Average Number of Employees
1032022-02-01 ~ 2023-01-31
1062021-02-01 ~ 2022-01-31
Turnover/Revenue
11,813,214 GBP2022-02-01 ~ 2023-01-31
10,440,282 GBP2021-02-01 ~ 2022-01-31
Cost of Sales
-9,440,671 GBP2022-02-01 ~ 2023-01-31
-8,769,032 GBP2021-02-01 ~ 2022-01-31
Gross Profit/Loss
2,372,543 GBP2022-02-01 ~ 2023-01-31
1,671,250 GBP2021-02-01 ~ 2022-01-31
Administrative Expenses
-2,231,674 GBP2022-02-01 ~ 2023-01-31
-1,685,936 GBP2021-02-01 ~ 2022-01-31
Operating Profit/Loss
304,494 GBP2022-02-01 ~ 2023-01-31
176,191 GBP2021-02-01 ~ 2022-01-31
Interest Payable/Similar Charges (Finance Costs)
-8,638 GBP2022-02-01 ~ 2023-01-31
-1,348 GBP2021-02-01 ~ 2022-01-31
Profit/Loss on Ordinary Activities Before Tax
296,458 GBP2022-02-01 ~ 2023-01-31
174,944 GBP2021-02-01 ~ 2022-01-31
Equity
Retained earnings (accumulated losses)
626,181 GBP2023-01-31
326,555 GBP2022-01-31
396,829 GBP2021-02-01
Profit/Loss
Retained earnings (accumulated losses)
299,626 GBP2022-02-01 ~ 2023-01-31
87,226 GBP2021-02-01 ~ 2022-01-31
Dividends Paid
Retained earnings (accumulated losses)
-157,500 GBP2021-02-01 ~ 2022-01-31
Property, Plant & Equipment
897,986 GBP2023-01-31
339,982 GBP2022-01-31
Fixed Assets - Investments
1,000 GBP2023-01-31
1,000 GBP2022-01-31
Fixed Assets
898,986 GBP2023-01-31
340,982 GBP2022-01-31
Total Inventories
33,617 GBP2023-01-31
33,617 GBP2022-01-31
Debtors
Current
3,168,700 GBP2023-01-31
2,976,529 GBP2022-01-31
Current assets - Investments
1,802 GBP2023-01-31
1,802 GBP2022-01-31
Cash at bank and in hand
205,872 GBP2023-01-31
89,546 GBP2022-01-31
Current Assets
3,409,991 GBP2023-01-31
3,101,494 GBP2022-01-31
Creditors
Current, Amounts falling due within one year
-3,337,399 GBP2023-01-31
-3,057,268 GBP2022-01-31
Net Current Assets/Liabilities
72,592 GBP2023-01-31
44,226 GBP2022-01-31
Total Assets Less Current Liabilities
971,578 GBP2023-01-31
385,208 GBP2022-01-31
Creditors
Non-current, Amounts falling due after one year
-286,744 GBP2023-01-31
Net Assets/Liabilities
635,181 GBP2023-01-31
335,555 GBP2022-01-31
Equity
Called up share capital
9,000 GBP2023-01-31
9,000 GBP2022-01-31
Equity
635,181 GBP2023-01-31
335,555 GBP2022-01-31
Audit Fees/Expenses
9,000 GBP2022-02-01 ~ 2023-01-31
9,000 GBP2021-02-01 ~ 2022-01-31
Wages/Salaries
3,335,142 GBP2022-02-01 ~ 2023-01-31
3,098,068 GBP2021-02-01 ~ 2022-01-31
Social Security Costs
298,990 GBP2022-02-01 ~ 2023-01-31
261,198 GBP2021-02-01 ~ 2022-01-31
Staff Costs/Employee Benefits Expense
3,803,768 GBP2022-02-01 ~ 2023-01-31
3,510,771 GBP2021-02-01 ~ 2022-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
87,718 GBP2021-02-01 ~ 2022-01-31
Tax Expense/Credit at Applicable Tax Rate
56,327 GBP2022-02-01 ~ 2023-01-31
33,239 GBP2021-02-01 ~ 2022-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
490,201 GBP2023-01-31
490,201 GBP2022-01-31
Motor vehicles
5,420 GBP2023-01-31
5,420 GBP2022-01-31
Other
3,681,531 GBP2023-01-31
2,939,602 GBP2022-01-31
Property, Plant & Equipment - Gross Cost
4,252,278 GBP2023-01-31
3,510,349 GBP2022-01-31
Property, Plant & Equipment - Other Disposals
Other
-41,421 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Other Disposals
-41,421 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
456,179 GBP2022-01-31
Motor vehicles
5,420 GBP2022-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,170,367 GBP2022-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
14,566 GBP2022-02-01 ~ 2023-01-31
Owned/Freehold
145,477 GBP2022-02-01 ~ 2023-01-31
Under hire purchased contracts or finance leases
77,083 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Other
-38,635 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-38,635 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
470,745 GBP2023-01-31
Motor vehicles
5,420 GBP2023-01-31
Other
2,862,348 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,354,292 GBP2023-01-31
Property, Plant & Equipment
Plant and equipment
19,456 GBP2023-01-31
34,022 GBP2022-01-31
Other
819,183 GBP2023-01-31
245,111 GBP2022-01-31
Under hire purchased contracts or finance leases
581,917 GBP2023-01-31
12,000 GBP2022-01-31
Raw materials and consumables
33,617 GBP2023-01-31
33,617 GBP2022-01-31
Trade Debtors/Trade Receivables
Current
1,510,386 GBP2023-01-31
1,535,974 GBP2022-01-31
Amounts Owed by Group Undertakings
Current
988,781 GBP2023-01-31
871,507 GBP2022-01-31
Other Debtors
Current
2,606 GBP2023-01-31
2,606 GBP2022-01-31
Prepayments/Accrued Income
Current
666,927 GBP2023-01-31
566,442 GBP2022-01-31
Bank Overdrafts
-622,599 GBP2023-01-31
-634,672 GBP2022-01-31
Cash and Cash Equivalents
-416,727 GBP2023-01-31
-545,126 GBP2022-01-31
Bank Overdrafts
Current
622,599 GBP2023-01-31
634,672 GBP2022-01-31
Trade Creditors/Trade Payables
Current
1,268,572 GBP2023-01-31
1,156,248 GBP2022-01-31
Corporation Tax Payable
Current
37,739 GBP2022-01-31
Taxation/Social Security Payable
Current
503,768 GBP2023-01-31
547,380 GBP2022-01-31
Finance Lease Liabilities - Total Present Value
Current
178,215 GBP2023-01-31
176 GBP2022-01-31
Other Creditors
Current
308,999 GBP2023-01-31
291,516 GBP2022-01-31
Accrued Liabilities/Deferred Income
Current
455,246 GBP2023-01-31
389,537 GBP2022-01-31
Creditors
Current
3,337,399 GBP2023-01-31
3,057,268 GBP2022-01-31
Finance Lease Liabilities - Total Present Value
Non-current
286,744 GBP2023-01-31
Minimum gross finance lease payments owing
464,959 GBP2023-01-31
Net Deferred Tax Liability/Asset
-49,653 GBP2023-01-31
-49,653 GBP2022-01-31
38,065 GBP2021-02-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-87,718 GBP2021-02-01 ~ 2022-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
-49,653 GBP2023-01-31
-49,653 GBP2022-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,000 shares2023-01-31
9,000 shares2022-01-31
Par Value of Share
Class 1 ordinary share
1.002022-02-01 ~ 2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
4,523 GBP2022-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,523 GBP2022-01-31