Par Value of Share
Class 1 ordinary share
12024-02-01 ~ 2025-01-31
Turnover/Revenue
30,234,948 GBP2024-02-01 ~ 2025-01-31
36,171,663 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
-21,013,662 GBP2024-02-01 ~ 2025-01-31
-25,894,177 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
9,221,286 GBP2024-02-01 ~ 2025-01-31
10,277,486 GBP2023-02-01 ~ 2024-01-31
Distribution Costs
-1,885,443 GBP2024-02-01 ~ 2025-01-31
-2,614,443 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
-6,589,503 GBP2024-02-01 ~ 2025-01-31
-6,894,756 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
746,340 GBP2024-02-01 ~ 2025-01-31
769,419 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
18,542 GBP2024-02-01 ~ 2025-01-31
1,321 GBP2023-02-01 ~ 2024-01-31
Interest Payable/Similar Charges (Finance Costs)
-146,719 GBP2024-02-01 ~ 2025-01-31
-115,043 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
618,163 GBP2024-02-01 ~ 2025-01-31
655,697 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
462,347 GBP2024-02-01 ~ 2025-01-31
530,188 GBP2023-02-01 ~ 2024-01-31
Equity
Retained earnings (accumulated losses)
9,984,947 GBP2025-01-31
9,903,600 GBP2024-01-31
9,522,679 GBP2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-381,000 GBP2024-02-01 ~ 2025-01-31
-149,267 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
7,841,193 GBP2025-01-31
7,892,330 GBP2024-01-31
Total Inventories
1,580,282 GBP2025-01-31
1,660,260 GBP2024-01-31
Debtors
5,837,378 GBP2025-01-31
6,796,150 GBP2024-01-31
Cash at bank and in hand
1,233,733 GBP2025-01-31
925,226 GBP2024-01-31
Current Assets
8,651,393 GBP2025-01-31
9,381,636 GBP2024-01-31
Creditors
Current
4,281,646 GBP2025-01-31
4,881,801 GBP2024-01-31
Net Current Assets/Liabilities
4,369,747 GBP2025-01-31
4,499,835 GBP2024-01-31
Total Assets Less Current Liabilities
12,210,940 GBP2025-01-31
12,392,165 GBP2024-01-31
Creditors
Non-current
-1,160,006 GBP2025-01-31
-1,595,774 GBP2024-01-31
Net Assets/Liabilities
9,986,047 GBP2025-01-31
9,904,700 GBP2024-01-31
Equity
Called up share capital
1,100 GBP2025-01-31
1,100 GBP2024-01-31
Equity
9,986,047 GBP2025-01-31
9,904,700 GBP2024-01-31
Wages/Salaries
7,272,499 GBP2024-02-01 ~ 2025-01-31
8,576,976 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
757,090 GBP2024-02-01 ~ 2025-01-31
856,558 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
199,986 GBP2024-02-01 ~ 2025-01-31
226,600 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
8,229,575 GBP2024-02-01 ~ 2025-01-31
9,660,134 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
2202024-02-01 ~ 2025-01-31
2582023-02-01 ~ 2024-01-31
Director Remuneration
492,116 GBP2024-02-01 ~ 2025-01-31
692,578 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
339,124 GBP2024-02-01 ~ 2025-01-31
332,573 GBP2023-02-01 ~ 2024-01-31
Audit Fees/Expenses
41,270 GBP2024-02-01 ~ 2025-01-31
37,410 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
154,541 GBP2024-02-01 ~ 2025-01-31
163,924 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
471,452 GBP2025-01-31
471,452 GBP2024-01-31
Improvements to leasehold property
74,958 GBP2025-01-31
1,722,879 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
79,280 GBP2025-01-31
69,851 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
9,429 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Land and buildings
392,172 GBP2025-01-31
401,601 GBP2024-01-31
Improvements to leasehold property
74,958 GBP2025-01-31
1,722,879 GBP2024-01-31
Land and buildings, Long leasehold
1,831,462 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
8,376,675 GBP2025-01-31
6,471,009 GBP2024-01-31
Furniture and fittings
2,543,756 GBP2025-01-31
2,361,982 GBP2024-01-31
Motor vehicles
1,859,290 GBP2025-01-31
2,007,080 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
15,580,091 GBP2025-01-31
15,288,362 GBP2024-01-31
Property, Plant & Equipment - Disposals
Motor vehicles
-357,981 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Disposals
-357,981 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,574,450 GBP2025-01-31
4,262,475 GBP2024-01-31
Furniture and fittings
1,738,640 GBP2025-01-31
1,597,086 GBP2024-01-31
Motor vehicles
878,796 GBP2025-01-31
1,044,122 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,738,898 GBP2025-01-31
7,396,032 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
311,975 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
141,554 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
189,416 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
697,608 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-354,742 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-354,742 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Plant and equipment
3,802,225 GBP2025-01-31
2,208,534 GBP2024-01-31
Furniture and fittings
805,116 GBP2025-01-31
764,896 GBP2024-01-31
Motor vehicles
980,494 GBP2025-01-31
962,958 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
2,001,728 GBP2024-01-31
Under hire purchased contracts or finance leases, Motor vehicles
1,153,677 GBP2025-01-31
970,077 GBP2024-01-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
183,600 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
3,362,707 GBP2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
806,667 GBP2024-01-31
Under hire purchased contracts or finance leases, Motor vehicles
301,546 GBP2025-01-31
156,155 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
195,385 GBP2024-02-01 ~ 2025-01-31
Under hire purchased contracts or finance leases, Motor vehicles
145,391 GBP2024-02-01 ~ 2025-01-31
Under hire purchased contracts or finance leases
358,484 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
1,002,052 GBP2025-01-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
2,360,655 GBP2025-01-31
Under hire purchased contracts or finance leases, Motor vehicles
852,131 GBP2025-01-31
813,922 GBP2024-01-31
Under hire purchased contracts or finance leases
3,746,061 GBP2025-01-31
3,920,945 GBP2024-01-31
Under hire purchased contracts or finance leases, Plant and equipment
1,195,061 GBP2024-01-31
Raw Materials
952,607 GBP2025-01-31
1,123,825 GBP2024-01-31
Value of work in progress
355,955 GBP2025-01-31
221,475 GBP2024-01-31
Finished Goods
271,720 GBP2025-01-31
314,960 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
3,287,911 GBP2025-01-31
4,022,999 GBP2024-01-31
Other Debtors
Current
328,279 GBP2025-01-31
469,294 GBP2024-01-31
Amount of corporation tax that is recoverable
Current
141,897 GBP2025-01-31
206,826 GBP2024-01-31
Prepayments/Accrued Income
Current
2,020,147 GBP2025-01-31
1,986,072 GBP2024-01-31
Debtors
Amounts falling due within one year, Current
5,778,234 GBP2025-01-31
Current, Amounts falling due within one year
6,685,191 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Current
575,127 GBP2025-01-31
640,486 GBP2024-01-31
Trade Creditors/Trade Payables
Current
2,676,047 GBP2025-01-31
2,835,964 GBP2024-01-31
Other Taxation & Social Security Payable
Current
226,880 GBP2025-01-31
227,071 GBP2024-01-31
Other Creditors
Current
42,515 GBP2025-01-31
570,542 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
500,967 GBP2025-01-31
387,995 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Non-current
1,160,006 GBP2025-01-31
1,595,774 GBP2024-01-31
Between one and five year, hire purchase agreements
1,595,774 GBP2024-01-31
hire purchase agreements
1,735,133 GBP2025-01-31
2,236,260 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
341,985 GBP2025-01-31
263,985 GBP2024-01-31
Between one and five year
1,077,721 GBP2025-01-31
1,051,456 GBP2024-01-31
More than five year
43,250 GBP2024-01-31
All periods
1,419,706 GBP2025-01-31
1,358,691 GBP2024-01-31
Total Borrowings
Secured
1,736,527 GBP2025-01-31
2,774,086 GBP2024-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
824,615 GBP2025-01-31
651,419 GBP2024-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,064,887 GBP2025-01-31
891,691 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,100 shares2025-01-31