13990 - Manufacture Of Other Textiles N.e.c.
Average Number of Employees
712023-02-01 ~ 2024-01-31
712022-02-01 ~ 2023-01-31
Turnover/Revenue
13,107,465 GBP2023-02-01 ~ 2024-01-31
15,285,621 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
-7,739,035 GBP2023-02-01 ~ 2024-01-31
-9,385,288 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
5,368,430 GBP2023-02-01 ~ 2024-01-31
5,900,333 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-5,274,886 GBP2023-02-01 ~ 2024-01-31
-4,917,783 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
93,544 GBP2023-02-01 ~ 2024-01-31
982,550 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
18,424 GBP2023-02-01 ~ 2024-01-31
3,335 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
111,968 GBP2023-02-01 ~ 2024-01-31
1,002,436 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
127,103 GBP2023-02-01 ~ 2024-01-31
775,910 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
192,417 GBP2023-02-01 ~ 2024-01-31
727,592 GBP2022-02-01 ~ 2023-01-31
Intangible Assets
222,134 GBP2023-01-31
Property, Plant & Equipment
1,545,873 GBP2024-01-31
1,519,718 GBP2023-01-31
Fixed Assets - Investments
9,397 GBP2024-01-31
9,397 GBP2023-01-31
Fixed Assets
1,555,270 GBP2024-01-31
1,751,249 GBP2023-01-31
Total Inventories
1,790,997 GBP2024-01-31
1,690,572 GBP2023-01-31
Debtors
Current
2,275,252 GBP2024-01-31
2,514,250 GBP2023-01-31
Cash at bank and in hand
2,685,910 GBP2024-01-31
2,216,759 GBP2023-01-31
Current Assets
6,752,159 GBP2024-01-31
6,421,581 GBP2023-01-31
Creditors
Current, Amounts falling due within one year
-1,258,248 GBP2024-01-31
-1,057,362 GBP2023-01-31
Net Current Assets/Liabilities
5,493,911 GBP2024-01-31
5,364,219 GBP2023-01-31
Total Assets Less Current Liabilities
7,049,181 GBP2024-01-31
7,115,468 GBP2023-01-31
Net Assets/Liabilities
6,892,607 GBP2024-01-31
7,010,726 GBP2023-01-31
Equity
Called up share capital
517,560 GBP2024-01-31
517,560 GBP2023-01-31
517,560 GBP2022-02-01
Share premium
18,893 GBP2024-01-31
18,893 GBP2023-01-31
18,893 GBP2022-02-01
Revaluation reserve
349,486 GBP2024-01-31
349,486 GBP2023-01-31
349,486 GBP2022-02-01
Other miscellaneous reserve
84,954 GBP2024-01-31
84,954 GBP2023-01-31
84,954 GBP2022-02-01
Retained earnings (accumulated losses)
5,897,068 GBP2024-01-31
6,080,501 GBP2023-01-31
6,304,591 GBP2022-02-01
Equity
6,892,607 GBP2024-01-31
7,010,726 GBP2023-01-31
7,283,134 GBP2022-02-01
Profit/Loss
Retained earnings (accumulated losses)
127,103 GBP2023-02-01 ~ 2024-01-31
775,910 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
127,103 GBP2023-02-01 ~ 2024-01-31
775,910 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-310,536 GBP2023-02-01 ~ 2024-01-31
-1,000,000 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
-310,536 GBP2023-02-01 ~ 2024-01-31
-1,000,000 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-02-01 ~ 2024-01-31
Motor vehicles
02023-02-01 ~ 2024-01-31
Furniture and fittings
02023-02-01 ~ 2024-01-31
Audit Fees/Expenses
15,375 GBP2023-02-01 ~ 2024-01-31
14,300 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
2,944,609 GBP2023-02-01 ~ 2024-01-31
2,951,368 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
312,150 GBP2023-02-01 ~ 2024-01-31
312,631 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
3,446,002 GBP2023-02-01 ~ 2024-01-31
3,428,241 GBP2022-02-01 ~ 2023-01-31
Director Remuneration
693,574 GBP2023-02-01 ~ 2024-01-31
725,859 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
30,061 GBP2023-02-01 ~ 2024-01-31
51,119 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
26,906 GBP2023-02-01 ~ 2024-01-31
190,463 GBP2022-02-01 ~ 2023-01-31
Intangible Assets - Gross Cost
Computer software
109,655 GBP2024-01-31
109,655 GBP2023-01-31
Goodwill
666,401 GBP2024-01-31
666,401 GBP2023-01-31
Intangible Assets - Gross Cost
776,056 GBP2024-01-31
776,056 GBP2023-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
666,401 GBP2024-01-31
444,267 GBP2023-01-31
Intangible Assets - Accumulated Amortisation & Impairment
776,056 GBP2024-01-31
553,922 GBP2023-01-31
Intangible Assets - Increase From Amortisation Charge for Year
222,134 GBP2023-02-01 ~ 2024-01-31
Intangible Assets
Goodwill
222,134 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Buildings
1,215,000 GBP2024-01-31
1,215,000 GBP2023-01-31
Plant and equipment
2,621,176 GBP2024-01-31
2,402,960 GBP2023-01-31
Motor vehicles
71,068 GBP2024-01-31
53,006 GBP2023-01-31
Furniture and fittings
505,149 GBP2024-01-31
510,173 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
4,412,393 GBP2024-01-31
4,181,139 GBP2023-01-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-50,111 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-26,357 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
-5,024 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals
-81,492 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,908,955 GBP2023-01-31
Motor vehicles
27,176 GBP2023-01-31
Furniture and fittings
433,510 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,661,421 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
182,972 GBP2023-02-01 ~ 2024-01-31
Motor vehicles, Owned/Freehold
7,959 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings, Owned/Freehold
43,907 GBP2023-02-01 ~ 2024-01-31
Owned/Freehold
249,538 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-19,661 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-19,754 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
-5,024 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-44,439 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,072,266 GBP2024-01-31
Motor vehicles
15,381 GBP2024-01-31
Furniture and fittings
472,393 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,866,520 GBP2024-01-31
Property, Plant & Equipment
Buildings
908,520 GBP2024-01-31
923,220 GBP2023-01-31
Plant and equipment
548,910 GBP2024-01-31
494,005 GBP2023-01-31
Motor vehicles
55,687 GBP2024-01-31
25,830 GBP2023-01-31
Furniture and fittings
32,756 GBP2024-01-31
76,663 GBP2023-01-31
Investments in Subsidiaries
6,540 GBP2024-01-31
6,540 GBP2023-01-31
Raw materials and consumables
23,792 GBP2024-01-31
22,249 GBP2023-01-31
Value of work in progress
167,920 GBP2024-01-31
298,315 GBP2023-01-31
Finished Goods/Goods for Resale
1,599,285 GBP2024-01-31
1,370,008 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
2,080,298 GBP2024-01-31
2,303,871 GBP2023-01-31
Amounts Owed by Group Undertakings
Current
31,780 GBP2024-01-31
3,589 GBP2023-01-31
Other Debtors
Current
2,573 GBP2024-01-31
15,853 GBP2023-01-31
Prepayments/Accrued Income
Current
73,670 GBP2024-01-31
37,350 GBP2023-01-31
Trade Creditors/Trade Payables
Current
725,893 GBP2024-01-31
366,970 GBP2023-01-31
Amounts owed to group undertakings
Current
6,538 GBP2024-01-31
6,538 GBP2023-01-31
Corporation Tax Payable
Current
59,486 GBP2024-01-31
175,079 GBP2023-01-31
Taxation/Social Security Payable
Current
149,064 GBP2024-01-31
71,032 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
317,267 GBP2024-01-31
383,519 GBP2023-01-31
Creditors
Current
1,258,248 GBP2024-01-31
1,057,362 GBP2023-01-31
Net Deferred Tax Liability/Asset
-156,574 GBP2024-01-31
-104,742 GBP2023-01-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-30,061 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
-148,358 GBP2024-01-31
-118,298 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
517,560 shares2024-01-31
517,560 shares2023-01-31
Par Value of Share
Class 1 ordinary share
1.002023-02-01 ~ 2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
69,405 GBP2024-01-31
72,765 GBP2023-01-31
Between one and five year
143,158 GBP2024-01-31
211,089 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
212,563 GBP2024-01-31
283,854 GBP2023-01-31