Turnover/Revenue
10,691,861 GBP2024-02-01 ~ 2025-01-31
11,879,759 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
-6,715,413 GBP2024-02-01 ~ 2025-01-31
-7,415,396 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
3,976,448 GBP2024-02-01 ~ 2025-01-31
4,464,363 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
-3,886,409 GBP2024-02-01 ~ 2025-01-31
-9,194,144 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
171,197 GBP2024-02-01 ~ 2025-01-31
-4,683,751 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
3,737 GBP2024-02-01 ~ 2025-01-31
2,342 GBP2023-02-01 ~ 2024-01-31
Interest Payable/Similar Charges (Finance Costs)
-1,097 GBP2024-02-01 ~ 2025-01-31
Profit/Loss on Ordinary Activities Before Tax
173,837 GBP2024-02-01 ~ 2025-01-31
-4,681,409 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
266,915 GBP2024-02-01 ~ 2025-01-31
-4,539,145 GBP2023-02-01 ~ 2024-01-31
Intangible Assets
96,537 GBP2025-01-31
217,151 GBP2024-01-31
Property, Plant & Equipment
240,276 GBP2025-01-31
338,780 GBP2024-01-31
Fixed Assets
336,813 GBP2025-01-31
555,931 GBP2024-01-31
Total Inventories
3,362,750 GBP2025-01-31
1,903,463 GBP2024-01-31
Debtors
Current
1,458,616 GBP2025-01-31
1,341,539 GBP2024-01-31
Cash at bank and in hand
326,415 GBP2025-01-31
481,121 GBP2024-01-31
Current Assets
5,147,781 GBP2025-01-31
3,726,123 GBP2024-01-31
Net Current Assets/Liabilities
1,982,147 GBP2025-01-31
1,496,114 GBP2024-01-31
Net Assets/Liabilities
2,318,960 GBP2025-01-31
2,052,045 GBP2024-01-31
Equity
Called up share capital
70,050 GBP2025-01-31
70,050 GBP2024-01-31
Share premium
32,519 GBP2025-01-31
32,519 GBP2024-01-31
Retained earnings (accumulated losses)
2,216,391 GBP2025-01-31
1,949,476 GBP2024-01-31
Equity
2,318,960 GBP2025-01-31
2,052,045 GBP2024-01-31
Property, Plant & Equipment - Depreciation Expense
158,554 GBP2024-02-01 ~ 2025-01-31
130,472 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
1,641,648 GBP2024-02-01 ~ 2025-01-31
1,934,144 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
145,642 GBP2024-02-01 ~ 2025-01-31
180,038 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
1,890,549 GBP2024-02-01 ~ 2025-01-31
2,154,278 GBP2023-02-01 ~ 2024-01-31
Average number of employees in administration and support functions
82024-02-01 ~ 2025-01-31
72023-02-01 ~ 2024-01-31
Average Number of Employees
292024-02-01 ~ 2025-01-31
382023-02-01 ~ 2024-01-31
Director Remuneration
361,238 GBP2024-02-01 ~ 2025-01-31
229,578 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-142,264 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
43,459 GBP2024-02-01 ~ 2025-01-31
-1,124,943 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
79,489 GBP2025-01-31
113,090 GBP2024-01-31
Deferred Tax Liabilities
79,489 GBP2025-01-31
113,090 GBP2024-01-31
Intangible Assets - Gross Cost
Goodwill
732,965 GBP2025-01-31
684,346 GBP2024-01-31
Patents/Trademarks/Licences/Concessions
101,577 GBP2025-01-31
101,577 GBP2024-01-31
Development expenditure
300,898 GBP2025-01-31
300,898 GBP2024-01-31
Intangible Assets - Gross Cost
1,135,440 GBP2025-01-31
1,086,821 GBP2024-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
732,965 GBP2025-01-31
684,346 GBP2024-01-31
Patents/Trademarks/Licences/Concessions
66,097 GBP2025-01-31
45,782 GBP2024-01-31
Development expenditure
239,841 GBP2025-01-31
139,542 GBP2024-01-31
Intangible Assets - Accumulated Amortisation & Impairment
1,038,903 GBP2025-01-31
869,670 GBP2024-01-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
20,315 GBP2024-02-01 ~ 2025-01-31
Development expenditure
100,299 GBP2024-02-01 ~ 2025-01-31
Intangible Assets - Increase From Amortisation Charge for Year
120,614 GBP2024-02-01 ~ 2025-01-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
35,480 GBP2025-01-31
55,795 GBP2024-01-31
Development expenditure
61,057 GBP2025-01-31
161,356 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
27,374 GBP2024-01-31
Other
2,589,216 GBP2025-01-31
2,544,078 GBP2024-01-31
Tools/Equipment for furniture and fittings
29,838 GBP2025-01-31
29,481 GBP2024-01-31
Motor vehicles
50,654 GBP2025-01-31
70,210 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
2,714,412 GBP2025-01-31
2,841,413 GBP2024-01-31
Property, Plant & Equipment - Disposals
Land and buildings
-27,374 GBP2024-02-01 ~ 2025-01-31
Tools/Equipment for furniture and fittings
-5,201 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
-27,212 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Disposals
-187,051 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
18,600 GBP2024-01-31
Other
2,381,250 GBP2025-01-31
2,286,475 GBP2024-01-31
Tools/Equipment for furniture and fittings
15,795 GBP2025-01-31
14,199 GBP2024-01-31
Motor vehicles
40,239 GBP2025-01-31
44,591 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,474,136 GBP2025-01-31
2,502,633 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
8,774 GBP2024-02-01 ~ 2025-01-31
Other
94,775 GBP2024-02-01 ~ 2025-01-31
Tools/Equipment for furniture and fittings
6,797 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
22,860 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
158,554 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-27,374 GBP2024-02-01 ~ 2025-01-31
Tools/Equipment for furniture and fittings
-5,201 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
-27,212 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-187,051 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Other
207,966 GBP2025-01-31
257,603 GBP2024-01-31
Tools/Equipment for furniture and fittings
14,043 GBP2025-01-31
15,282 GBP2024-01-31
Motor vehicles
10,415 GBP2025-01-31
25,619 GBP2024-01-31
Land and buildings
8,774 GBP2024-01-31
Finished Goods/Goods for Resale
3,362,750 GBP2025-01-31
1,903,463 GBP2024-01-31
Trade Debtors/Trade Receivables
805,505 GBP2025-01-31
909,661 GBP2024-01-31
Other Debtors
177,591 GBP2025-01-31
48,039 GBP2024-01-31
Prepayments
325,479 GBP2025-01-31
355,919 GBP2024-01-31
Debtors
Current, Amounts falling due within one year
1,458,616 GBP2025-01-31
1,341,539 GBP2024-01-31
Cash and Cash Equivalents
326,415 GBP2025-01-31
481,121 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
118,627 GBP2025-01-31
128,093 GBP2024-01-31
Between two and five year
32,511 GBP2025-01-31
77,573 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
151,138 GBP2025-01-31
205,666 GBP2024-01-31
Par Value of Share
Class 1 ordinary share
12024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
13,312 shares2025-01-31
13,312 shares2024-01-31
Par Value of Share
Class 2 ordinary share
12024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
14,188 shares2025-01-31
14,188 shares2024-01-31
Par Value of Share
Class 3 ordinary share
12024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
42,550 shares2025-01-31
42,550 shares2024-01-31
Number of Shares Issued (Fully Paid)
70,050 shares2025-01-31
70,050 shares2024-01-31
Nominal value of allotted share capital
70,050 GBP2024-02-01 ~ 2025-01-31
70,050 GBP2023-02-01 ~ 2024-01-31