Average Number of Employees
642024-02-01 ~ 2025-01-31
612023-02-01 ~ 2024-01-31
Turnover/Revenue
27,089,697 GBP2024-02-01 ~ 2025-01-31
29,690,776 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
-19,836,902 GBP2024-02-01 ~ 2025-01-31
-22,028,332 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
7,252,795 GBP2024-02-01 ~ 2025-01-31
7,662,444 GBP2023-02-01 ~ 2024-01-31
Distribution Costs
-1,761,777 GBP2024-02-01 ~ 2025-01-31
-1,830,141 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
-5,327,894 GBP2024-02-01 ~ 2025-01-31
-5,206,131 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
845,002 GBP2024-02-01 ~ 2025-01-31
1,206,534 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
585,945 GBP2024-02-01 ~ 2025-01-31
815,475 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
347,617 GBP2024-02-01 ~ 2025-01-31
647,381 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
347,617 GBP2024-02-01 ~ 2025-01-31
647,381 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
119,549 GBP2025-01-31
347,986 GBP2024-01-31
Fixed Assets
119,549 GBP2025-01-31
347,986 GBP2024-01-31
Total Inventories
8,230,646 GBP2025-01-31
7,414,050 GBP2024-01-31
Debtors
13,517,145 GBP2025-01-31
12,703,341 GBP2024-01-31
Cash at bank and in hand
760,814 GBP2025-01-31
756,821 GBP2024-01-31
Current Assets
22,508,605 GBP2025-01-31
20,874,212 GBP2024-01-31
Net Current Assets/Liabilities
14,034,472 GBP2025-01-31
13,933,185 GBP2024-01-31
Total Assets Less Current Liabilities
14,154,021 GBP2025-01-31
14,281,171 GBP2024-01-31
Net Assets/Liabilities
14,071,052 GBP2025-01-31
14,180,685 GBP2024-01-31
Equity
Called up share capital
1,000 GBP2025-01-31
1,000 GBP2024-01-31
1,000 GBP2023-02-01
Retained earnings (accumulated losses)
14,070,052 GBP2025-01-31
14,179,685 GBP2024-01-31
13,873,304 GBP2023-02-01
Equity
14,071,052 GBP2025-01-31
14,180,685 GBP2024-01-31
13,874,304 GBP2023-02-01
Profit/Loss
Retained earnings (accumulated losses)
347,617 GBP2024-02-01 ~ 2025-01-31
647,381 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
Retained earnings (accumulated losses)
-457,250 GBP2024-02-01 ~ 2025-01-31
-341,000 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
-457,250 GBP2024-02-01 ~ 2025-01-31
-341,000 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
148,129 GBP2024-02-01 ~ 2025-01-31
278,805 GBP2023-02-01 ~ 2024-01-31
Cash and Cash Equivalents
-4,243,555 GBP2025-01-31
-3,769,463 GBP2024-01-31
-5,410,710 GBP2023-02-01
Bank Overdrafts
-5,004,369 GBP2025-01-31
-4,526,284 GBP2024-01-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-02-01 ~ 2025-01-31
Motor vehicles
252024-02-01 ~ 2025-01-31
Furniture and fittings
252024-02-01 ~ 2025-01-31
Computers
252024-02-01 ~ 2025-01-31
Audit Fees/Expenses
17,500 GBP2024-02-01 ~ 2025-01-31
15,000 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
2,192,080 GBP2024-02-01 ~ 2025-01-31
1,999,624 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
193,817 GBP2024-02-01 ~ 2025-01-31
175,962 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
2,474,360 GBP2024-02-01 ~ 2025-01-31
2,257,206 GBP2023-02-01 ~ 2024-01-31
Director Remuneration
176,900 GBP2024-02-01 ~ 2025-01-31
31,630 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-17,516 GBP2024-02-01 ~ 2025-01-31
Tax Expense/Credit at Applicable Tax Rate
146,486 GBP2024-02-01 ~ 2025-01-31
154,940 GBP2023-02-01 ~ 2024-01-31
Dividends Paid on Shares
457,250 GBP2024-02-01 ~ 2025-01-31
341,000 GBP2023-02-01 ~ 2024-01-31
Intangible Assets - Gross Cost
Computer software
93,345 GBP2025-01-31
93,345 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
395,483 GBP2025-01-31
389,482 GBP2024-01-31
Motor vehicles
193,838 GBP2025-01-31
318,314 GBP2024-01-31
Furniture and fittings
442,961 GBP2025-01-31
442,961 GBP2024-01-31
Computers
110,849 GBP2025-01-31
101,198 GBP2024-01-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-124,476 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
322,019 GBP2024-01-31
Motor vehicles
143,362 GBP2024-01-31
Furniture and fittings
407,678 GBP2024-01-31
Computers
71,758 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
48,603 GBP2024-02-01 ~ 2025-01-31
Motor vehicles, Owned/Freehold
43,200 GBP2024-02-01 ~ 2025-01-31
Computers, Owned/Freehold
20,949 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-28,516 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
370,622 GBP2025-01-31
Motor vehicles
158,046 GBP2025-01-31
Furniture and fittings
437,512 GBP2025-01-31
Computers
92,707 GBP2025-01-31
Property, Plant & Equipment
Plant and equipment
24,861 GBP2025-01-31
67,463 GBP2024-01-31
Motor vehicles
35,792 GBP2025-01-31
174,953 GBP2024-01-31
Furniture and fittings
5,449 GBP2025-01-31
35,283 GBP2024-01-31
Computers
18,142 GBP2025-01-31
29,440 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
1,198,561 GBP2025-01-31
1,307,385 GBP2024-01-31
Property, Plant & Equipment - Other Disposals
-124,476 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
959,400 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
142,586 GBP2024-02-01 ~ 2025-01-31
Under hire purchased contracts or finance leases
5,543 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-28,516 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,079,013 GBP2025-01-31
Finished Goods/Goods for Resale
8,230,646 GBP2025-01-31
7,414,050 GBP2024-01-31
Debtors
Non-current
5,784,772 GBP2025-01-31
5,781,109 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
5,737,254 GBP2025-01-31
5,315,049 GBP2024-01-31
Other Debtors
Current
275,571 GBP2025-01-31
179,952 GBP2024-01-31
Prepayments/Accrued Income
Current
251,754 GBP2025-01-31
244,520 GBP2024-01-31
Debtors
Current
13,517,145 GBP2025-01-31
12,703,341 GBP2024-01-31
Bank Overdrafts
Current
5,004,369 GBP2025-01-31
4,526,284 GBP2024-01-31
Trade Creditors/Trade Payables
Current
952,472 GBP2025-01-31
615,603 GBP2024-01-31
Corporation Tax Payable
Current
262,955 GBP2025-01-31
202,039 GBP2024-01-31
Taxation/Social Security Payable
Current
166,556 GBP2025-01-31
216,373 GBP2024-01-31
Other Creditors
Current
162,685 GBP2025-01-31
116,161 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
1,925,096 GBP2025-01-31
1,264,567 GBP2024-01-31
Creditors
Current
8,474,133 GBP2025-01-31
6,941,027 GBP2024-01-31
Net Deferred Tax Liability/Asset
-69,471 GBP2025-01-31
-86,986 GBP2024-01-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
17,515 GBP2024-02-01 ~ 2025-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
-69,471 GBP2025-01-31
-86,986 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250 shares2025-01-31
250 shares2024-01-31
Par Value of Share
Class 1 ordinary share
1.002024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
250 shares2025-01-31
250 shares2024-01-31
Par Value of Share
Class 2 ordinary share
1.002024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
100 shares2025-01-31
100 shares2024-01-31
Par Value of Share
Class 3 ordinary share
1.002024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
100 shares2025-01-31
100 shares2024-01-31
Par Value of Share
Class 4 ordinary share
1.002024-02-01 ~ 2025-01-31