Par Value of Share
Class 1 ordinary share
1,0002022-02-01 ~ 2023-01-31
Turnover/Revenue
16,899,000 GBP2022-02-01 ~ 2023-01-31
22,008,000 GBP2021-02-01 ~ 2022-01-31
Cost of Sales
-10,152,000 GBP2022-02-01 ~ 2023-01-31
-11,577,000 GBP2021-02-01 ~ 2022-01-31
Gross Profit/Loss
6,747,000 GBP2022-02-01 ~ 2023-01-31
10,431,000 GBP2021-02-01 ~ 2022-01-31
Distribution Costs
-320,000 GBP2022-02-01 ~ 2023-01-31
-257,000 GBP2021-02-01 ~ 2022-01-31
Administrative Expenses
-3,672,000 GBP2022-02-01 ~ 2023-01-31
-4,037,000 GBP2021-02-01 ~ 2022-01-31
Operating Profit/Loss
2,756,000 GBP2022-02-01 ~ 2023-01-31
6,140,000 GBP2021-02-01 ~ 2022-01-31
Other Interest Receivable/Similar Income (Finance Income)
2,000 GBP2022-02-01 ~ 2023-01-31
Interest Payable/Similar Charges (Finance Costs)
-1,000 GBP2021-02-01 ~ 2022-01-31
Profit/Loss on Ordinary Activities Before Tax
2,758,000 GBP2022-02-01 ~ 2023-01-31
6,139,000 GBP2021-02-01 ~ 2022-01-31
Profit/Loss
2,111,000 GBP2022-02-01 ~ 2023-01-31
4,790,000 GBP2021-02-01 ~ 2022-01-31
Comprehensive Income/Expense
2,111,000 GBP2022-02-01 ~ 2023-01-31
4,790,000 GBP2021-02-01 ~ 2022-01-31
Intangible Assets
231,000 GBP2023-01-31
257,000 GBP2022-01-31
Property, Plant & Equipment
7,268,000 GBP2023-01-31
6,424,000 GBP2022-01-31
Fixed Assets - Investments
1,000 GBP2023-01-31
1,000 GBP2022-01-31
Fixed Assets
7,500,000 GBP2023-01-31
6,682,000 GBP2022-01-31
Total Inventories
5,167,000 GBP2023-01-31
4,150,000 GBP2022-01-31
Debtors
3,247,000 GBP2023-01-31
4,284,000 GBP2022-01-31
Cash at bank and in hand
2,515,000 GBP2023-01-31
3,880,000 GBP2022-01-31
Current Assets
10,929,000 GBP2023-01-31
12,314,000 GBP2022-01-31
Creditors
Current
2,114,000 GBP2023-01-31
2,176,000 GBP2022-01-31
Net Current Assets/Liabilities
8,815,000 GBP2023-01-31
10,138,000 GBP2022-01-31
Total Assets Less Current Liabilities
16,315,000 GBP2023-01-31
16,820,000 GBP2022-01-31
Net Assets/Liabilities
15,236,000 GBP2023-01-31
16,125,000 GBP2022-01-31
Equity
Called up share capital
4,777,000 GBP2023-01-31
4,777,000 GBP2022-01-31
4,777,000 GBP2021-01-31
Retained earnings (accumulated losses)
10,459,000 GBP2023-01-31
11,348,000 GBP2022-01-31
6,558,000 GBP2021-01-31
Equity
15,236,000 GBP2023-01-31
16,125,000 GBP2022-01-31
11,335,000 GBP2021-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,111,000 GBP2022-02-01 ~ 2023-01-31
4,790,000 GBP2021-02-01 ~ 2022-01-31
Dividends Paid
Retained earnings (accumulated losses)
-3,000,000 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
-3,000,000 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
3,364,000 GBP2022-02-01 ~ 2023-01-31
3,037,000 GBP2021-02-01 ~ 2022-01-31
Social Security Costs
328,000 GBP2022-02-01 ~ 2023-01-31
284,000 GBP2021-02-01 ~ 2022-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
160,000 GBP2022-02-01 ~ 2023-01-31
143,000 GBP2021-02-01 ~ 2022-01-31
Staff Costs/Employee Benefits Expense
3,852,000 GBP2022-02-01 ~ 2023-01-31
3,464,000 GBP2021-02-01 ~ 2022-01-31
Average Number of Employees
822022-02-01 ~ 2023-01-31
762021-02-01 ~ 2022-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
508,000 GBP2022-02-01 ~ 2023-01-31
309,000 GBP2021-02-01 ~ 2022-01-31
Audit Fees/Expenses
18,000 GBP2022-02-01 ~ 2023-01-31
14,000 GBP2021-02-01 ~ 2022-01-31
Current Tax for the Period
348,000 GBP2022-02-01 ~ 2023-01-31
1,009,000 GBP2021-02-01 ~ 2022-01-31
Tax Expense/Credit at Applicable Tax Rate
524,000 GBP2022-02-01 ~ 2023-01-31
1,166,000 GBP2021-02-01 ~ 2022-01-31
Intangible Assets - Gross Cost
Development expenditure
739,000 GBP2022-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
508,000 GBP2023-01-31
482,000 GBP2022-01-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
26,000 GBP2022-02-01 ~ 2023-01-31
Intangible Assets
Development expenditure
231,000 GBP2023-01-31
257,000 GBP2022-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
8,585,000 GBP2023-01-31
7,239,000 GBP2022-01-31
Furniture and fittings
669,000 GBP2023-01-31
663,000 GBP2022-01-31
Property, Plant & Equipment - Gross Cost
9,254,000 GBP2023-01-31
7,902,000 GBP2022-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,478,000 GBP2023-01-31
1,038,000 GBP2022-01-31
Furniture and fittings
508,000 GBP2023-01-31
440,000 GBP2022-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,986,000 GBP2023-01-31
1,478,000 GBP2022-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
440,000 GBP2022-02-01 ~ 2023-01-31
Furniture and fittings
68,000 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
508,000 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
Plant and equipment
7,107,000 GBP2023-01-31
6,201,000 GBP2022-01-31
Furniture and fittings
161,000 GBP2023-01-31
223,000 GBP2022-01-31
Investments in Group Undertakings
Cost valuation
1,000 GBP2022-01-31
Investments in Group Undertakings
1,000 GBP2023-01-31
1,000 GBP2022-01-31
Raw Materials
2,678,000 GBP2023-01-31
1,821,000 GBP2022-01-31
Value of work in progress
249,000 GBP2023-01-31
1,169,000 GBP2022-01-31
Finished Goods
2,240,000 GBP2023-01-31
1,160,000 GBP2022-01-31
Trade Debtors/Trade Receivables
Current
1,291,000 GBP2023-01-31
1,371,000 GBP2022-01-31
Amounts Owed by Group Undertakings
Current
1,698,000 GBP2023-01-31
2,654,000 GBP2022-01-31
Amount of value-added tax that is recoverable
Current
94,000 GBP2023-01-31
130,000 GBP2022-01-31
Prepayments/Accrued Income
Current
164,000 GBP2023-01-31
129,000 GBP2022-01-31
Debtors
Amounts falling due within one year, Current
3,247,000 GBP2023-01-31
4,284,000 GBP2022-01-31
Trade Creditors/Trade Payables
Current
1,018,000 GBP2023-01-31
705,000 GBP2022-01-31
Amounts owed to group undertakings
Current
561,000 GBP2023-01-31
880,000 GBP2022-01-31
Corporation Tax Payable
Current
-252,000 GBP2023-01-31
-144,000 GBP2022-01-31
Other Taxation & Social Security Payable
Current
133,000 GBP2023-01-31
126,000 GBP2022-01-31
Other Creditors
Current
392,000 GBP2023-01-31
367,000 GBP2022-01-31
Accrued Liabilities/Deferred Income
Current
262,000 GBP2023-01-31
242,000 GBP2022-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
394,000 GBP2023-01-31
279,000 GBP2022-01-31
Between one and five year
1,046,000 GBP2023-01-31
160,000 GBP2022-01-31
More than five year
142,000 GBP2023-01-31
All periods
1,582,000 GBP2023-01-31
439,000 GBP2022-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
1,079,000 GBP2023-01-31
695,000 GBP2022-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,079,000 GBP2023-01-31
695,000 GBP2022-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,776,483 shares2023-01-31
Profit/Loss
Retained earnings (accumulated losses)
2,111,000 GBP2022-02-01 ~ 2023-01-31