Par Value of Share
Class 1 ordinary share
12023-02-01 ~ 2024-01-31
Turnover/Revenue
21,630,993 GBP2023-02-01 ~ 2024-01-31
21,722,317 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
19,286,253 GBP2023-02-01 ~ 2024-01-31
19,715,794 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
2,344,740 GBP2023-02-01 ~ 2024-01-31
2,006,523 GBP2022-02-01 ~ 2023-01-31
Distribution Costs
328,920 GBP2023-02-01 ~ 2024-01-31
220,967 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
1,187,088 GBP2023-02-01 ~ 2024-01-31
1,073,157 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
927,074 GBP2023-02-01 ~ 2024-01-31
712,399 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
94 GBP2023-02-01 ~ 2024-01-31
48 GBP2022-02-01 ~ 2023-01-31
Interest Payable/Similar Charges (Finance Costs)
145,558 GBP2023-02-01 ~ 2024-01-31
106,654 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
771,281 GBP2023-02-01 ~ 2024-01-31
640,536 GBP2022-02-01 ~ 2023-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
253,343 GBP2023-02-01 ~ 2024-01-31
93,922 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
517,938 GBP2023-02-01 ~ 2024-01-31
546,614 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
517,938 GBP2023-02-01 ~ 2024-01-31
546,614 GBP2022-02-01 ~ 2023-01-31
Intangible Assets
904,500 GBP2024-01-31
1,005,000 GBP2023-01-31
Property, Plant & Equipment
326,984 GBP2024-01-31
169,130 GBP2023-01-31
Fixed Assets - Investments
100 GBP2024-01-31
100 GBP2023-01-31
Fixed Assets
1,231,584 GBP2024-01-31
1,174,230 GBP2023-01-31
Total Inventories
1,975,211 GBP2024-01-31
2,137,460 GBP2023-01-31
Debtors
3,883,871 GBP2024-01-31
3,671,810 GBP2023-01-31
Cash at bank and in hand
57,270 GBP2024-01-31
220,456 GBP2023-01-31
Current Assets
5,916,352 GBP2024-01-31
6,029,726 GBP2023-01-31
Creditors
Current
5,723,326 GBP2024-01-31
6,228,402 GBP2023-01-31
Net Current Assets/Liabilities
193,026 GBP2024-01-31
-198,676 GBP2023-01-31
Total Assets Less Current Liabilities
1,424,610 GBP2024-01-31
975,554 GBP2023-01-31
Creditors
Non-current
-20,367 GBP2024-01-31
Net Assets/Liabilities
1,350,425 GBP2024-01-31
962,487 GBP2023-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
517,938 GBP2023-02-01 ~ 2024-01-31
546,614 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
386,858 GBP2023-02-01 ~ 2024-01-31
368,542 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
33,843 GBP2023-02-01 ~ 2024-01-31
34,934 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
27,577 GBP2023-02-01 ~ 2024-01-31
6,890 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
448,278 GBP2023-02-01 ~ 2024-01-31
410,366 GBP2022-02-01 ~ 2023-01-31
Average Number of Employees
122023-02-01 ~ 2024-01-31
122022-02-01 ~ 2023-01-31
Director Remuneration
11,517 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
26,048 GBP2023-02-01 ~ 2024-01-31
17,294 GBP2022-02-01 ~ 2023-01-31
Audit Fees/Expenses
8,000 GBP2023-02-01 ~ 2024-01-31
5,000 GBP2022-02-01 ~ 2023-01-31
Current Tax for the Period
201,969 GBP2023-02-01 ~ 2024-01-31
109,166 GBP2022-02-01 ~ 2023-01-31
Intangible Assets - Gross Cost
Net goodwill
1,113,400 GBP2023-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
208,900 GBP2024-01-31
108,400 GBP2023-01-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
100,500 GBP2023-02-01 ~ 2024-01-31
Intangible Assets
Net goodwill
904,500 GBP2024-01-31
1,005,000 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
50,062 GBP2024-01-31
28,312 GBP2023-01-31
Furniture and fittings
185,807 GBP2024-01-31
124,746 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
27,433 GBP2024-01-31
23,786 GBP2023-01-31
Furniture and fittings
117,998 GBP2024-01-31
101,749 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
3,647 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
16,249 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Plant and equipment
22,629 GBP2024-01-31
4,526 GBP2023-01-31
Furniture and fittings
67,809 GBP2024-01-31
22,997 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
201,974 GBP2024-01-31
108,761 GBP2023-01-31
Computers
50,000 GBP2024-01-31
50,000 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
500,243 GBP2024-01-31
324,219 GBP2023-01-31
Property, Plant & Equipment - Disposals
Motor vehicles
-19,500 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Disposals
-19,500 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
15,428 GBP2024-01-31
17,154 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
173,259 GBP2024-01-31
155,089 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
8,710 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
28,606 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-10,436 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-10,436 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Motor vehicles
186,546 GBP2024-01-31
91,607 GBP2023-01-31
Computers
50,000 GBP2024-01-31
50,000 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
2,558 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
38,383 GBP2024-01-31
Investments in Group Undertakings
Cost valuation
100 GBP2023-01-31
Investments in Group Undertakings
100 GBP2024-01-31
100 GBP2023-01-31
Finished Goods
1,975,211 GBP2024-01-31
2,137,460 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
3,064,946 GBP2024-01-31
3,089,322 GBP2023-01-31
Amounts Owed by Group Undertakings
Current
767,421 GBP2024-01-31
514,165 GBP2023-01-31
Other Debtors
Current
5,797 GBP2024-01-31
11,443 GBP2023-01-31
Prepayments/Accrued Income
Current
45,707 GBP2024-01-31
56,880 GBP2023-01-31
Debtors
Current, Amounts falling due within one year
3,883,871 GBP2024-01-31
3,671,810 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Current
1,343 GBP2024-01-31
Trade Creditors/Trade Payables
Current
2,967,330 GBP2024-01-31
3,305,850 GBP2023-01-31
Corporation Tax Payable
Current
201,969 GBP2024-01-31
109,119 GBP2023-01-31
Other Taxation & Social Security Payable
Current
452,492 GBP2024-01-31
367,872 GBP2023-01-31
Other Creditors
Current
2,090,628 GBP2024-01-31
2,435,997 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
9,564 GBP2024-01-31
9,564 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Non-current
20,367 GBP2024-01-31
Between one and five year, hire purchase agreements
20,367 GBP2024-01-31
hire purchase agreements
21,710 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
55,658 GBP2024-01-31
52,634 GBP2023-01-31
Between one and five year
71,516 GBP2024-01-31
104,036 GBP2023-01-31
All periods
127,174 GBP2024-01-31
156,670 GBP2023-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
53,818 GBP2024-01-31
13,067 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2024-01-31
Profit/Loss
Retained earnings (accumulated losses)
517,938 GBP2023-02-01 ~ 2024-01-31