Par Value of Share
Class 1 ordinary share
12023-02-01 ~ 2024-01-31
Turnover/Revenue
36,171,663 GBP2023-02-01 ~ 2024-01-31
36,641,467 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
25,894,177 GBP2023-02-01 ~ 2024-01-31
27,247,540 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
10,277,486 GBP2023-02-01 ~ 2024-01-31
9,393,927 GBP2022-02-01 ~ 2023-01-31
Distribution Costs
2,614,443 GBP2023-02-01 ~ 2024-01-31
2,818,776 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
6,894,756 GBP2023-02-01 ~ 2024-01-31
6,288,900 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
769,419 GBP2023-02-01 ~ 2024-01-31
294,263 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
1,321 GBP2023-02-01 ~ 2024-01-31
163 GBP2022-02-01 ~ 2023-01-31
Interest Payable/Similar Charges (Finance Costs)
115,043 GBP2023-02-01 ~ 2024-01-31
33,793 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
655,697 GBP2023-02-01 ~ 2024-01-31
260,633 GBP2022-02-01 ~ 2023-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
125,509 GBP2023-02-01 ~ 2024-01-31
48,374 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
530,188 GBP2023-02-01 ~ 2024-01-31
212,259 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
530,188 GBP2023-02-01 ~ 2024-01-31
212,259 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
7,892,330 GBP2024-01-31
6,266,640 GBP2023-01-31
Total Inventories
1,660,260 GBP2024-01-31
2,408,458 GBP2023-01-31
Debtors
6,796,150 GBP2024-01-31
8,758,386 GBP2023-01-31
Cash at bank and in hand
925,226 GBP2024-01-31
84,325 GBP2023-01-31
Current Assets
9,381,636 GBP2024-01-31
11,251,169 GBP2023-01-31
Creditors
Current
4,881,801 GBP2024-01-31
7,247,215 GBP2023-01-31
Net Current Assets/Liabilities
4,499,835 GBP2024-01-31
4,003,954 GBP2023-01-31
Total Assets Less Current Liabilities
12,392,165 GBP2024-01-31
10,270,594 GBP2023-01-31
Creditors
Non-current
-1,595,774 GBP2024-01-31
-108,276 GBP2023-01-31
Net Assets/Liabilities
9,904,700 GBP2024-01-31
9,523,779 GBP2023-01-31
Equity
Called up share capital
1,100 GBP2024-01-31
1,100 GBP2023-01-31
1,100 GBP2022-01-31
Retained earnings (accumulated losses)
9,903,600 GBP2024-01-31
9,522,679 GBP2023-01-31
9,310,420 GBP2022-01-31
Equity
9,904,700 GBP2024-01-31
9,523,779 GBP2023-01-31
9,311,520 GBP2022-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
530,188 GBP2023-02-01 ~ 2024-01-31
212,259 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-149,267 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
-149,267 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
8,576,976 GBP2023-02-01 ~ 2024-01-31
8,160,479 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
856,558 GBP2023-02-01 ~ 2024-01-31
819,734 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
226,600 GBP2023-02-01 ~ 2024-01-31
186,509 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
9,660,134 GBP2023-02-01 ~ 2024-01-31
9,166,722 GBP2022-02-01 ~ 2023-01-31
Average Number of Employees
2582023-02-01 ~ 2024-01-31
2732022-02-01 ~ 2023-01-31
Director Remuneration
692,578 GBP2023-02-01 ~ 2024-01-31
684,480 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
332,573 GBP2023-02-01 ~ 2024-01-31
403,239 GBP2022-02-01 ~ 2023-01-31
Audit Fees/Expenses
37,410 GBP2023-02-01 ~ 2024-01-31
27,546 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
124,582 GBP2023-02-01 ~ 2024-01-31
49,520 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
471,452 GBP2024-01-31
471,452 GBP2023-01-31
Improvements to leasehold property
1,722,879 GBP2024-01-31
664,289 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
69,851 GBP2024-01-31
60,422 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
9,429 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Land and buildings
401,601 GBP2024-01-31
411,030 GBP2023-01-31
Improvements to leasehold property
1,722,879 GBP2024-01-31
664,289 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,471,009 GBP2024-01-31
6,302,418 GBP2023-01-31
Furniture and fittings
2,361,982 GBP2024-01-31
2,247,047 GBP2023-01-31
Motor vehicles
2,007,080 GBP2024-01-31
1,195,798 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
15,288,362 GBP2024-01-31
13,134,964 GBP2023-01-31
Property, Plant & Equipment - Disposals
Motor vehicles
-9,907 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Disposals
-9,907 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,262,475 GBP2024-01-31
4,062,423 GBP2023-01-31
Furniture and fittings
1,597,086 GBP2024-01-31
1,436,489 GBP2023-01-31
Motor vehicles
1,044,122 GBP2024-01-31
931,725 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,396,032 GBP2024-01-31
6,868,324 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
200,052 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
157,261 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
122,304 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
534,279 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-9,907 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-9,907 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Plant and equipment
2,208,534 GBP2024-01-31
2,239,995 GBP2023-01-31
Furniture and fittings
764,896 GBP2024-01-31
810,558 GBP2023-01-31
Motor vehicles
962,958 GBP2024-01-31
264,073 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
2,001,728 GBP2024-01-31
2,001,728 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
806,667 GBP2024-01-31
694,453 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
112,214 GBP2023-02-01 ~ 2024-01-31
Motor vehicles, Under hire purchased contracts or finance leases
71,784 GBP2023-02-01 ~ 2024-01-31
Under hire purchased contracts or finance leases
201,706 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
1,195,061 GBP2024-01-31
1,307,275 GBP2023-01-31
Motor vehicles, Under hire purchased contracts or finance leases
813,922 GBP2024-01-31
64,517 GBP2023-01-31
Under hire purchased contracts or finance leases
3,920,945 GBP2024-01-31
1,371,792 GBP2023-01-31
Raw Materials
1,123,825 GBP2024-01-31
1,340,256 GBP2023-01-31
Value of work in progress
221,475 GBP2024-01-31
527,468 GBP2023-01-31
Finished Goods
314,960 GBP2024-01-31
540,734 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
4,022,999 GBP2024-01-31
5,718,739 GBP2023-01-31
Other Debtors
Current
469,294 GBP2024-01-31
484,244 GBP2023-01-31
Amount of corporation tax that is recoverable
Current
206,826 GBP2024-01-31
79,942 GBP2023-01-31
Prepayments/Accrued Income
Current
1,986,072 GBP2024-01-31
2,279,783 GBP2023-01-31
Debtors
Current, Amounts falling due within one year
6,685,191 GBP2024-01-31
8,562,708 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Current
640,486 GBP2024-01-31
445,678 GBP2023-01-31
Trade Creditors/Trade Payables
Current
2,835,964 GBP2024-01-31
4,796,903 GBP2023-01-31
Other Taxation & Social Security Payable
Current
227,071 GBP2024-01-31
269,051 GBP2023-01-31
Other Creditors
Current
570,542 GBP2024-01-31
959,830 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
387,995 GBP2024-01-31
417,540 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Non-current
1,595,774 GBP2024-01-31
108,276 GBP2023-01-31
Between one and five year, hire purchase agreements
1,595,774 GBP2024-01-31
108,276 GBP2023-01-31
hire purchase agreements
2,236,260 GBP2024-01-31
553,954 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
263,985 GBP2024-01-31
263,985 GBP2023-01-31
Between one and five year
1,051,456 GBP2024-01-31
64,899 GBP2023-01-31
More than five year
43,250 GBP2024-01-31
All periods
1,358,691 GBP2024-01-31
328,884 GBP2023-01-31
Total Borrowings
Secured
2,774,086 GBP2024-01-31
1,471,118 GBP2023-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
651,419 GBP2024-01-31
398,267 GBP2023-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
891,691 GBP2024-01-31
638,539 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,100 shares2024-01-31