Cost of Sales
-10,662,983 GBP2024-02-01 ~ 2025-01-31
-12,148,070 GBP2023-02-01 ~ 2024-01-31
Distribution Costs
-582,668 GBP2024-02-01 ~ 2025-01-31
-595,103 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
-5,750,861 GBP2024-02-01 ~ 2025-01-31
-5,905,580 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
114,057 GBP2024-02-01 ~ 2025-01-31
193 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
3,974,754 GBP2024-02-01 ~ 2025-01-31
4,851,163 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
2,976,606 GBP2024-02-01 ~ 2025-01-31
3,529,131 GBP2023-02-01 ~ 2024-01-31
Intangible Assets
Other than goodwill
156,874 GBP2025-01-31
121,652 GBP2024-01-31
Property, Plant & Equipment
2,775,177 GBP2025-01-31
3,194,693 GBP2024-01-31
Fixed Assets
2,932,051 GBP2025-01-31
3,316,345 GBP2024-01-31
Debtors
17,529,485 GBP2025-01-31
18,163,843 GBP2024-01-31
Cash at bank and in hand
5,768,943 GBP2025-01-31
5,922,706 GBP2024-01-31
Current Assets
29,263,385 GBP2025-01-31
30,088,942 GBP2024-01-31
Net Current Assets/Liabilities
27,675,057 GBP2025-01-31
27,867,669 GBP2024-01-31
Total Assets Less Current Liabilities
30,607,108 GBP2025-01-31
31,184,014 GBP2024-01-31
Net Assets/Liabilities
30,486,108 GBP2025-01-31
30,968,905 GBP2024-01-31
Equity
Called up share capital
5,050 GBP2025-01-31
5,050 GBP2024-01-31
5,050 GBP2023-01-31
Retained earnings (accumulated losses)
30,481,058 GBP2025-01-31
30,963,855 GBP2024-01-31
32,721,900 GBP2023-01-31
Equity
30,486,108 GBP2025-01-31
30,968,905 GBP2024-01-31
32,726,950 GBP2023-01-31
Profit/Loss
Retained earnings (accumulated losses)
2,976,606 GBP2024-02-01 ~ 2025-01-31
3,529,131 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
Retained earnings (accumulated losses)
-5,287,176 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
-3,459,403 GBP2024-02-01 ~ 2025-01-31
Turnover/Revenue
20,791,777 GBP2024-02-01 ~ 2025-01-31
23,437,617 GBP2023-02-01 ~ 2024-01-31
Audit Fees/Expenses
41,500 GBP2024-02-01 ~ 2025-01-31
20,100 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
1282024-02-01 ~ 2025-01-31
1292023-02-01 ~ 2024-01-31
Wages/Salaries
4,852,744 GBP2024-02-01 ~ 2025-01-31
4,736,212 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
300,484 GBP2024-02-01 ~ 2025-01-31
412,307 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
5,265,520 GBP2024-02-01 ~ 2025-01-31
5,243,494 GBP2023-02-01 ~ 2024-01-31
Director Remuneration
100,076 GBP2024-02-01 ~ 2025-01-31
46,051 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-94,109 GBP2024-02-01 ~ 2025-01-31
27,195 GBP2023-02-01 ~ 2024-01-31
Intangible Assets - Gross Cost
Goodwill
1,750,000 GBP2025-01-31
1,750,000 GBP2024-01-31
Computer software
424,876 GBP2025-01-31
343,838 GBP2024-01-31
Intangible Assets - Gross Cost
2,174,876 GBP2025-01-31
2,093,838 GBP2024-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,750,000 GBP2025-01-31
1,750,000 GBP2024-01-31
Intangible Assets - Accumulated Amortisation & Impairment
2,018,002 GBP2025-01-31
1,972,186 GBP2024-01-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2024-02-01 ~ 2025-01-31
Intangible Assets - Increase From Amortisation Charge for Year
45,816 GBP2024-02-01 ~ 2025-01-31
Intangible Assets
Goodwill
0 GBP2025-01-31
0 GBP2024-01-31
Intangible Assets
156,874 GBP2025-01-31
121,652 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,038,152 GBP2025-01-31
5,995,469 GBP2024-01-31
Furniture and fittings
18,902 GBP2025-01-31
18,902 GBP2024-01-31
Motor vehicles
1,083,239 GBP2025-01-31
975,546 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
7,185,293 GBP2025-01-31
7,034,917 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,753,024 GBP2025-01-31
3,290,080 GBP2024-01-31
Furniture and fittings
12,349 GBP2025-01-31
9,744 GBP2024-01-31
Motor vehicles
605,122 GBP2025-01-31
501,981 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,410,116 GBP2025-01-31
3,840,224 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
462,944 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
2,605 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
103,141 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
569,892 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Plant and equipment
2,285,128 GBP2025-01-31
2,705,389 GBP2024-01-31
Furniture and fittings
6,553 GBP2025-01-31
9,158 GBP2024-01-31
Motor vehicles
478,117 GBP2025-01-31
473,565 GBP2024-01-31
Finished Goods/Goods for Resale
1,709,602 GBP2025-01-31
1,635,737 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
2,440,316 GBP2025-01-31
2,665,343 GBP2024-01-31
Amounts Owed by Group Undertakings
Current
14,382,617 GBP2025-01-31
14,826,901 GBP2024-01-31
Other Debtors
Current
458,650 GBP2025-01-31
544,163 GBP2024-01-31
Prepayments/Accrued Income
Current
247,902 GBP2025-01-31
127,436 GBP2024-01-31
Trade Creditors/Trade Payables
Current
685,568 GBP2025-01-31
841,172 GBP2024-01-31
Corporation Tax Payable
Current
414,521 GBP2025-01-31
814,391 GBP2024-01-31
Other Taxation & Social Security Payable
Current
282,826 GBP2025-01-31
241,931 GBP2024-01-31
Other Creditors
Current
0 GBP2025-01-31
162,656 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
205,413 GBP2025-01-31
161,123 GBP2024-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
121,000 GBP2025-01-31
187,914 GBP2024-01-31
Deferred Tax Liabilities
121,000 GBP2025-01-31
215,109 GBP2024-01-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-94,109 GBP2024-02-01 ~ 2025-01-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,900 shares2025-01-31
4,900 shares2024-01-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
50 shares2025-01-31
50 shares2024-01-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
50 shares2025-01-31
50 shares2024-01-31
Par Value of Share
Class 4 ordinary share
1 GBP2024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
50 shares2025-01-31
50 shares2024-01-31
Equity
Called up share capital
5,050 GBP2025-01-31
5,050 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
545,000 GBP2025-01-31
549,309 GBP2024-01-31