Cost of Sales
-6,670,154 GBP2024-02-01 ~ 2025-01-31
-7,973,729 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
2,334,414 GBP2024-02-01 ~ 2025-01-31
3,132,926 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
-2,282,672 GBP2024-02-01 ~ 2025-01-31
-3,012,686 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
5,143 GBP2024-02-01 ~ 2025-01-31
3,127 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
25,044 GBP2024-02-01 ~ 2025-01-31
93,094 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
31,834 GBP2024-02-01 ~ 2025-01-31
74,552 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
31,834 GBP2024-02-01 ~ 2025-01-31
74,552 GBP2023-02-01 ~ 2024-01-31
Equity
Called up share capital
100 GBP2025-01-31
100 GBP2024-01-31
100 GBP2023-01-31
Retained earnings (accumulated losses)
1,704,493 GBP2025-01-31
1,672,659 GBP2024-01-31
1,598,107 GBP2023-01-31
Profit/Loss
Retained earnings (accumulated losses)
31,834 GBP2024-02-01 ~ 2025-01-31
74,552 GBP2023-02-01 ~ 2024-01-31
Equity
1,704,593 GBP2025-01-31
1,672,759 GBP2024-01-31
Property, Plant & Equipment
806,868 GBP2025-01-31
782,720 GBP2024-01-31
Debtors
2,230,062 GBP2025-01-31
2,579,458 GBP2024-01-31
Cash at bank and in hand
85,273 GBP2025-01-31
428,146 GBP2024-01-31
Current Assets
3,056,103 GBP2025-01-31
3,825,671 GBP2024-01-31
Creditors
Amounts falling due within one year
-1,734,820 GBP2025-01-31
-2,477,074 GBP2024-01-31
Net Current Assets/Liabilities
1,321,283 GBP2025-01-31
1,348,597 GBP2024-01-31
Total Assets Less Current Liabilities
2,128,151 GBP2025-01-31
2,131,317 GBP2024-01-31
Creditors
Amounts falling due after one year
-270,022 GBP2025-01-31
-314,169 GBP2024-01-31
Net Assets/Liabilities
1,704,593 GBP2025-01-31
1,672,759 GBP2024-01-31
Audit Fees/Expenses
16,000 GBP2024-02-01 ~ 2025-01-31
12,000 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
612024-02-01 ~ 2025-01-31
592023-02-01 ~ 2024-01-31
Wages/Salaries
2,292,791 GBP2024-02-01 ~ 2025-01-31
2,310,113 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
43,615 GBP2024-02-01 ~ 2025-01-31
44,256 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
2,336,406 GBP2024-02-01 ~ 2025-01-31
2,354,369 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-6,790 GBP2024-02-01 ~ 2025-01-31
4,840 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
218,364 GBP2025-01-31
218,364 GBP2024-01-31
Plant and equipment
872,696 GBP2025-01-31
795,653 GBP2024-01-31
Furniture and fittings
369,047 GBP2025-01-31
365,401 GBP2024-01-31
Computers
146,918 GBP2025-01-31
124,111 GBP2024-01-31
Motor vehicles
161,174 GBP2025-01-31
126,791 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
1,768,199 GBP2025-01-31
1,630,320 GBP2024-01-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
0 GBP2024-02-01 ~ 2025-01-31
Computers
0 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
-29,500 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals
-29,500 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
41,298 GBP2025-01-31
32,564 GBP2024-01-31
Plant and equipment
470,263 GBP2025-01-31
399,246 GBP2024-01-31
Furniture and fittings
252,702 GBP2025-01-31
232,170 GBP2024-01-31
Computers
125,987 GBP2025-01-31
118,314 GBP2024-01-31
Motor vehicles
71,081 GBP2025-01-31
65,306 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
961,331 GBP2025-01-31
847,600 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
8,734 GBP2024-02-01 ~ 2025-01-31
Plant and equipment
71,017 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
20,532 GBP2024-02-01 ~ 2025-01-31
Computers
7,673 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
30,572 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
138,528 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
0 GBP2024-02-01 ~ 2025-01-31
Computers
0 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
-24,797 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-24,797 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Improvements to leasehold property
177,066 GBP2025-01-31
185,800 GBP2024-01-31
Plant and equipment
402,433 GBP2025-01-31
396,407 GBP2024-01-31
Furniture and fittings
116,345 GBP2025-01-31
133,231 GBP2024-01-31
Computers
20,931 GBP2025-01-31
5,797 GBP2024-01-31
Motor vehicles
90,093 GBP2025-01-31
61,485 GBP2024-01-31
Debtors
Non-current
452,323 GBP2025-01-31
449,080 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
1,095,887 GBP2025-01-31
1,382,507 GBP2024-01-31
Amounts Owed by Group Undertakings
Current
677,498 GBP2025-01-31
677,498 GBP2024-01-31
Other Debtors
Current
344,168 GBP2025-01-31
434,906 GBP2024-01-31
Prepayments/Accrued Income
Current
79,707 GBP2025-01-31
67,681 GBP2024-01-31
Debtors - Deferred Tax Asset
Current
32,802 GBP2025-01-31
16,866 GBP2024-01-31
Debtors
Current, Amounts falling due within one year
2,230,062 GBP2025-01-31
2,579,458 GBP2024-01-31
Bank Borrowings/Overdrafts
Current
33,645 GBP2025-01-31
14,247 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Current
180,188 GBP2025-01-31
112,503 GBP2024-01-31
Trade Creditors/Trade Payables
Current
823,122 GBP2025-01-31
1,282,485 GBP2024-01-31
Corporation Tax Payable
Current
0 GBP2025-01-31
13,702 GBP2024-01-31
Other Taxation & Social Security Payable
Current
134,059 GBP2025-01-31
122,973 GBP2024-01-31
Other Creditors
Current
154,302 GBP2025-01-31
659,164 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
409,504 GBP2025-01-31
272,000 GBP2024-01-31
Creditors
Current
1,734,820 GBP2025-01-31
2,477,074 GBP2024-01-31
Bank Borrowings/Overdrafts
Non-current
61,478 GBP2025-01-31
21,371 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Non-current
208,544 GBP2025-01-31
292,798 GBP2024-01-31
Creditors
Non-current
270,022 GBP2025-01-31
314,169 GBP2024-01-31
Bank Borrowings
95,123 GBP2025-01-31
35,618 GBP2024-01-31
Total Borrowings
Current
33,645 GBP2025-01-31
14,247 GBP2024-01-31
Non-current
61,478 GBP2025-01-31
21,371 GBP2024-01-31
Minimum gross finance lease payments owing
Amounts falling due within one year
180,188 GBP2025-01-31
112,503 GBP2024-01-31
Minimum gross finance lease payments owing
388,732 GBP2025-01-31
405,301 GBP2024-01-31
Par Value of Share
Class 1 ordinary share
5 GBP2024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2025-01-31
2,000 shares2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
82,500 GBP2025-01-31
0 GBP2024-01-31
Between two and five year
307,170 GBP2025-01-31
0 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
389,670 GBP2025-01-31
0 GBP2024-01-31