Cost of Sales
-12,148,070 GBP2023-02-01 ~ 2024-01-31
-13,434,699 GBP2022-02-01 ~ 2023-01-31
Distribution Costs
-595,103 GBP2023-02-01 ~ 2024-01-31
-573,441 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-5,905,580 GBP2023-02-01 ~ 2024-01-31
-5,278,615 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
193 GBP2023-02-01 ~ 2024-01-31
178 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
4,851,163 GBP2023-02-01 ~ 2024-01-31
7,117,149 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
3,529,131 GBP2023-02-01 ~ 2024-01-31
5,613,853 GBP2022-02-01 ~ 2023-01-31
Intangible Assets
Other
121,652 GBP2024-01-31
87,769 GBP2023-01-31
Property, Plant & Equipment
3,194,693 GBP2024-01-31
3,713,813 GBP2023-01-31
Fixed Assets
3,316,345 GBP2024-01-31
3,801,582 GBP2023-01-31
Debtors
18,163,843 GBP2024-01-31
19,752,522 GBP2023-01-31
Cash at bank and in hand
5,922,706 GBP2024-01-31
5,498,157 GBP2023-01-31
Current Assets
30,088,942 GBP2024-01-31
31,747,795 GBP2023-01-31
Creditors
Current, Amounts falling due within one year
-2,221,273 GBP2024-01-31
-2,634,513 GBP2023-01-31
Net Current Assets/Liabilities
27,867,669 GBP2024-01-31
29,113,282 GBP2023-01-31
Total Assets Less Current Liabilities
31,184,014 GBP2024-01-31
32,914,864 GBP2023-01-31
Net Assets/Liabilities
30,968,905 GBP2024-01-31
32,726,950 GBP2023-01-31
Equity
Called up share capital
5,050 GBP2024-01-31
5,050 GBP2023-01-31
5,050 GBP2022-01-31
Retained earnings (accumulated losses)
30,963,855 GBP2024-01-31
32,721,900 GBP2023-01-31
30,635,110 GBP2022-01-31
Equity
30,968,905 GBP2024-01-31
32,726,950 GBP2023-01-31
30,640,160 GBP2022-01-31
Profit/Loss
Retained earnings (accumulated losses)
3,529,131 GBP2023-02-01 ~ 2024-01-31
5,613,853 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-3,527,063 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
-5,287,176 GBP2023-02-01 ~ 2024-01-31
Audit Fees/Expenses
20,100 GBP2023-02-01 ~ 2024-01-31
18,675 GBP2022-02-01 ~ 2023-01-31
Average Number of Employees
1292023-02-01 ~ 2024-01-31
1252022-02-01 ~ 2023-01-31
Wages/Salaries
4,736,212 GBP2023-02-01 ~ 2024-01-31
4,920,936 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
412,307 GBP2023-02-01 ~ 2024-01-31
212,380 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
5,243,494 GBP2023-02-01 ~ 2024-01-31
5,225,580 GBP2022-02-01 ~ 2023-01-31
Director Remuneration
46,051 GBP2023-02-01 ~ 2024-01-31
24,873 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
27,195 GBP2023-02-01 ~ 2024-01-31
-10,882 GBP2022-02-01 ~ 2023-01-31
Intangible Assets - Gross Cost
Goodwill
1,750,000 GBP2024-01-31
1,750,000 GBP2023-01-31
Computer software
343,838 GBP2024-01-31
268,452 GBP2023-01-31
Intangible Assets - Gross Cost
2,093,838 GBP2024-01-31
2,018,452 GBP2023-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,750,000 GBP2024-01-31
1,750,000 GBP2023-01-31
Intangible Assets - Accumulated Amortisation & Impairment
1,972,186 GBP2024-01-31
1,930,683 GBP2023-01-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2023-02-01 ~ 2024-01-31
Intangible Assets - Increase From Amortisation Charge for Year
41,503 GBP2023-02-01 ~ 2024-01-31
Intangible Assets
Goodwill
0 GBP2024-01-31
0 GBP2023-01-31
Intangible Assets
121,652 GBP2024-01-31
87,769 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
45,000 GBP2024-01-31
45,000 GBP2023-01-31
Plant and equipment
5,995,469 GBP2024-01-31
5,995,469 GBP2023-01-31
Furniture and fittings
18,902 GBP2024-01-31
17,428 GBP2023-01-31
Motor vehicles
975,546 GBP2024-01-31
959,234 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
7,034,917 GBP2024-01-31
7,017,131 GBP2023-01-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
0 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-256,683 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals
-256,683 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
38,419 GBP2024-01-31
36,948 GBP2023-01-31
Plant and equipment
3,290,080 GBP2024-01-31
2,685,525 GBP2023-01-31
Furniture and fittings
9,744 GBP2024-01-31
6,789 GBP2023-01-31
Motor vehicles
501,981 GBP2024-01-31
574,056 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,840,224 GBP2024-01-31
3,303,318 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
1,471 GBP2023-02-01 ~ 2024-01-31
Plant and equipment
604,555 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
2,955 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
110,472 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
719,453 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
0 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-182,547 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-182,547 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
6,581 GBP2024-01-31
8,052 GBP2023-01-31
Plant and equipment
2,705,389 GBP2024-01-31
3,309,944 GBP2023-01-31
Furniture and fittings
9,158 GBP2024-01-31
10,639 GBP2023-01-31
Motor vehicles
473,565 GBP2024-01-31
385,178 GBP2023-01-31
Finished Goods/Goods for Resale
1,635,737 GBP2024-01-31
1,620,014 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
2,665,343 GBP2024-01-31
3,704,846 GBP2023-01-31
Amounts Owed by Group Undertakings
Current
14,826,901 GBP2024-01-31
15,078,931 GBP2023-01-31
Other Debtors
Current
544,163 GBP2024-01-31
758,977 GBP2023-01-31
Prepayments/Accrued Income
Current
127,436 GBP2024-01-31
209,768 GBP2023-01-31
Debtors
Current, Amounts falling due within one year
18,163,843 GBP2024-01-31
19,752,522 GBP2023-01-31
Trade Creditors/Trade Payables
Current
841,172 GBP2024-01-31
946,227 GBP2023-01-31
Corporation Tax Payable
Current
814,391 GBP2024-01-31
1,034,452 GBP2023-01-31
Other Taxation & Social Security Payable
Current
241,931 GBP2024-01-31
297,155 GBP2023-01-31
Other Creditors
Current
162,656 GBP2024-01-31
162,656 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
161,123 GBP2024-01-31
194,023 GBP2023-01-31
Creditors
Current
2,221,273 GBP2024-01-31
2,634,513 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,900 shares2024-01-31
4,900 shares2023-01-31
Class 2 ordinary share
50 shares2024-01-31
50 shares2023-01-31
Class 3 ordinary share
50 shares2024-01-31
50 shares2023-01-31
Class 4 ordinary share
50 shares2024-01-31
50 shares2023-01-31
Number of Shares Issued (Fully Paid)
5,050 shares2024-01-31
5,050 shares2023-01-31
Equity
Called up share capital
5,050 GBP2024-01-31
5,050 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
549,309 GBP2024-01-31
560,744 GBP2023-01-31
Between two and five year
0 GBP2024-01-31
4,309 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
549,309 GBP2024-01-31
565,053 GBP2023-01-31