Cost of Sales
-1,357,000 GBP2023-02-01 ~ 2024-01-31
-1,226,000 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-1,891,000 GBP2023-02-01 ~ 2024-01-31
-1,642,000 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
2,000 GBP2023-02-01 ~ 2024-01-31
2,000 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
-133,000 GBP2023-02-01 ~ 2024-01-31
56,000 GBP2022-02-01 ~ 2023-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-02-01 ~ 2024-01-31
0 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
-133,000 GBP2023-02-01 ~ 2024-01-31
56,000 GBP2022-02-01 ~ 2023-01-31
Equity
Called up share capital
3,796,000 GBP2024-01-31
3,774,000 GBP2023-01-31
3,772,000 GBP2022-01-31
Revaluation reserve
467,000 GBP2024-01-31
467,000 GBP2023-01-31
467,000 GBP2022-01-31
Retained earnings (accumulated losses)
1,621,000 GBP2024-01-31
1,754,000 GBP2023-01-31
1,698,000 GBP2022-01-31
Profit/Loss
Retained earnings (accumulated losses)
-133,000 GBP2023-02-01 ~ 2024-01-31
56,000 GBP2022-02-01 ~ 2023-01-31
Issue of Equity Instruments
Called up share capital
22,000 GBP2023-02-01 ~ 2024-01-31
2,000 GBP2022-02-01 ~ 2023-01-31
Issue of Equity Instruments
22,000 GBP2023-02-01 ~ 2024-01-31
2,000 GBP2022-02-01 ~ 2023-01-31
Equity
5,884,000 GBP2024-01-31
5,995,000 GBP2023-01-31
Property, Plant & Equipment
7,719,000 GBP2024-01-31
7,590,000 GBP2023-01-31
Debtors
434,000 GBP2024-01-31
227,000 GBP2023-01-31
Cash at bank and in hand
195,000 GBP2024-01-31
569,000 GBP2023-01-31
Current Assets
716,000 GBP2024-01-31
902,000 GBP2023-01-31
Creditors
Current, Amounts falling due within one year
-803,000 GBP2024-01-31
-661,000 GBP2023-01-31
Net Current Assets/Liabilities
-87,000 GBP2024-01-31
241,000 GBP2023-01-31
Total Assets Less Current Liabilities
7,632,000 GBP2024-01-31
7,831,000 GBP2023-01-31
Total Borrowings
Non-current
420,000 GBP2024-01-31
565,000 GBP2023-01-31
Accrued Liabilities/Deferred Income
1,328,000 GBP2024-01-31
1,271,000 GBP2023-01-31
Net Assets/Liabilities
5,884,000 GBP2024-01-31
5,995,000 GBP2023-01-31
Audit Fees/Expenses
7,000 GBP2023-02-01 ~ 2024-01-31
7,000 GBP2022-02-01 ~ 2023-01-31
Average Number of Employees
122023-02-01 ~ 2024-01-31
112022-02-01 ~ 2023-01-31
Wages/Salaries
359,000 GBP2023-02-01 ~ 2024-01-31
302,000 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
8,000 GBP2023-02-01 ~ 2024-01-31
6,000 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
401,000 GBP2023-02-01 ~ 2024-01-31
336,000 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
5,585,000 GBP2024-01-31
5,561,000 GBP2023-01-31
Plant and equipment
500,000 GBP2024-01-31
460,000 GBP2023-01-31
Furniture and fittings
3,031,000 GBP2024-01-31
2,897,000 GBP2023-01-31
Motor vehicles
202,000 GBP2024-01-31
202,000 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
9,411,000 GBP2024-01-31
9,143,000 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
317,000 GBP2024-01-31
281,000 GBP2023-01-31
Plant and equipment
348,000 GBP2024-01-31
323,000 GBP2023-01-31
Furniture and fittings
909,000 GBP2024-01-31
838,000 GBP2023-01-31
Motor vehicles
118,000 GBP2024-01-31
111,000 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,692,000 GBP2024-01-31
1,553,000 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
36,000 GBP2023-02-01 ~ 2024-01-31
Plant and equipment
25,000 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
71,000 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
7,000 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
139,000 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
5,268,000 GBP2024-01-31
5,280,000 GBP2023-01-31
Plant and equipment
152,000 GBP2024-01-31
137,000 GBP2023-01-31
Furniture and fittings
2,122,000 GBP2024-01-31
2,059,000 GBP2023-01-31
Motor vehicles
84,000 GBP2024-01-31
91,000 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
7,000 GBP2024-01-31
2,000 GBP2023-01-31
Other Debtors
Current
368,000 GBP2024-01-31
179,000 GBP2023-01-31
Prepayments/Accrued Income
Current
59,000 GBP2024-01-31
46,000 GBP2023-01-31
Debtors
Current, Amounts falling due within one year
434,000 GBP2024-01-31
227,000 GBP2023-01-31
Bank Borrowings/Overdrafts
Current
138,000 GBP2024-01-31
129,000 GBP2023-01-31
Trade Creditors/Trade Payables
Current
502,000 GBP2024-01-31
193,000 GBP2023-01-31
Other Taxation & Social Security Payable
Current
9,000 GBP2024-01-31
9,000 GBP2023-01-31
Other Creditors
Current
34,000 GBP2024-01-31
40,000 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
19,000 GBP2024-01-31
226,000 GBP2023-01-31
Creditors
Current
803,000 GBP2024-01-31
661,000 GBP2023-01-31
Bank Borrowings/Overdrafts
Non-current
420,000 GBP2024-01-31
565,000 GBP2023-01-31
Creditors
Non-current
1,748,000 GBP2024-01-31
1,836,000 GBP2023-01-31
Bank Borrowings
558,000 GBP2024-01-31
694,000 GBP2023-01-31
Total Borrowings
Current
138,000 GBP2024-01-31
129,000 GBP2023-01-31
Amounts received in advance for goods or services to be provided in the future
1,429,000 GBP2024-01-31
1,335,000 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
154,000 GBP2024-01-31
115,000 GBP2023-01-31