Par Value of Share
Class 1 ordinary share
12024-02-01 ~ 2025-01-31
Turnover/Revenue
34,136,819 GBP2024-02-01 ~ 2025-01-31
36,666,680 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
28,932,888 GBP2024-02-01 ~ 2025-01-31
31,321,213 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
5,203,931 GBP2024-02-01 ~ 2025-01-31
5,345,467 GBP2023-02-01 ~ 2024-01-31
Distribution Costs
1,149,006 GBP2024-02-01 ~ 2025-01-31
1,223,693 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
1,510,936 GBP2024-02-01 ~ 2025-01-31
1,329,343 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
2,543,989 GBP2024-02-01 ~ 2025-01-31
2,792,431 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
11,845 GBP2024-02-01 ~ 2025-01-31
Interest Payable/Similar Charges (Finance Costs)
431,951 GBP2024-02-01 ~ 2025-01-31
435,273 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
2,123,883 GBP2024-02-01 ~ 2025-01-31
2,357,158 GBP2023-02-01 ~ 2024-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
503,890 GBP2024-02-01 ~ 2025-01-31
760,869 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
1,619,993 GBP2024-02-01 ~ 2025-01-31
1,596,289 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
1,619,993 GBP2024-02-01 ~ 2025-01-31
1,596,289 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
13,406,430 GBP2025-01-31
13,098,049 GBP2024-01-31
Fixed Assets - Investments
20,000 GBP2025-01-31
20,000 GBP2024-01-31
Fixed Assets
13,426,430 GBP2025-01-31
13,118,049 GBP2024-01-31
Total Inventories
5,108,127 GBP2025-01-31
4,906,510 GBP2024-01-31
Debtors
6,605,513 GBP2025-01-31
6,852,537 GBP2024-01-31
Cash at bank and in hand
8,912 GBP2025-01-31
12,744 GBP2024-01-31
Current Assets
11,722,552 GBP2025-01-31
11,771,791 GBP2024-01-31
Creditors
Current
7,029,925 GBP2025-01-31
6,744,438 GBP2024-01-31
Net Current Assets/Liabilities
4,692,627 GBP2025-01-31
5,027,353 GBP2024-01-31
Total Assets Less Current Liabilities
18,119,057 GBP2025-01-31
18,145,402 GBP2024-01-31
Net Assets/Liabilities
13,890,114 GBP2025-01-31
13,106,371 GBP2024-01-31
Equity
Called up share capital
750,000 GBP2025-01-31
750,000 GBP2024-01-31
750,000 GBP2023-01-31
Revaluation reserve
1,260,506 GBP2025-01-31
1,260,506 GBP2024-01-31
1,260,506 GBP2023-01-31
Retained earnings (accumulated losses)
11,879,608 GBP2025-01-31
11,095,865 GBP2024-01-31
10,279,576 GBP2023-01-31
Equity
13,890,114 GBP2025-01-31
13,106,371 GBP2024-01-31
12,290,082 GBP2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-836,250 GBP2024-02-01 ~ 2025-01-31
-780,000 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
-836,250 GBP2024-02-01 ~ 2025-01-31
-780,000 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,619,993 GBP2024-02-01 ~ 2025-01-31
1,596,289 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
8,970,397 GBP2024-02-01 ~ 2025-01-31
8,994,647 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
772,858 GBP2024-02-01 ~ 2025-01-31
744,284 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
345,829 GBP2024-02-01 ~ 2025-01-31
309,651 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
10,089,084 GBP2024-02-01 ~ 2025-01-31
10,048,582 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
2932024-02-01 ~ 2025-01-31
3042023-02-01 ~ 2024-01-31
Director Remuneration
340,201 GBP2024-02-01 ~ 2025-01-31
333,818 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
871,329 GBP2024-02-01 ~ 2025-01-31
789,741 GBP2023-02-01 ~ 2024-01-31
Audit Fees/Expenses
29,450 GBP2024-02-01 ~ 2025-01-31
30,350 GBP2023-02-01 ~ 2024-01-31
Current Tax for the Period
374,196 GBP2024-02-01 ~ 2025-01-31
15,041 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
530,971 GBP2024-02-01 ~ 2025-01-31
589,290 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
4,706,490 GBP2025-01-31
4,706,490 GBP2024-01-31
Plant and equipment
16,508,452 GBP2025-01-31
15,821,782 GBP2024-01-31
Furniture and fittings
2,596,263 GBP2025-01-31
2,569,290 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
23,811,205 GBP2025-01-31
23,097,562 GBP2024-01-31
Property, Plant & Equipment - Disposals
Plant and equipment
-539,063 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
-378,199 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Disposals
-917,262 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,939,806 GBP2025-01-31
8,544,457 GBP2024-01-31
Furniture and fittings
1,464,969 GBP2025-01-31
1,455,056 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,404,775 GBP2025-01-31
9,999,513 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
934,048 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
328,780 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,262,828 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-538,699 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
-318,867 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-857,566 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Land and buildings
4,706,490 GBP2025-01-31
4,706,490 GBP2024-01-31
Plant and equipment
7,568,646 GBP2025-01-31
7,277,325 GBP2024-01-31
Furniture and fittings
1,131,294 GBP2025-01-31
1,114,234 GBP2024-01-31
Investments in Group Undertakings
Cost valuation
20,000 GBP2024-01-31
Investments in Group Undertakings
20,000 GBP2025-01-31
20,000 GBP2024-01-31
Raw Materials
2,824,750 GBP2025-01-31
2,810,537 GBP2024-01-31
Value of work in progress
1,326,588 GBP2025-01-31
1,182,821 GBP2024-01-31
Finished Goods
956,789 GBP2025-01-31
913,152 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
5,549,558 GBP2025-01-31
5,754,559 GBP2024-01-31
Amount of corporation tax that is recoverable
Current
56,672 GBP2024-01-31
Prepayments/Accrued Income
Current
378,938 GBP2025-01-31
363,041 GBP2024-01-31
Debtors
Current, Amounts falling due within one year
5,928,496 GBP2025-01-31
6,174,272 GBP2024-01-31
Bank Borrowings/Overdrafts
Current
200,004 GBP2025-01-31
200,004 GBP2024-01-31
Other Remaining Borrowings
Current
1,141,617 GBP2025-01-31
1,290,808 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Current
760,595 GBP2025-01-31
994,701 GBP2024-01-31
Trade Creditors/Trade Payables
Current
1,887,984 GBP2025-01-31
2,299,336 GBP2024-01-31
Amounts owed to group undertakings
Current
20,000 GBP2025-01-31
20,000 GBP2024-01-31
Corporation Tax Payable
Current
374,196 GBP2025-01-31
Other Taxation & Social Security Payable
Current
741,888 GBP2025-01-31
568,444 GBP2024-01-31
Accrued Liabilities
Current
1,341,141 GBP2025-01-31
919,145 GBP2024-01-31
Bank Borrowings/Overdrafts
Non-current
1,449,989 GBP2025-01-31
1,649,993 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Non-current
997,669 GBP2025-01-31
1,744,200 GBP2024-01-31
Bank Borrowings
Current, Amounts falling due within one year
200,004 GBP2025-01-31
200,004 GBP2024-01-31
Total Borrowings
Current, Amounts falling due within one year
1,341,621 GBP2025-01-31
1,490,812 GBP2024-01-31
Bank Borrowings
Between two and five year, Non-current
1,249,985 GBP2025-01-31
Non-current, Between two and five year
1,449,989 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
1,744,200 GBP2024-01-31
hire purchase agreements
1,758,264 GBP2025-01-31
2,738,901 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
363,850 GBP2025-01-31
285,469 GBP2024-01-31
Between one and five year
715,178 GBP2025-01-31
556,895 GBP2024-01-31
All periods
1,079,028 GBP2025-01-31
842,364 GBP2024-01-31
Bank Borrowings
Secured
1,649,993 GBP2025-01-31
1,849,997 GBP2024-01-31
Total Borrowings
Secured
4,549,874 GBP2025-01-31
5,879,706 GBP2024-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
1,781,285 GBP2025-01-31
1,644,838 GBP2024-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,781,285 GBP2025-01-31
1,644,838 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
750,000 shares2025-01-31
Profit/Loss
Retained earnings (accumulated losses)
1,619,993 GBP2024-02-01 ~ 2025-01-31