Average Number of Employees
612023-02-01 ~ 2024-01-31
642022-02-01 ~ 2023-01-31
Turnover/Revenue
29,690,776 GBP2023-02-01 ~ 2024-01-31
31,651,086 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
-22,028,332 GBP2023-02-01 ~ 2024-01-31
-24,331,973 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
7,662,444 GBP2023-02-01 ~ 2024-01-31
7,319,113 GBP2022-02-01 ~ 2023-01-31
Distribution Costs
-1,830,966 GBP2023-02-01 ~ 2024-01-31
-1,656,023 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-5,205,306 GBP2023-02-01 ~ 2024-01-31
-4,897,929 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
1,206,534 GBP2023-02-01 ~ 2024-01-31
920,599 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
815,475 GBP2023-02-01 ~ 2024-01-31
727,579 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
647,381 GBP2023-02-01 ~ 2024-01-31
524,721 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
647,381 GBP2023-02-01 ~ 2024-01-31
524,721 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
347,985 GBP2024-01-31
455,922 GBP2023-01-31
Fixed Assets
347,985 GBP2024-01-31
455,922 GBP2023-01-31
Total Inventories
7,414,048 GBP2024-01-31
10,125,857 GBP2023-01-31
Debtors
12,704,581 GBP2024-01-31
13,938,617 GBP2023-01-31
Cash at bank and in hand
756,821 GBP2024-01-31
26,660 GBP2023-01-31
Current Assets
20,875,450 GBP2024-01-31
24,091,134 GBP2023-01-31
Creditors
Current, Amounts falling due within one year
-6,942,264 GBP2024-01-31
-10,558,772 GBP2023-01-31
Net Current Assets/Liabilities
13,933,186 GBP2024-01-31
13,532,362 GBP2023-01-31
Total Assets Less Current Liabilities
14,281,171 GBP2024-01-31
13,988,284 GBP2023-01-31
Net Assets/Liabilities
14,180,685 GBP2024-01-31
13,874,304 GBP2023-01-31
Equity
Called up share capital
1,000 GBP2024-01-31
1,000 GBP2023-01-31
1,000 GBP2022-02-01
Retained earnings (accumulated losses)
14,179,685 GBP2024-01-31
13,873,304 GBP2023-01-31
13,588,583 GBP2022-02-01
Equity
14,180,685 GBP2024-01-31
13,874,304 GBP2023-01-31
13,589,583 GBP2022-02-01
Profit/Loss
Retained earnings (accumulated losses)
647,381 GBP2023-02-01 ~ 2024-01-31
524,721 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-341,000 GBP2023-02-01 ~ 2024-01-31
-240,000 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
-341,000 GBP2023-02-01 ~ 2024-01-31
-240,000 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
278,805 GBP2023-02-01 ~ 2024-01-31
239,624 GBP2022-02-01 ~ 2023-01-31
Cash and Cash Equivalents
-3,769,463 GBP2024-01-31
-5,410,710 GBP2023-01-31
-4,536,838 GBP2022-02-01
Bank Overdrafts
-4,526,284 GBP2024-01-31
-5,437,370 GBP2023-01-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-02-01 ~ 2024-01-31
Motor vehicles
02023-02-01 ~ 2024-01-31
Furniture and fittings
02023-02-01 ~ 2024-01-31
Computers
02023-02-01 ~ 2024-01-31
Audit Fees/Expenses
15,000 GBP2023-02-01 ~ 2024-01-31
15,000 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
1,998,814 GBP2023-02-01 ~ 2024-01-31
1,989,087 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
175,962 GBP2023-02-01 ~ 2024-01-31
168,999 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
2,256,396 GBP2023-02-01 ~ 2024-01-31
2,241,882 GBP2022-02-01 ~ 2023-01-31
Director Remuneration
31,630 GBP2023-02-01 ~ 2024-01-31
31,727 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
154,940 GBP2023-02-01 ~ 2024-01-31
138,240 GBP2022-02-01 ~ 2023-01-31
Dividends Paid on Shares
341,000 GBP2023-02-01 ~ 2024-01-31
240,000 GBP2022-02-01 ~ 2023-01-31
Intangible Assets - Gross Cost
Computer software
93,345 GBP2024-01-31
93,345 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
389,482 GBP2024-01-31
364,116 GBP2023-01-31
Motor vehicles
339,315 GBP2024-01-31
214,839 GBP2023-01-31
Furniture and fittings
446,756 GBP2024-01-31
444,643 GBP2023-01-31
Computers
92,656 GBP2024-01-31
89,104 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
1,323,639 GBP2024-01-31
1,152,772 GBP2023-01-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-83 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
-422 GBP2023-02-01 ~ 2024-01-31
Computers
-506 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals
-1,011 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
243,198 GBP2023-01-31
Motor vehicles
99,112 GBP2023-01-31
Furniture and fittings
302,288 GBP2023-01-31
Computers
41,803 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
696,849 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
78,821 GBP2023-02-01 ~ 2024-01-31
Motor vehicles, Owned/Freehold
65,250 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings, Owned/Freehold
109,186 GBP2023-02-01 ~ 2024-01-31
Computers, Owned/Freehold
21,413 GBP2023-02-01 ~ 2024-01-31
Owned/Freehold
274,670 GBP2023-02-01 ~ 2024-01-31
Under hire purchased contracts or finance leases
4,135 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
322,019 GBP2024-01-31
Motor vehicles
164,362 GBP2024-01-31
Furniture and fittings
411,474 GBP2024-01-31
Computers
63,216 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
975,654 GBP2024-01-31
Property, Plant & Equipment
Plant and equipment
67,463 GBP2024-01-31
120,918 GBP2023-01-31
Motor vehicles
174,953 GBP2024-01-31
115,727 GBP2023-01-31
Furniture and fittings
35,282 GBP2024-01-31
142,355 GBP2023-01-31
Computers
29,440 GBP2024-01-31
47,301 GBP2023-01-31
Finished Goods/Goods for Resale
7,414,048 GBP2024-01-31
10,125,857 GBP2023-01-31
Debtors
Non-current
5,781,109 GBP2024-01-31
5,786,338 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
5,315,047 GBP2024-01-31
6,382,690 GBP2023-01-31
Other Debtors
Current
181,191 GBP2024-01-31
23,152 GBP2023-01-31
Prepayments/Accrued Income
Current
244,520 GBP2024-01-31
201,390 GBP2023-01-31
Debtors
Current
12,704,581 GBP2024-01-31
13,938,617 GBP2023-01-31
Bank Overdrafts
Current
4,526,284 GBP2024-01-31
5,437,370 GBP2023-01-31
Trade Creditors/Trade Payables
Current
615,603 GBP2024-01-31
1,906,639 GBP2023-01-31
Corporation Tax Payable
Current
202,039 GBP2024-01-31
361,239 GBP2023-01-31
Taxation/Social Security Payable
Current
217,610 GBP2024-01-31
1,009,173 GBP2023-01-31
Other Creditors
Current
116,161 GBP2024-01-31
508,163 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
1,264,567 GBP2024-01-31
1,336,188 GBP2023-01-31
Creditors
Current
6,942,264 GBP2024-01-31
10,558,772 GBP2023-01-31
Net Deferred Tax Liability/Asset
-86,986 GBP2024-01-31
-113,981 GBP2023-01-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
26,995 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
-86,986 GBP2024-01-31
-113,981 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250 shares2024-01-31
250 shares2023-01-31
Par Value of Share
Class 1 ordinary share
1.002023-02-01 ~ 2024-01-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
250 shares2024-01-31
250 shares2023-01-31
Par Value of Share
Class 2 ordinary share
1.002023-02-01 ~ 2024-01-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
100 shares2024-01-31
100 shares2023-01-31
Par Value of Share
Class 3 ordinary share
1.002023-02-01 ~ 2024-01-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
100 shares2024-01-31
100 shares2023-01-31
Par Value of Share
Class 4 ordinary share
1.002023-02-01 ~ 2024-01-31