Par Value of Share
Class 1 ordinary share
12024-02-01 ~ 2025-01-31
Class 2 ordinary share
12024-02-01 ~ 2025-01-31
Class 3 ordinary share
12024-02-01 ~ 2025-01-31
Turnover/Revenue
15,556,353 GBP2024-02-01 ~ 2025-01-31
14,224,532 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
10,577,621 GBP2024-02-01 ~ 2025-01-31
9,841,930 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
4,978,732 GBP2024-02-01 ~ 2025-01-31
4,382,602 GBP2023-02-01 ~ 2024-01-31
Distribution Costs
137,103 GBP2024-02-01 ~ 2025-01-31
127,981 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
3,466,358 GBP2024-02-01 ~ 2025-01-31
3,479,267 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
1,820,685 GBP2024-02-01 ~ 2025-01-31
775,354 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
5,647 GBP2024-02-01 ~ 2025-01-31
4,501 GBP2023-02-01 ~ 2024-01-31
Interest Payable/Similar Charges (Finance Costs)
57,519 GBP2024-02-01 ~ 2025-01-31
65,541 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
1,768,813 GBP2024-02-01 ~ 2025-01-31
714,314 GBP2023-02-01 ~ 2024-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
344,038 GBP2024-02-01 ~ 2025-01-31
182,737 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
1,424,775 GBP2024-02-01 ~ 2025-01-31
531,577 GBP2023-02-01 ~ 2024-01-31
Equity
Retained earnings (accumulated losses)
4,971,489 GBP2025-01-31
4,167,689 GBP2024-01-31
3,779,187 GBP2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-620,975 GBP2024-02-01 ~ 2025-01-31
-143,075 GBP2023-02-01 ~ 2024-01-31
Intangible Assets
340 GBP2025-01-31
340 GBP2024-01-31
Property, Plant & Equipment
1,273,171 GBP2025-01-31
1,498,647 GBP2024-01-31
Fixed Assets
1,273,511 GBP2025-01-31
1,498,987 GBP2024-01-31
Total Inventories
932,170 GBP2025-01-31
888,699 GBP2024-01-31
Debtors
6,345,494 GBP2025-01-31
6,374,832 GBP2024-01-31
Cash at bank and in hand
531,569 GBP2025-01-31
95,139 GBP2024-01-31
Current Assets
7,809,233 GBP2025-01-31
7,358,670 GBP2024-01-31
Creditors
Current
3,536,857 GBP2025-01-31
3,815,133 GBP2024-01-31
Net Current Assets/Liabilities
4,272,376 GBP2025-01-31
3,543,537 GBP2024-01-31
Total Assets Less Current Liabilities
5,545,887 GBP2025-01-31
5,042,524 GBP2024-01-31
Net Assets/Liabilities
4,972,094 GBP2025-01-31
4,168,294 GBP2024-01-31
Equity
Called up share capital
605 GBP2025-01-31
605 GBP2024-01-31
Equity
4,972,094 GBP2025-01-31
4,168,294 GBP2024-01-31
Wages/Salaries
3,175,121 GBP2024-02-01 ~ 2025-01-31
3,029,294 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
283,703 GBP2024-02-01 ~ 2025-01-31
239,119 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
98,844 GBP2024-02-01 ~ 2025-01-31
84,128 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
3,557,668 GBP2024-02-01 ~ 2025-01-31
3,352,541 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
1102024-02-01 ~ 2025-01-31
1062023-02-01 ~ 2024-01-31
Director Remuneration
123,631 GBP2024-02-01 ~ 2025-01-31
158,706 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
173,851 GBP2024-02-01 ~ 2025-01-31
237,694 GBP2023-02-01 ~ 2024-01-31
Current Tax for the Period
399,915 GBP2024-02-01 ~ 2025-01-31
108,275 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
442,203 GBP2024-02-01 ~ 2025-01-31
171,650 GBP2023-02-01 ~ 2024-01-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
340 GBP2024-01-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
340 GBP2025-01-31
340 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
156,730 GBP2024-01-31
Plant and equipment
1,938,701 GBP2025-01-31
1,987,059 GBP2024-01-31
Furniture and fittings
202,263 GBP2025-01-31
322,823 GBP2024-01-31
Motor vehicles
247,732 GBP2025-01-31
247,732 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
2,547,573 GBP2025-01-31
2,714,344 GBP2024-01-31
Property, Plant & Equipment - Disposals
Plant and equipment
-5,160 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
-174,460 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Disposals
-179,620 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
89,024 GBP2024-01-31
Plant and equipment
833,384 GBP2025-01-31
697,655 GBP2024-01-31
Furniture and fittings
132,700 GBP2025-01-31
274,722 GBP2024-01-31
Motor vehicles
195,364 GBP2025-01-31
154,296 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,274,402 GBP2025-01-31
1,215,697 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
23,930 GBP2024-02-01 ~ 2025-01-31
Plant and equipment
190,858 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
32,265 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
41,068 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
288,121 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-3,191 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
-174,287 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-177,478 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Plant and equipment
1,105,317 GBP2025-01-31
1,289,404 GBP2024-01-31
Furniture and fittings
69,563 GBP2025-01-31
48,101 GBP2024-01-31
Motor vehicles
52,368 GBP2025-01-31
93,436 GBP2024-01-31
Land and buildings, Short leasehold
67,706 GBP2024-01-31
Merchandise
699,976 GBP2025-01-31
693,069 GBP2024-01-31
Value of work in progress
85,894 GBP2025-01-31
62,147 GBP2024-01-31
Finished Goods
146,300 GBP2025-01-31
133,483 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
2,250,005 GBP2025-01-31
2,088,016 GBP2024-01-31
Amounts Owed by Group Undertakings
Current
1,568,184 GBP2025-01-31
2,130,114 GBP2024-01-31
Other Debtors
Current
2,165 GBP2025-01-31
9,619 GBP2024-01-31
Amount of corporation tax that is recoverable
Current
3,450 GBP2025-01-31
13,764 GBP2024-01-31
Prepayments/Accrued Income
Current
108,258 GBP2025-01-31
111,948 GBP2024-01-31
Debtors
Amounts falling due within one year, Current
6,345,494 GBP2025-01-31
6,374,832 GBP2024-01-31
Bank Borrowings/Overdrafts
Current
70,000 GBP2025-01-31
70,000 GBP2024-01-31
Other Remaining Borrowings
Current
1,134,685 GBP2025-01-31
1,319,207 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Current
174,116 GBP2025-01-31
208,285 GBP2024-01-31
Trade Creditors/Trade Payables
Current
1,245,632 GBP2025-01-31
1,212,654 GBP2024-01-31
Amounts owed to group undertakings
Current
479,304 GBP2024-01-31
Corporation Tax Payable
Current
399,915 GBP2025-01-31
Other Taxation & Social Security Payable
Current
361,628 GBP2025-01-31
294,324 GBP2024-01-31
Other Creditors
Current
63,538 GBP2025-01-31
77,391 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
87,343 GBP2025-01-31
101,748 GBP2024-01-31
Bank Borrowings/Overdrafts
Non-current
23,333 GBP2025-01-31
93,333 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Non-current
232,911 GBP2025-01-31
407,027 GBP2024-01-31
Bank Borrowings
Non-current, Between one and two years
70,000 GBP2024-01-31
Non-current, Between two and five year
23,333 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
208,285 GBP2024-01-31
hire purchase agreements
407,027 GBP2025-01-31
615,312 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
25,215 GBP2025-01-31
333,125 GBP2024-01-31
Between one and five year
283,952 GBP2025-01-31
594,600 GBP2024-01-31
All periods
309,167 GBP2025-01-31
927,725 GBP2024-01-31
Bank Borrowings
Secured
93,333 GBP2025-01-31
163,333 GBP2024-01-31
Total Borrowings
Secured
1,635,045 GBP2025-01-31
2,097,852 GBP2024-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
317,549 GBP2025-01-31
373,870 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
485 shares2025-01-31
Class 2 ordinary share
60 shares2025-01-31
Class 3 ordinary share
60 shares2025-01-31
Profit/Loss
Retained earnings (accumulated losses)
1,424,775 GBP2024-02-01 ~ 2025-01-31