Turnover/Revenue
5,953,056 GBP2022-02-01 ~ 2023-01-31
6,540,006 GBP2021-02-01 ~ 2022-01-31
Cost of Sales
-2,301,690 GBP2022-02-01 ~ 2023-01-31
-2,276,532 GBP2021-02-01 ~ 2022-01-31
Gross Profit/Loss
3,651,366 GBP2022-02-01 ~ 2023-01-31
4,263,474 GBP2021-02-01 ~ 2022-01-31
Administrative Expenses
-2,481,277 GBP2022-02-01 ~ 2023-01-31
-2,171,901 GBP2021-02-01 ~ 2022-01-31
Operating Profit/Loss
1,176,089 GBP2022-02-01 ~ 2023-01-31
2,181,989 GBP2021-02-01 ~ 2022-01-31
Profit/Loss on Ordinary Activities Before Tax
1,091,590 GBP2022-02-01 ~ 2023-01-31
2,088,550 GBP2021-02-01 ~ 2022-01-31
Profit/Loss
867,484 GBP2022-02-01 ~ 2023-01-31
1,588,486 GBP2021-02-01 ~ 2022-01-31
Property, Plant & Equipment
9,685,002 GBP2023-01-31
9,630,153 GBP2022-01-31
Total Inventories
12,611 GBP2023-01-31
9,122 GBP2022-01-31
Debtors
1,967,625 GBP2023-01-31
1,377,557 GBP2022-01-31
Cash at bank and in hand
710,137 GBP2023-01-31
1,620,969 GBP2022-01-31
Current Assets
2,690,373 GBP2023-01-31
3,007,648 GBP2022-01-31
Net Current Assets/Liabilities
1,880,919 GBP2023-01-31
1,701,819 GBP2022-01-31
Total Assets Less Current Liabilities
11,565,921 GBP2023-01-31
11,331,972 GBP2022-01-31
Creditors
Non-current, Amounts falling due after one year
-1,846,879 GBP2023-01-31
-2,526,077 GBP2022-01-31
Net Assets/Liabilities
8,252,935 GBP2023-01-31
7,385,451 GBP2022-01-31
Equity
Called up share capital
3,009,478 GBP2023-01-31
3,009,478 GBP2022-01-31
3,009,478 GBP2021-01-31
Revaluation reserve
101,488 GBP2023-01-31
101,488 GBP2022-01-31
101,488 GBP2021-01-31
Retained earnings (accumulated losses)
5,141,969 GBP2023-01-31
4,274,485 GBP2022-01-31
2,685,999 GBP2021-01-31
Equity
8,252,935 GBP2023-01-31
7,385,451 GBP2022-01-31
5,796,965 GBP2021-01-31
Profit/Loss
Retained earnings (accumulated losses)
867,484 GBP2022-02-01 ~ 2023-01-31
1,588,486 GBP2021-02-01 ~ 2022-01-31
Property, Plant & Equipment - Depreciation Expense
293,526 GBP2022-02-01 ~ 2023-01-31
280,999 GBP2021-02-01 ~ 2022-01-31
Audit Fees/Expenses
11,100 GBP2022-02-01 ~ 2023-01-31
10,000 GBP2021-02-01 ~ 2022-01-31
Wages/Salaries
865,723 GBP2022-02-01 ~ 2023-01-31
692,811 GBP2021-02-01 ~ 2022-01-31
Social Security Costs
54,167 GBP2022-02-01 ~ 2023-01-31
37,037 GBP2021-02-01 ~ 2022-01-31
Staff Costs/Employee Benefits Expense
929,036 GBP2022-02-01 ~ 2023-01-31
738,368 GBP2021-02-01 ~ 2022-01-31
Average number of employees in administration and support functions
62022-02-01 ~ 2023-01-31
32021-02-01 ~ 2022-01-31
Average Number of Employees
452022-02-01 ~ 2023-01-31
132021-02-01 ~ 2022-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-11,000 GBP2022-02-01 ~ 2023-01-31
105,000 GBP2021-02-01 ~ 2022-01-31
Tax Expense/Credit at Applicable Tax Rate
207,402 GBP2022-02-01 ~ 2023-01-31
396,825 GBP2021-02-01 ~ 2022-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
377,000 GBP2023-01-31
388,000 GBP2022-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
9,542,342 GBP2023-01-31
9,229,842 GBP2022-01-31
Tools/Equipment for furniture and fittings
305,272 GBP2023-01-31
295,432 GBP2022-01-31
Motor vehicles
68,150 GBP2023-01-31
68,150 GBP2022-01-31
Plant and equipment
64,471 GBP2023-01-31
64,471 GBP2022-01-31
Other
1,319,766 GBP2023-01-31
1,293,731 GBP2022-01-31
Property, Plant & Equipment - Gross Cost
11,300,001 GBP2023-01-31
10,951,626 GBP2022-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
811,825 GBP2023-01-31
702,978 GBP2022-01-31
Tools/Equipment for furniture and fittings
198,286 GBP2023-01-31
168,571 GBP2022-01-31
Motor vehicles
24,487 GBP2023-01-31
9,075 GBP2022-01-31
Plant and equipment
41,810 GBP2023-01-31
35,363 GBP2022-01-31
Other
538,591 GBP2023-01-31
405,486 GBP2022-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,614,999 GBP2023-01-31
1,321,473 GBP2022-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
108,847 GBP2022-02-01 ~ 2023-01-31
Tools/Equipment for furniture and fittings
29,715 GBP2022-02-01 ~ 2023-01-31
Motor vehicles
15,412 GBP2022-02-01 ~ 2023-01-31
Plant and equipment
6,447 GBP2022-02-01 ~ 2023-01-31
Other
133,105 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
293,526 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
Land and buildings
8,730,517 GBP2023-01-31
8,526,864 GBP2022-01-31
Tools/Equipment for furniture and fittings
106,986 GBP2023-01-31
126,861 GBP2022-01-31
Motor vehicles
43,663 GBP2023-01-31
59,075 GBP2022-01-31
Plant and equipment
22,661 GBP2023-01-31
29,108 GBP2022-01-31
Other
781,175 GBP2023-01-31
888,245 GBP2022-01-31
Trade Debtors/Trade Receivables
203,957 GBP2023-01-31
116,673 GBP2022-01-31
Other Debtors
1,697,031 GBP2023-01-31
916,717 GBP2022-01-31
Prepayments
66,637 GBP2023-01-31
344,167 GBP2022-01-31
Debtors
Current
1,967,625 GBP2023-01-31
1,377,557 GBP2022-01-31
Total Borrowings
Current, Amounts falling due within one year
500,398 GBP2022-01-31
Amounts Owed to Related Parties
116,694 GBP2023-01-31
13,776 GBP2022-01-31
Taxation/Social Security Payable
123,118 GBP2023-01-31
49,493 GBP2022-01-31
Other Creditors
47,126 GBP2023-01-31
49,472 GBP2022-01-31
Total Borrowings
Non-current, Amounts falling due after one year
1,846,879 GBP2023-01-31
2,526,077 GBP2022-01-31
Bank Borrowings
Current
187,746 GBP2023-01-31
306,472 GBP2022-01-31
Total Borrowings
Current
260,658 GBP2023-01-31
500,398 GBP2022-01-31
Bank Borrowings
Non-current
1,719,681 GBP2023-01-31
2,325,967 GBP2022-01-31
Total Borrowings
Non-current
1,846,879 GBP2023-01-31
2,526,077 GBP2022-01-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
72,912 GBP2023-01-31
193,926 GBP2022-01-31
Minimum gross finance lease payments owing
100,110 GBP2023-01-31
294,036 GBP2022-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
377,000 GBP2023-01-31
388,000 GBP2022-01-31
Par Value of Share
Class 1 ordinary share
12022-02-01 ~ 2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,009,478 shares2023-01-31
3,009,478 shares2022-01-31
Number of Shares Issued (Fully Paid)
3,109,478 shares2023-01-31
3,109,478 shares2022-01-31
Nominal value of allotted share capital
3,109,478 GBP2022-02-01 ~ 2023-01-31
3,109,478 GBP2021-02-01 ~ 2022-01-31