Par Value of Share
Class 1 ordinary share
12024-02-01 ~ 2025-01-31
Turnover/Revenue
20,943,535 GBP2024-02-01 ~ 2025-01-31
21,630,993 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
18,309,500 GBP2024-02-01 ~ 2025-01-31
19,286,253 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
2,634,035 GBP2024-02-01 ~ 2025-01-31
2,344,740 GBP2023-02-01 ~ 2024-01-31
Distribution Costs
304,567 GBP2024-02-01 ~ 2025-01-31
328,920 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
1,387,998 GBP2024-02-01 ~ 2025-01-31
1,187,088 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
941,470 GBP2024-02-01 ~ 2025-01-31
927,074 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
127 GBP2024-02-01 ~ 2025-01-31
94 GBP2023-02-01 ~ 2024-01-31
Interest Payable/Similar Charges (Finance Costs)
171,890 GBP2024-02-01 ~ 2025-01-31
145,558 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
769,707 GBP2024-02-01 ~ 2025-01-31
771,281 GBP2023-02-01 ~ 2024-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
220,595 GBP2024-02-01 ~ 2025-01-31
253,343 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
549,112 GBP2024-02-01 ~ 2025-01-31
517,938 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
549,112 GBP2024-02-01 ~ 2025-01-31
517,938 GBP2023-02-01 ~ 2024-01-31
Intangible Assets
804,000 GBP2025-01-31
904,500 GBP2024-01-31
Property, Plant & Equipment
259,054 GBP2025-01-31
326,984 GBP2024-01-31
Fixed Assets - Investments
100 GBP2025-01-31
100 GBP2024-01-31
Fixed Assets
1,063,154 GBP2025-01-31
1,231,584 GBP2024-01-31
Total Inventories
2,416,256 GBP2025-01-31
1,975,211 GBP2024-01-31
Debtors
4,217,348 GBP2025-01-31
3,883,871 GBP2024-01-31
Cash at bank and in hand
227,299 GBP2025-01-31
57,270 GBP2024-01-31
Current Assets
6,860,903 GBP2025-01-31
5,916,352 GBP2024-01-31
Creditors
Current
5,962,037 GBP2025-01-31
5,723,326 GBP2024-01-31
Net Current Assets/Liabilities
898,866 GBP2025-01-31
193,026 GBP2024-01-31
Total Assets Less Current Liabilities
1,962,020 GBP2025-01-31
1,424,610 GBP2024-01-31
Creditors
Non-current
-18,352 GBP2025-01-31
-20,367 GBP2024-01-31
Net Assets/Liabilities
1,899,537 GBP2025-01-31
1,350,425 GBP2024-01-31
Equity
Called up share capital
50,000 GBP2025-01-31
50,000 GBP2024-01-31
50,000 GBP2023-01-31
Retained earnings (accumulated losses)
1,816,881 GBP2025-01-31
1,267,769 GBP2024-01-31
879,831 GBP2023-01-31
Equity
1,899,537 GBP2025-01-31
1,350,425 GBP2024-01-31
962,487 GBP2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-130,000 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
-130,000 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
549,112 GBP2024-02-01 ~ 2025-01-31
517,938 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
451,475 GBP2024-02-01 ~ 2025-01-31
386,858 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
47,778 GBP2024-02-01 ~ 2025-01-31
33,843 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
40,905 GBP2024-02-01 ~ 2025-01-31
27,577 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
540,158 GBP2024-02-01 ~ 2025-01-31
448,278 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
132024-02-01 ~ 2025-01-31
122023-02-01 ~ 2024-01-31
Director Remuneration
12,564 GBP2024-02-01 ~ 2025-01-31
11,517 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
87,875 GBP2024-02-01 ~ 2025-01-31
26,048 GBP2023-02-01 ~ 2024-01-31
Audit Fees/Expenses
8,400 GBP2024-02-01 ~ 2025-01-31
8,000 GBP2023-02-01 ~ 2024-01-31
Current Tax for the Period
230,282 GBP2024-02-01 ~ 2025-01-31
201,969 GBP2023-02-01 ~ 2024-01-31
Intangible Assets - Gross Cost
Net goodwill
1,113,400 GBP2024-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
309,400 GBP2025-01-31
208,900 GBP2024-01-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
100,500 GBP2024-02-01 ~ 2025-01-31
Intangible Assets
Net goodwill
804,000 GBP2025-01-31
904,500 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
12,400 GBP2024-01-31
Plant and equipment
50,951 GBP2025-01-31
50,062 GBP2024-01-31
Furniture and fittings
196,907 GBP2025-01-31
185,807 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
12,400 GBP2024-01-31
Plant and equipment
36,021 GBP2025-01-31
27,433 GBP2024-01-31
Furniture and fittings
146,229 GBP2025-01-31
117,998 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
8,588 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
28,231 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Plant and equipment
14,930 GBP2025-01-31
22,629 GBP2024-01-31
Furniture and fittings
50,678 GBP2025-01-31
67,809 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
220,166 GBP2025-01-31
201,974 GBP2024-01-31
Computers
50,000 GBP2025-01-31
50,000 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
530,424 GBP2025-01-31
500,243 GBP2024-01-31
Property, Plant & Equipment - Disposals
Motor vehicles
-22,500 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Disposals
-22,500 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
64,220 GBP2025-01-31
15,428 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
271,370 GBP2025-01-31
173,259 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
48,792 GBP2024-02-01 ~ 2025-01-31
Computers
12,500 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
98,111 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
12,500 GBP2025-01-31
Property, Plant & Equipment
Motor vehicles
155,946 GBP2025-01-31
186,546 GBP2024-01-31
Computers
37,500 GBP2025-01-31
50,000 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
40,941 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
12,794 GBP2025-01-31
2,558 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
10,236 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
28,147 GBP2025-01-31
Motor vehicles, Under hire purchased contracts or finance leases
38,383 GBP2024-01-31
Investments in Group Undertakings
Cost valuation
100 GBP2024-01-31
Investments in Group Undertakings
100 GBP2025-01-31
100 GBP2024-01-31
Finished Goods
2,416,256 GBP2025-01-31
1,975,211 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
3,088,528 GBP2025-01-31
3,064,946 GBP2024-01-31
Amounts Owed by Group Undertakings
Current
1,077,741 GBP2025-01-31
767,421 GBP2024-01-31
Other Debtors
Current
5,797 GBP2025-01-31
5,797 GBP2024-01-31
Prepayments/Accrued Income
Current
45,282 GBP2025-01-31
45,707 GBP2024-01-31
Debtors
Current, Amounts falling due within one year
4,217,348 GBP2025-01-31
3,883,871 GBP2024-01-31
Bank Borrowings/Overdrafts
Current
247,746 GBP2025-01-31
Finance Lease Liabilities - Total Present Value
Current
2,015 GBP2025-01-31
1,343 GBP2024-01-31
Trade Creditors/Trade Payables
Current
2,744,684 GBP2025-01-31
2,967,330 GBP2024-01-31
Corporation Tax Payable
Current
122,782 GBP2025-01-31
201,969 GBP2024-01-31
Other Taxation & Social Security Payable
Current
465,017 GBP2025-01-31
452,492 GBP2024-01-31
Other Creditors
Current
2,370,229 GBP2025-01-31
2,090,628 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
9,564 GBP2025-01-31
9,564 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Non-current
18,352 GBP2025-01-31
20,367 GBP2024-01-31
Between one and five year, hire purchase agreements
20,367 GBP2024-01-31
hire purchase agreements
20,367 GBP2025-01-31
21,710 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
55,658 GBP2025-01-31
55,658 GBP2024-01-31
Between one and five year
15,858 GBP2025-01-31
71,516 GBP2024-01-31
All periods
71,516 GBP2025-01-31
127,174 GBP2024-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
44,131 GBP2025-01-31
53,818 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2025-01-31
Profit/Loss
Retained earnings (accumulated losses)
549,112 GBP2024-02-01 ~ 2025-01-31