Par Value of Share
Class 1 ordinary share
12023-02-01 ~ 2024-01-31
Turnover/Revenue
18,912,997 GBP2023-02-01 ~ 2024-01-31
32,395,074 GBP2021-08-01 ~ 2023-01-31
Cost of Sales
14,130,096 GBP2023-02-01 ~ 2024-01-31
24,161,791 GBP2021-08-01 ~ 2023-01-31
Gross Profit/Loss
4,782,901 GBP2023-02-01 ~ 2024-01-31
8,233,283 GBP2021-08-01 ~ 2023-01-31
Distribution Costs
876,085 GBP2023-02-01 ~ 2024-01-31
1,448,960 GBP2021-08-01 ~ 2023-01-31
Administrative Expenses
4,189,096 GBP2023-02-01 ~ 2024-01-31
6,109,884 GBP2021-08-01 ~ 2023-01-31
Operating Profit/Loss
-279,080 GBP2023-02-01 ~ 2024-01-31
686,325 GBP2021-08-01 ~ 2023-01-31
Interest Payable/Similar Charges (Finance Costs)
382,812 GBP2023-02-01 ~ 2024-01-31
488,185 GBP2021-08-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
-661,892 GBP2023-02-01 ~ 2024-01-31
198,140 GBP2021-08-01 ~ 2023-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-163,451 GBP2023-02-01 ~ 2024-01-31
138,955 GBP2021-08-01 ~ 2023-01-31
Profit/Loss
-498,441 GBP2023-02-01 ~ 2024-01-31
59,185 GBP2021-08-01 ~ 2023-01-31
Comprehensive Income/Expense
-498,441 GBP2023-02-01 ~ 2024-01-31
59,185 GBP2021-08-01 ~ 2023-01-31
Property, Plant & Equipment
2,944,236 GBP2024-01-31
3,227,796 GBP2023-01-31
Total Inventories
1,206,563 GBP2024-01-31
1,744,801 GBP2023-01-31
Debtors
7,543,025 GBP2024-01-31
8,237,252 GBP2023-01-31
Cash at bank and in hand
501 GBP2024-01-31
2,075 GBP2023-01-31
Current Assets
8,750,089 GBP2024-01-31
9,984,128 GBP2023-01-31
Creditors
Current
8,048,987 GBP2024-01-31
8,538,107 GBP2023-01-31
Net Current Assets/Liabilities
701,102 GBP2024-01-31
1,446,021 GBP2023-01-31
Total Assets Less Current Liabilities
3,645,338 GBP2024-01-31
4,673,817 GBP2023-01-31
Creditors
Non-current
-592,272 GBP2024-01-31
-956,837 GBP2023-01-31
Net Assets/Liabilities
2,596,814 GBP2024-01-31
3,095,255 GBP2023-01-31
Equity
Called up share capital
100 GBP2024-01-31
100 GBP2023-01-31
100 GBP2021-07-31
Retained earnings (accumulated losses)
2,596,714 GBP2024-01-31
3,095,155 GBP2023-01-31
3,035,970 GBP2021-07-31
Equity
2,596,814 GBP2024-01-31
3,095,255 GBP2023-01-31
3,036,070 GBP2021-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-498,441 GBP2023-02-01 ~ 2024-01-31
59,185 GBP2021-08-01 ~ 2023-01-31
Wages/Salaries
3,405,726 GBP2023-02-01 ~ 2024-01-31
4,450,766 GBP2021-08-01 ~ 2023-01-31
Social Security Costs
372,787 GBP2023-02-01 ~ 2024-01-31
562,876 GBP2021-08-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
126,552 GBP2023-02-01 ~ 2024-01-31
207,650 GBP2021-08-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
3,905,065 GBP2023-02-01 ~ 2024-01-31
5,221,292 GBP2021-08-01 ~ 2023-01-31
Average Number of Employees
1022023-02-01 ~ 2024-01-31
1032021-08-01 ~ 2023-01-31
Director Remuneration
588,467 GBP2023-02-01 ~ 2024-01-31
876,000 GBP2021-08-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
395,779 GBP2023-02-01 ~ 2024-01-31
660,595 GBP2021-08-01 ~ 2023-01-31
Audit Fees/Expenses
13,400 GBP2023-02-01 ~ 2024-01-31
19,125 GBP2021-08-01 ~ 2023-01-31
Current Tax for the Period
2,022 GBP2023-02-01 ~ 2024-01-31
-33,293 GBP2021-08-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
-159,053 GBP2023-02-01 ~ 2024-01-31
37,647 GBP2021-08-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
9,557,289 GBP2024-01-31
9,465,136 GBP2023-01-31
Motor vehicles
272,084 GBP2024-01-31
272,084 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
9,829,373 GBP2024-01-31
9,737,220 GBP2023-01-31
Property, Plant & Equipment - Disposals
Plant and equipment
-20,066 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Disposals
-20,066 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,741,955 GBP2024-01-31
6,403,292 GBP2023-01-31
Motor vehicles
143,182 GBP2024-01-31
106,132 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,885,137 GBP2024-01-31
6,509,424 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
358,729 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
37,050 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
395,779 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-20,066 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-20,066 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Plant and equipment
2,815,334 GBP2024-01-31
3,061,844 GBP2023-01-31
Motor vehicles
128,902 GBP2024-01-31
165,952 GBP2023-01-31
Raw Materials
461,639 GBP2024-01-31
621,177 GBP2023-01-31
Value of work in progress
228,962 GBP2024-01-31
228,962 GBP2023-01-31
Finished Goods
436,300 GBP2024-01-31
801,509 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
2,885,669 GBP2024-01-31
3,405,110 GBP2023-01-31
Amounts Owed by Group Undertakings
Current
3,787,271 GBP2024-01-31
3,770,558 GBP2023-01-31
Other Debtors
Current
5,376 GBP2024-01-31
24,893 GBP2023-01-31
Amount of corporation tax that is recoverable
Current
6,708 GBP2024-01-31
6,708 GBP2023-01-31
Prepayments/Accrued Income
Current
91,690 GBP2024-01-31
73,151 GBP2023-01-31
Debtors
Current, Amounts falling due within one year
7,543,025 GBP2024-01-31
8,237,252 GBP2023-01-31
Bank Borrowings/Overdrafts
Current
349,949 GBP2024-01-31
505,549 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Current
333,110 GBP2024-01-31
212,976 GBP2023-01-31
Trade Creditors/Trade Payables
Current
3,949,737 GBP2024-01-31
4,392,687 GBP2023-01-31
Amounts owed to group undertakings
Current
330 GBP2024-01-31
Other Taxation & Social Security Payable
Current
245,179 GBP2024-01-31
92,416 GBP2023-01-31
Other Creditors
Current
50,045 GBP2024-01-31
40,528 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
97,481 GBP2024-01-31
124,080 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Non-current
592,272 GBP2024-01-31
956,837 GBP2023-01-31
Total Borrowings
Current, Amounts falling due within one year
349,949 GBP2024-01-31
505,549 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
592,272 GBP2024-01-31
956,837 GBP2023-01-31
hire purchase agreements
925,382 GBP2024-01-31
1,169,813 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
530,991 GBP2024-01-31
431,665 GBP2023-01-31
Between one and five year
1,844,378 GBP2024-01-31
1,415,618 GBP2023-01-31
More than five year
1,856,250 GBP2024-01-31
1,466,667 GBP2023-01-31
All periods
4,231,619 GBP2024-01-31
3,313,950 GBP2023-01-31
Bank Overdrafts
Secured
349,949 GBP2024-01-31
349,993 GBP2023-01-31
Bank Borrowings
Secured
155,556 GBP2023-01-31
Total Borrowings
Secured
1,275,331 GBP2024-01-31
1,675,362 GBP2023-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
456,252 GBP2024-01-31
621,725 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-01-31