Average Number of Employees
1412020-02-01 ~ 2021-01-31
1582019-02-01 ~ 2020-01-31
Profit/Loss
4,569,418 GBP2020-02-01 ~ 2021-01-31
3,631,033 GBP2019-02-01 ~ 2020-01-31
Intangible Assets - Gross Cost
Development expenditure
20,000 GBP2021-01-31
Intangible Assets
Development expenditure
20,000 GBP2021-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
119,590 GBP2021-01-31
119,219 GBP2020-01-31
Turnover/Revenue
20,303,548 GBP2020-02-01 ~ 2021-01-31
18,963,769 GBP2019-02-01 ~ 2020-01-31
Cost of Sales
-11,653,425 GBP2020-02-01 ~ 2021-01-31
-11,622,097 GBP2019-02-01 ~ 2020-01-31
Gross Profit/Loss
8,650,123 GBP2020-02-01 ~ 2021-01-31
7,341,672 GBP2019-02-01 ~ 2020-01-31
Distribution Costs
-115,732 GBP2020-02-01 ~ 2021-01-31
-169,026 GBP2019-02-01 ~ 2020-01-31
Administrative Expenses
-3,193,681 GBP2020-02-01 ~ 2021-01-31
-2,794,929 GBP2019-02-01 ~ 2020-01-31
Operating Profit/Loss
5,569,499 GBP2020-02-01 ~ 2021-01-31
4,452,435 GBP2019-02-01 ~ 2020-01-31
Profit/Loss on Ordinary Activities Before Tax
5,573,400 GBP2020-02-01 ~ 2021-01-31
4,477,255 GBP2019-02-01 ~ 2020-01-31
Comprehensive Income/Expense
4,569,418 GBP2020-02-01 ~ 2021-01-31
3,631,033 GBP2019-02-01 ~ 2020-01-31
Dividends Paid
Retained earnings (accumulated losses)
-82,000 GBP2020-02-01 ~ 2021-01-31
-5,079,500 GBP2019-02-01 ~ 2020-01-31
Equity
Retained earnings (accumulated losses)
18,844,416 GBP2021-01-31
14,356,998 GBP2020-01-31
15,805,465 GBP2019-01-31
Intangible Assets
20,000 GBP2021-01-31
Property, Plant & Equipment
2,852,019 GBP2021-01-31
2,888,408 GBP2020-01-31
Fixed Assets
2,872,019 GBP2021-01-31
2,888,408 GBP2020-01-31
Total Inventories
4,690,918 GBP2021-01-31
5,049,183 GBP2020-01-31
Debtors
8,171,142 GBP2021-01-31
5,772,569 GBP2020-01-31
Cash at bank and in hand
7,102,366 GBP2021-01-31
4,536,972 GBP2020-01-31
Current Assets
19,964,426 GBP2021-01-31
15,358,724 GBP2020-01-31
Net Current Assets/Liabilities
16,105,959 GBP2021-01-31
11,601,781 GBP2020-01-31
Total Assets Less Current Liabilities
18,977,978 GBP2021-01-31
14,490,189 GBP2020-01-31
Net Assets/Liabilities
18,858,388 GBP2021-01-31
14,370,970 GBP2020-01-31
Equity
Called up share capital
80,000 GBP2021-01-31
80,000 GBP2020-01-31
Revaluation reserve
-86,028 GBP2021-01-31
-86,028 GBP2020-01-31
Capital redemption reserve
20,000 GBP2021-01-31
20,000 GBP2020-01-31
Equity
18,858,388 GBP2021-01-31
14,370,970 GBP2020-01-31
Property, Plant & Equipment - Depreciation Expense
118,366 GBP2020-02-01 ~ 2021-01-31
131,361 GBP2019-02-01 ~ 2020-01-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.152020-02-01 ~ 2021-01-31
Furniture and fittings
0.152020-02-01 ~ 2021-01-31
Motor vehicles
0.252020-02-01 ~ 2021-01-31
Average number of employees in administration and support functions
242020-02-01 ~ 2021-01-31
342019-02-01 ~ 2020-01-31
Wages/Salaries
3,124,764 GBP2020-02-01 ~ 2021-01-31
3,203,881 GBP2019-02-01 ~ 2020-01-31
Social Security Costs
319,241 GBP2020-02-01 ~ 2021-01-31
266,080 GBP2019-02-01 ~ 2020-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
76,452 GBP2020-02-01 ~ 2021-01-31
82,463 GBP2019-02-01 ~ 2020-01-31
Staff Costs/Employee Benefits Expense
3,520,457 GBP2020-02-01 ~ 2021-01-31
3,552,424 GBP2019-02-01 ~ 2020-01-31
Director Remuneration
508,706 GBP2020-02-01 ~ 2021-01-31
173,294 GBP2019-02-01 ~ 2020-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
371 GBP2020-02-01 ~ 2021-01-31
-10,723 GBP2019-02-01 ~ 2020-01-31
Tax Expense/Credit at Applicable Tax Rate
1,058,946 GBP2020-02-01 ~ 2021-01-31
850,679 GBP2019-02-01 ~ 2020-01-31
Intangible Assets - Gross Cost
20,000 GBP2021-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,628,684 GBP2021-01-31
2,622,388 GBP2020-01-31
Land and buildings, Short leasehold
195,000 GBP2021-01-31
195,000 GBP2020-01-31
Plant and equipment
365,262 GBP2021-01-31
365,262 GBP2020-01-31
Furniture and fittings
456,989 GBP2021-01-31
390,550 GBP2020-01-31
Motor vehicles
197,467 GBP2021-01-31
247,030 GBP2020-01-31
Property, Plant & Equipment - Gross Cost
3,843,402 GBP2021-01-31
3,820,230 GBP2020-01-31
Property, Plant & Equipment - Disposals
Motor vehicles
-65,058 GBP2020-02-01 ~ 2021-01-31
Property, Plant & Equipment - Disposals
-65,058 GBP2020-02-01 ~ 2021-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
333,612 GBP2021-01-31
291,165 GBP2020-01-31
Plant and equipment
249,096 GBP2021-01-31
227,424 GBP2020-01-31
Furniture and fittings
255,804 GBP2021-01-31
215,855 GBP2020-01-31
Motor vehicles
152,871 GBP2021-01-31
197,378 GBP2020-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
991,383 GBP2021-01-31
931,822 GBP2020-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
42,447 GBP2020-02-01 ~ 2021-01-31
Plant and equipment
21,672 GBP2020-02-01 ~ 2021-01-31
Furniture and fittings
39,949 GBP2020-02-01 ~ 2021-01-31
Motor vehicles
14,298 GBP2020-02-01 ~ 2021-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
118,366 GBP2020-02-01 ~ 2021-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-58,805 GBP2020-02-01 ~ 2021-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-58,805 GBP2020-02-01 ~ 2021-01-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,295,072 GBP2021-01-31
2,331,223 GBP2020-01-31
Land and buildings, Short leasehold
195,000 GBP2021-01-31
195,000 GBP2020-01-31
Plant and equipment
116,166 GBP2021-01-31
137,838 GBP2020-01-31
Furniture and fittings
201,185 GBP2021-01-31
174,695 GBP2020-01-31
Motor vehicles
44,596 GBP2021-01-31
49,652 GBP2020-01-31
Raw Materials
4,531,005 GBP2021-01-31
4,760,514 GBP2020-01-31
Value of work in progress
159,913 GBP2021-01-31
288,669 GBP2020-01-31
Trade Debtors/Trade Receivables
5,185,479 GBP2021-01-31
4,349,607 GBP2020-01-31
Prepayments/Accrued Income
464,529 GBP2021-01-31
279,689 GBP2020-01-31
Amounts owed by directors
296,069 GBP2021-01-31
188,508 GBP2020-01-31
Other Debtors
2,225,065 GBP2021-01-31
954,765 GBP2020-01-31
Amounts falling due after one year
61,323 GBP2021-01-31
61,323 GBP2020-01-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,755,192 GBP2021-01-31
1,621,005 GBP2020-01-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
1,362,600 GBP2021-01-31
605,474 GBP2020-01-31
Corporation Tax Payable
Amounts falling due within one year
599,943 GBP2021-01-31
1,108,244 GBP2020-01-31
Other Taxation & Social Security Payable
Amounts falling due within one year
107,225 GBP2021-01-31
362,493 GBP2020-01-31
Other Creditors
Amounts falling due within one year
33,507 GBP2021-01-31
59,727 GBP2020-01-31
Deferred Tax Liabilities
119,590 GBP2021-01-31
119,219 GBP2020-01-31
Par Value of Share
Class 1 ordinary share
1 shares2020-02-01 ~ 2021-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
80,000 shares2021-01-31
80,000 shares2020-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
57,142 GBP2021-01-31
82,869 GBP2020-01-31
Between one and five year
196,570 GBP2021-01-31
210,769 GBP2020-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
253,712 GBP2021-01-31
293,638 GBP2020-01-31
Advances or credits given to directors
296,069 GBP2021-01-31
188,508 GBP2020-01-31
151,223 GBP2019-01-31
Advances or credits made to directors during the period
107,561 GBP2020-02-01 ~ 2021-01-31
37,285 GBP2019-02-01 ~ 2020-01-31