Average Number of Employees
602023-02-01 ~ 2024-01-31
552022-02-01 ~ 2023-01-31
Turnover/Revenue
50,154,359 GBP2023-02-01 ~ 2024-01-31
36,441,272 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
-42,329,297 GBP2023-02-01 ~ 2024-01-31
-31,398,472 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
7,825,062 GBP2023-02-01 ~ 2024-01-31
5,042,800 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-4,566,165 GBP2023-02-01 ~ 2024-01-31
-3,996,548 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
3,283,213 GBP2023-02-01 ~ 2024-01-31
1,066,452 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
170,341 GBP2023-02-01 ~ 2024-01-31
12,727 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
3,443,429 GBP2023-02-01 ~ 2024-01-31
1,067,368 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
2,656,827 GBP2023-02-01 ~ 2024-01-31
862,404 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
650,742 GBP2024-01-31
551,406 GBP2023-01-31
Fixed Assets - Investments
40,000 GBP2024-01-31
40,000 GBP2023-01-31
Fixed Assets
690,742 GBP2024-01-31
591,406 GBP2023-01-31
Total Inventories
50,110 GBP2024-01-31
22,981 GBP2023-01-31
Debtors
Current
8,048,753 GBP2024-01-31
9,669,993 GBP2023-01-31
Cash at bank and in hand
6,375,092 GBP2024-01-31
3,471,724 GBP2023-01-31
Current Assets
14,473,955 GBP2024-01-31
13,164,698 GBP2023-01-31
Creditors
Current, Amounts falling due within one year
-9,358,022 GBP2024-01-31
Net Current Assets/Liabilities
5,115,933 GBP2024-01-31
4,563,956 GBP2023-01-31
Total Assets Less Current Liabilities
5,806,675 GBP2024-01-31
5,155,362 GBP2023-01-31
Creditors
Non-current, Amounts falling due after one year
-178,000 GBP2024-01-31
Net Assets/Liabilities
5,521,827 GBP2024-01-31
4,815,000 GBP2023-01-31
Equity
Called up share capital
25,000 GBP2024-01-31
25,000 GBP2023-01-31
25,000 GBP2022-02-01
Retained earnings (accumulated losses)
5,496,827 GBP2024-01-31
4,790,000 GBP2023-01-31
4,528,616 GBP2022-02-01
Equity
5,521,827 GBP2024-01-31
4,815,000 GBP2023-01-31
4,553,616 GBP2022-02-01
Profit/Loss
Retained earnings (accumulated losses)
2,656,827 GBP2023-02-01 ~ 2024-01-31
862,404 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,656,827 GBP2023-02-01 ~ 2024-01-31
862,404 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
2,656,827 GBP2023-02-01 ~ 2024-01-31
862,404 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-1,950,000 GBP2023-02-01 ~ 2024-01-31
-601,020 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
-1,950,000 GBP2023-02-01 ~ 2024-01-31
-601,020 GBP2022-02-01 ~ 2023-01-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,950,000 GBP2023-02-01 ~ 2024-01-31
Equity - Income/Expense Recognised Directly
-1,950,000 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
152023-02-01 ~ 2024-01-31
Motor vehicles
252023-02-01 ~ 2024-01-31
Furniture and fittings
152023-02-01 ~ 2024-01-31
Audit Fees/Expenses
16,650 GBP2023-02-01 ~ 2024-01-31
16,000 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
3,492,073 GBP2023-02-01 ~ 2024-01-31
3,158,858 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
423,217 GBP2023-02-01 ~ 2024-01-31
392,392 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
4,112,720 GBP2023-02-01 ~ 2024-01-31
3,690,047 GBP2022-02-01 ~ 2023-01-31
Director Remuneration
617,859 GBP2023-02-01 ~ 2024-01-31
651,556 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
33,486 GBP2023-02-01 ~ 2024-01-31
11,921 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
826,423 GBP2023-02-01 ~ 2024-01-31
202,800 GBP2022-02-01 ~ 2023-01-31
Dividends Paid on Shares
1,950,000 GBP2023-02-01 ~ 2024-01-31
601,020 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
114,439 GBP2024-01-31
116,341 GBP2023-01-31
Motor vehicles
586,490 GBP2024-01-31
439,462 GBP2023-01-31
Furniture and fittings
542,760 GBP2024-01-31
531,106 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
1,574,984 GBP2024-01-31
1,412,429 GBP2023-01-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,109 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-266,684 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
-33,101 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals
-302,894 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
87,992 GBP2023-01-31
Motor vehicles
171,978 GBP2023-01-31
Furniture and fittings
395,799 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
861,023 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
4,418 GBP2023-02-01 ~ 2024-01-31
Motor vehicles, Owned/Freehold
99,649 GBP2023-02-01 ~ 2024-01-31
Owned/Freehold
148,342 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-2,932 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-53,053 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
-29,138 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-85,123 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
89,478 GBP2024-01-31
Motor vehicles
218,574 GBP2024-01-31
Furniture and fittings
389,758 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
924,242 GBP2024-01-31
Property, Plant & Equipment
Plant and equipment
24,961 GBP2024-01-31
28,349 GBP2023-01-31
Motor vehicles
367,916 GBP2024-01-31
267,484 GBP2023-01-31
Furniture and fittings
153,002 GBP2024-01-31
135,307 GBP2023-01-31
Raw materials and consumables
42,803 GBP2024-01-31
20,000 GBP2023-01-31
Value of work in progress
7,307 GBP2024-01-31
2,981 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
3,251,172 GBP2024-01-31
4,097,014 GBP2023-01-31
Amounts Owed by Group Undertakings
Current
171,405 GBP2024-01-31
1,686,405 GBP2023-01-31
Other Debtors
Current
880,941 GBP2024-01-31
848,670 GBP2023-01-31
Prepayments/Accrued Income
Current
99,635 GBP2024-01-31
64,447 GBP2023-01-31
Cash and Cash Equivalents
6,375,092 GBP2024-01-31
3,471,725 GBP2023-01-31
Trade Creditors/Trade Payables
Current
4,387,420 GBP2024-01-31
4,208,727 GBP2023-01-31
Corporation Tax Payable
Current
822,462 GBP2024-01-31
216,355 GBP2023-01-31
Taxation/Social Security Payable
Current
1,726,344 GBP2024-01-31
1,248,038 GBP2023-01-31
Other Creditors
Current
129,002 GBP2024-01-31
122,625 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
2,292,794 GBP2024-01-31
2,804,997 GBP2023-01-31
Creditors
Current
9,358,022 GBP2024-01-31
8,600,742 GBP2023-01-31
Other Creditors
Non-current
178,000 GBP2024-01-31
267,000 GBP2023-01-31
Creditors
Non-current
178,000 GBP2024-01-31
267,000 GBP2023-01-31
Net Deferred Tax Liability/Asset
-106,848 GBP2024-01-31
-73,362 GBP2023-01-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-33,486 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
-106,848 GBP2024-01-31
-73,362 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,000 shares2024-01-31
25,000 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
171,905 GBP2024-01-31
124,610 GBP2023-01-31
Between one and five year
390,801 GBP2024-01-31
437,721 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
562,706 GBP2024-01-31
562,331 GBP2023-01-31