 2025-01-31
1,018,100 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
156,162 GBP2024-02-01 ~ 2025-01-31
145,304 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
9,008 GBP2024-02-01 ~ 2025-01-31
10,295 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
1,489,047 GBP2024-02-01 ~ 2025-01-31
1,173,699 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
142024-02-01 ~ 2025-01-31
132023-02-01 ~ 2024-01-31
Director Remuneration
898,375 GBP2024-02-01 ~ 2025-01-31
541,160 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
20,802 GBP2024-02-01 ~ 2025-01-31
21,703 GBP2023-02-01 ~ 2024-01-31
Audit Fees/Expenses
19,300 GBP2024-02-01 ~ 2025-01-31
18,375 GBP2023-02-01 ~ 2024-01-31
Current Tax for the Period
406,757 GBP2024-02-01 ~ 2025-01-31
108,589 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
403,828 GBP2024-02-01 ~ 2025-01-31
100,848 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,600,000 GBP2025-01-31
2,600,000 GBP2024-01-31
Plant and equipment
88,727 GBP2025-01-31
88,227 GBP2024-01-31
Furniture and fittings
22,352 GBP2025-01-31
20,851 GBP2024-01-31
Motor vehicles
25,495 GBP2025-01-31
75,258 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
2,736,574 GBP2025-01-31
2,784,336 GBP2024-01-31
Property, Plant & Equipment - Disposals
Motor vehicles
-75,258 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Disposals
-75,258 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
50,772 GBP2025-01-31
38,220 GBP2024-01-31
Furniture and fittings
15,121 GBP2025-01-31
13,204 GBP2024-01-31
Motor vehicles
1,062 GBP2025-01-31
51,447 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
66,955 GBP2025-01-31
102,871 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
12,552 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
1,917 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
6,333 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
20,802 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-56,718 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-56,718 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Land and buildings
2,600,000 GBP2025-01-31
2,600,000 GBP2024-01-31
Plant and equipment
37,955 GBP2025-01-31
50,007 GBP2024-01-31
Furniture and fittings
7,231 GBP2025-01-31
7,647 GBP2024-01-31
Motor vehicles
24,433 GBP2025-01-31
23,811 GBP2024-01-31
Finished Goods
1,111,941 GBP2025-01-31
487,231 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
2,434,389 GBP2025-01-31
2,520,976 GBP2024-01-31
Other Debtors
Current
14,384 GBP2025-01-31
11,743 GBP2024-01-31
Amount of corporation tax that is recoverable
Current
455 GBP2025-01-31
455 GBP2024-01-31
Amount of value-added tax that is recoverable
Current
36,853 GBP2025-01-31
36,928 GBP2024-01-31
Prepayments
Current
35,909 GBP2025-01-31
31,484 GBP2024-01-31
Debtors
Current, Amounts falling due within one year
2,523,339 GBP2025-01-31
2,602,935 GBP2024-01-31
Bank Borrowings/Overdrafts
Current
10,000 GBP2025-01-31
10,000 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Current
33,075 GBP2024-01-31
Trade Creditors/Trade Payables
Current
2,071,813 GBP2025-01-31
1,524,937 GBP2024-01-31
Corporation Tax Payable
Current
406,757 GBP2025-01-31
97,377 GBP2024-01-31
Other Taxation & Social Security Payable
Current
89,031 GBP2025-01-31
18,683 GBP2024-01-31
Other Creditors
Current
23,334 GBP2025-01-31
71,425 GBP2024-01-31
Accrued Liabilities
Current
1,062,556 GBP2025-01-31
723,650 GBP2024-01-31
Bank Borrowings/Overdrafts
Non-current
3,290 GBP2025-01-31
13,333 GBP2024-01-31
Bank Borrowings
Current, Amounts falling due within one year
10,000 GBP2025-01-31
10,000 GBP2024-01-31
Between two and five year, Non-current
3,290 GBP2025-01-31
13,333 GBP2024-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
299,534 GBP2025-01-31
299,534 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,617 shares2025-01-31