Turnover/Revenue
19,064,194 GBP2024-02-01 ~ 2025-01-31
22,129,922 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
-13,013,273 GBP2024-02-01 ~ 2025-01-31
-14,737,814 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
6,050,921 GBP2024-02-01 ~ 2025-01-31
7,392,108 GBP2023-02-01 ~ 2024-01-31
Distribution Costs
-756,376 GBP2024-02-01 ~ 2025-01-31
-734,735 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
-1,386,322 GBP2024-02-01 ~ 2025-01-31
-1,061,471 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
3,908,223 GBP2024-02-01 ~ 2025-01-31
5,595,902 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
124,704 GBP2024-02-01 ~ 2025-01-31
75,514 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
2,735,789 GBP2024-02-01 ~ 2025-01-31
3,672,229 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
2,110,173 GBP2024-02-01 ~ 2025-01-31
2,886,097 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
801,493 GBP2025-01-31
633,541 GBP2024-01-31
Debtors
8,757,585 GBP2025-01-31
7,190,757 GBP2024-01-31
Cash at bank and in hand
1,036,848 GBP2025-01-31
1,179,513 GBP2024-01-31
Current Assets
14,426,501 GBP2025-01-31
14,002,058 GBP2024-01-31
Net Current Assets/Liabilities
7,005,112 GBP2025-01-31
6,896,224 GBP2024-01-31
Total Assets Less Current Liabilities
7,806,605 GBP2025-01-31
7,529,765 GBP2024-01-31
Creditors
Non-current
-416,667 GBP2025-01-31
-1,250,000 GBP2024-01-31
Net Assets/Liabilities
7,389,938 GBP2025-01-31
6,279,765 GBP2024-01-31
Equity
Called up share capital
910 GBP2025-01-31
910 GBP2024-01-31
910 GBP2023-01-31
Retained earnings (accumulated losses)
7,389,028 GBP2025-01-31
6,278,855 GBP2024-01-31
3,392,758 GBP2023-01-31
Equity
7,389,938 GBP2025-01-31
6,279,765 GBP2024-01-31
3,393,668 GBP2023-01-31
Profit/Loss
Retained earnings (accumulated losses)
2,110,173 GBP2024-02-01 ~ 2025-01-31
2,886,097 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
-1,000,000 GBP2024-02-01 ~ 2025-01-31
Audit Fees/Expenses
13,350 GBP2024-02-01 ~ 2025-01-31
22,000 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
1142024-02-01 ~ 2025-01-31
1102023-02-01 ~ 2024-01-31
Wages/Salaries
4,320,235 GBP2024-02-01 ~ 2025-01-31
4,212,377 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
125,422 GBP2024-02-01 ~ 2025-01-31
104,257 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
4,894,231 GBP2024-02-01 ~ 2025-01-31
4,748,404 GBP2023-02-01 ~ 2024-01-31
Director Remuneration
1,651,754 GBP2024-02-01 ~ 2025-01-31
1,012,817 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
189,935 GBP2024-02-01 ~ 2025-01-31
-293,448 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,054,975 GBP2025-01-31
5,882,175 GBP2024-01-31
Computers
536,925 GBP2025-01-31
446,230 GBP2024-01-31
Motor vehicles
46,137 GBP2025-01-31
46,137 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
6,638,037 GBP2025-01-31
6,374,542 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,379,080 GBP2025-01-31
5,299,014 GBP2024-01-31
Computers
411,327 GBP2025-01-31
395,850 GBP2024-01-31
Motor vehicles
46,137 GBP2025-01-31
46,137 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,836,544 GBP2025-01-31
5,741,001 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
80,066 GBP2024-02-01 ~ 2025-01-31
Computers
15,477 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
0 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
95,543 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Plant and equipment
675,895 GBP2025-01-31
583,161 GBP2024-01-31
Computers
125,598 GBP2025-01-31
50,380 GBP2024-01-31
Motor vehicles
0 GBP2025-01-31
0 GBP2024-01-31
Finished Goods/Goods for Resale
2,095,693 GBP2025-01-31
2,829,346 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
2,381,743 GBP2025-01-31
3,273,483 GBP2024-01-31
Amount of corporation tax that is recoverable
Current
429,449 GBP2025-01-31
0 GBP2024-01-31
Amounts Owed by Group Undertakings
Current
5,057,662 GBP2025-01-31
2,912,216 GBP2024-01-31
Other Debtors
Current
14,987 GBP2025-01-31
680 GBP2024-01-31
Prepayments/Accrued Income
Current
386,747 GBP2025-01-31
340,732 GBP2024-01-31
Debtors - Deferred Tax Asset
Current
101,125 GBP2025-01-31
291,060 GBP2024-01-31
Other Debtors
Non-current
102,312 GBP2025-01-31
91,389 GBP2024-01-31
Bank Borrowings/Overdrafts
Current
869,124 GBP2025-01-31
833,333 GBP2024-01-31
Trade Creditors/Trade Payables
Current
980,243 GBP2025-01-31
1,678,113 GBP2024-01-31
Amounts owed to group undertakings
Current
4,225,361 GBP2025-01-31
2,729,741 GBP2024-01-31
Corporation Tax Payable
Current
0 GBP2025-01-31
595,297 GBP2024-01-31
Other Taxation & Social Security Payable
Current
332,766 GBP2025-01-31
147,064 GBP2024-01-31
Other Creditors
Current
59,311 GBP2025-01-31
143,337 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
954,584 GBP2025-01-31
978,949 GBP2024-01-31
Bank Borrowings/Overdrafts
Non-current
416,667 GBP2025-01-31
1,250,000 GBP2024-01-31
Bank Borrowings
1,250,000 GBP2025-01-31
2,083,333 GBP2024-01-31
Bank Overdrafts
35,791 GBP2025-01-31
0 GBP2024-01-31
Total Borrowings
1,285,791 GBP2025-01-31
2,083,333 GBP2024-01-31
Current
869,124 GBP2025-01-31
833,333 GBP2024-01-31
Non-current
416,667 GBP2025-01-31
1,250,000 GBP2024-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
-109,894 GBP2025-01-31
-57,108 GBP2024-01-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
189,935 GBP2024-02-01 ~ 2025-01-31
Par Value of Share
Class 1 ordinary share
10 GBP2024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,100 shares2025-01-31
9,100 shares2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
232,444 GBP2025-01-31
233,036 GBP2024-01-31
Between two and five year
708,617 GBP2025-01-31
743,459 GBP2024-01-31
More than five year
1,484,414 GBP2025-01-31
1,652,000 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,425,475 GBP2025-01-31
2,628,495 GBP2024-01-31