Par Value of Share
Class 1 ordinary share
12023-02-01 ~ 2024-01-31
Class 2 ordinary share
12023-02-01 ~ 2024-01-31
Class 3 ordinary share
12023-02-01 ~ 2024-01-31
Turnover/Revenue
14,224,532 GBP2023-02-01 ~ 2024-01-31
15,264,745 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
9,841,930 GBP2023-02-01 ~ 2024-01-31
10,434,014 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
4,382,602 GBP2023-02-01 ~ 2024-01-31
4,830,731 GBP2022-02-01 ~ 2023-01-31
Distribution Costs
127,981 GBP2023-02-01 ~ 2024-01-31
151,549 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
3,479,267 GBP2023-02-01 ~ 2024-01-31
3,540,480 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
775,354 GBP2023-02-01 ~ 2024-01-31
1,138,702 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
4,501 GBP2023-02-01 ~ 2024-01-31
84 GBP2022-02-01 ~ 2023-01-31
Interest Payable/Similar Charges (Finance Costs)
65,541 GBP2023-02-01 ~ 2024-01-31
38,299 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
714,314 GBP2023-02-01 ~ 2024-01-31
1,100,487 GBP2022-02-01 ~ 2023-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
182,737 GBP2023-02-01 ~ 2024-01-31
190,443 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
531,577 GBP2023-02-01 ~ 2024-01-31
910,044 GBP2022-02-01 ~ 2023-01-31
Equity
Retained earnings (accumulated losses)
4,167,689 GBP2024-01-31
3,779,187 GBP2023-01-31
3,239,957 GBP2022-01-31
Dividends Paid
Retained earnings (accumulated losses)
-143,075 GBP2023-02-01 ~ 2024-01-31
-370,814 GBP2022-02-01 ~ 2023-01-31
Intangible Assets
340 GBP2024-01-31
340 GBP2023-01-31
Property, Plant & Equipment
1,498,647 GBP2024-01-31
1,201,002 GBP2023-01-31
Fixed Assets
1,498,987 GBP2024-01-31
1,201,342 GBP2023-01-31
Total Inventories
888,699 GBP2024-01-31
954,551 GBP2023-01-31
Debtors
6,374,832 GBP2024-01-31
6,234,509 GBP2023-01-31
Cash at bank and in hand
95,139 GBP2024-01-31
287 GBP2023-01-31
Current Assets
7,358,670 GBP2024-01-31
7,189,347 GBP2023-01-31
Creditors
Current
3,815,133 GBP2024-01-31
3,845,667 GBP2023-01-31
Net Current Assets/Liabilities
3,543,537 GBP2024-01-31
3,343,680 GBP2023-01-31
Total Assets Less Current Liabilities
5,042,524 GBP2024-01-31
4,545,022 GBP2023-01-31
Net Assets/Liabilities
4,168,294 GBP2024-01-31
3,779,792 GBP2023-01-31
Equity
Called up share capital
605 GBP2024-01-31
605 GBP2023-01-31
Equity
4,168,294 GBP2024-01-31
3,779,792 GBP2023-01-31
Wages/Salaries
3,029,294 GBP2023-02-01 ~ 2024-01-31
2,912,335 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
239,119 GBP2023-02-01 ~ 2024-01-31
224,529 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
84,128 GBP2023-02-01 ~ 2024-01-31
92,026 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
3,352,541 GBP2023-02-01 ~ 2024-01-31
3,228,890 GBP2022-02-01 ~ 2023-01-31
Average Number of Employees
1062023-02-01 ~ 2024-01-31
1082022-02-01 ~ 2023-01-31
Director Remuneration
158,706 GBP2023-02-01 ~ 2024-01-31
188,646 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
237,694 GBP2023-02-01 ~ 2024-01-31
272,874 GBP2022-02-01 ~ 2023-01-31
Current Tax for the Period
108,275 GBP2023-02-01 ~ 2024-01-31
146,608 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
171,650 GBP2023-02-01 ~ 2024-01-31
209,093 GBP2022-02-01 ~ 2023-01-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
340 GBP2023-01-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
340 GBP2024-01-31
340 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
131,603 GBP2023-01-31
Plant and equipment
1,987,059 GBP2024-01-31
1,641,483 GBP2023-01-31
Furniture and fittings
322,823 GBP2024-01-31
306,819 GBP2023-01-31
Motor vehicles
247,732 GBP2024-01-31
214,537 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
2,714,344 GBP2024-01-31
2,294,442 GBP2023-01-31
Property, Plant & Equipment - Disposals
Plant and equipment
-210,000 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-12,000 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Disposals
-222,000 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
65,810 GBP2023-01-31
Plant and equipment
697,655 GBP2024-01-31
665,239 GBP2023-01-31
Furniture and fittings
274,722 GBP2024-01-31
246,165 GBP2023-01-31
Motor vehicles
154,296 GBP2024-01-31
116,226 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,215,697 GBP2024-01-31
1,093,440 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
210,166 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
28,557 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
44,070 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
306,007 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-177,750 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-6,000 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-183,750 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Plant and equipment
1,289,404 GBP2024-01-31
976,244 GBP2023-01-31
Furniture and fittings
48,101 GBP2024-01-31
60,654 GBP2023-01-31
Motor vehicles
93,436 GBP2024-01-31
98,311 GBP2023-01-31
Merchandise
693,069 GBP2024-01-31
704,626 GBP2023-01-31
Value of work in progress
62,147 GBP2024-01-31
65,569 GBP2023-01-31
Finished Goods
133,483 GBP2024-01-31
184,356 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
2,088,016 GBP2024-01-31
2,339,937 GBP2023-01-31
Amounts Owed by Group Undertakings
Current
2,130,114 GBP2024-01-31
2,219,382 GBP2023-01-31
Other Debtors
Current
9,619 GBP2024-01-31
3,020 GBP2023-01-31
Amount of corporation tax that is recoverable
Current
13,764 GBP2024-01-31
3,450 GBP2023-01-31
Prepayments/Accrued Income
Current
111,948 GBP2024-01-31
50,995 GBP2023-01-31
Debtors
Amounts falling due within one year, Current
6,374,832 GBP2024-01-31
6,234,509 GBP2023-01-31
Bank Borrowings/Overdrafts
Current
70,000 GBP2024-01-31
71,149 GBP2023-01-31
Other Remaining Borrowings
Current
1,319,207 GBP2024-01-31
1,320,937 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Current
208,285 GBP2024-01-31
183,152 GBP2023-01-31
Trade Creditors/Trade Payables
Current
1,212,654 GBP2024-01-31
1,321,671 GBP2023-01-31
Amounts owed to group undertakings
Current
479,304 GBP2024-01-31
495,801 GBP2023-01-31
Corporation Tax Payable
Current
6,350 GBP2023-01-31
Other Taxation & Social Security Payable
Current
294,324 GBP2024-01-31
210,390 GBP2023-01-31
Other Creditors
Current
77,391 GBP2024-01-31
46,076 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
101,748 GBP2024-01-31
190,141 GBP2023-01-31
Bank Borrowings/Overdrafts
Non-current
93,333 GBP2024-01-31
163,333 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Non-current
407,027 GBP2024-01-31
302,489 GBP2023-01-31
Bank Borrowings
Non-current, Between one and two years
70,000 GBP2023-01-31
Non-current, Between two and five year
23,333 GBP2024-01-31
Between two and five year, Non-current
93,333 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
407,027 GBP2024-01-31
302,489 GBP2023-01-31
hire purchase agreements
615,312 GBP2024-01-31
485,641 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
333,125 GBP2024-01-31
353,471 GBP2023-01-31
Between one and five year
594,600 GBP2024-01-31
777,760 GBP2023-01-31
All periods
927,725 GBP2024-01-31
1,131,231 GBP2023-01-31
Bank Overdrafts
Secured
1,149 GBP2023-01-31
Bank Borrowings
Secured
163,333 GBP2024-01-31
233,333 GBP2023-01-31
Total Borrowings
Secured
2,097,852 GBP2024-01-31
2,041,060 GBP2023-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
373,870 GBP2024-01-31
299,408 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
485 shares2024-01-31
Class 2 ordinary share
60 shares2024-01-31
Class 3 ordinary share
60 shares2024-01-31
Profit/Loss
Retained earnings (accumulated losses)
531,577 GBP2023-02-01 ~ 2024-01-31