Average Number of Employees
742021-02-01 ~ 2022-01-31
662020-02-01 ~ 2021-01-31
Turnover/Revenue
21,891,172 GBP2021-02-01 ~ 2022-01-31
15,836,962 GBP2020-02-01 ~ 2021-01-31
Cost of Sales
-15,463,882 GBP2021-02-01 ~ 2022-01-31
-11,473,617 GBP2020-02-01 ~ 2021-01-31
Gross Profit/Loss
6,427,290 GBP2021-02-01 ~ 2022-01-31
4,363,345 GBP2020-02-01 ~ 2021-01-31
Administrative Expenses
-4,212,435 GBP2021-02-01 ~ 2022-01-31
-3,817,423 GBP2020-02-01 ~ 2021-01-31
Operating Profit/Loss
2,272,384 GBP2021-02-01 ~ 2022-01-31
742,103 GBP2020-02-01 ~ 2021-01-31
Other Interest Receivable/Similar Income (Finance Income)
1,977 GBP2021-02-01 ~ 2022-01-31
Profit/Loss on Ordinary Activities Before Tax
2,272,361 GBP2021-02-01 ~ 2022-01-31
738,431 GBP2020-02-01 ~ 2021-01-31
Equity
Retained earnings (accumulated losses)
3,982,912 GBP2022-01-31
2,154,886 GBP2021-01-31
2,638,100 GBP2020-02-01
Profit/Loss
Retained earnings (accumulated losses)
1,828,026 GBP2021-02-01 ~ 2022-01-31
583,780 GBP2020-02-01 ~ 2021-01-31
Dividends Paid
Retained earnings (accumulated losses)
-1,067,000 GBP2020-02-01 ~ 2021-01-31
Intangible Assets
126,187 GBP2022-01-31
148,279 GBP2021-01-31
Property, Plant & Equipment
785,350 GBP2022-01-31
877,777 GBP2021-01-31
Fixed Assets - Investments
1,200 GBP2022-01-31
1,200 GBP2021-01-31
Fixed Assets
912,737 GBP2022-01-31
1,027,256 GBP2021-01-31
Total Inventories
252,575 GBP2022-01-31
382,165 GBP2021-01-31
Debtors
Current
153,079 GBP2022-01-31
343,576 GBP2021-01-31
Cash at bank and in hand
8,017,645 GBP2022-01-31
5,113,292 GBP2021-01-31
Current Assets
8,423,299 GBP2022-01-31
5,839,033 GBP2021-01-31
Creditors
Current, Amounts falling due within one year
-4,874,729 GBP2022-01-31
Net Current Assets/Liabilities
3,548,570 GBP2022-01-31
2,037,615 GBP2021-01-31
Total Assets Less Current Liabilities
4,461,307 GBP2022-01-31
3,064,871 GBP2021-01-31
Net Assets/Liabilities
4,397,909 GBP2022-01-31
2,569,880 GBP2021-01-31
Equity
Called up share capital
415,000 GBP2022-01-31
415,000 GBP2021-01-31
Equity
4,397,909 GBP2022-01-31
2,569,880 GBP2021-01-31
Wages/Salaries
2,517,747 GBP2021-02-01 ~ 2022-01-31
2,298,391 GBP2020-02-01 ~ 2021-01-31
Social Security Costs
150,052 GBP2021-02-01 ~ 2022-01-31
170,684 GBP2020-02-01 ~ 2021-01-31
Staff Costs/Employee Benefits Expense
2,713,821 GBP2021-02-01 ~ 2022-01-31
2,515,564 GBP2020-02-01 ~ 2021-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
25,540 GBP2021-02-01 ~ 2022-01-31
-14,146 GBP2020-02-01 ~ 2021-01-31
Tax Expense/Credit at Applicable Tax Rate
431,749 GBP2021-02-01 ~ 2022-01-31
140,302 GBP2020-02-01 ~ 2021-01-31
Dividends Paid on Shares
1,067,000 GBP2020-02-01 ~ 2021-01-31
Intangible Assets - Gross Cost
Computer software
474,108 GBP2022-01-31
427,931 GBP2021-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,275,112 GBP2021-01-31
Property, Plant & Equipment - Gross Cost
5,808,351 GBP2021-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
594,526 GBP2021-02-01 ~ 2022-01-31
Owned/Freehold
785,350 GBP2021-02-01 ~ 2022-01-31
Property, Plant & Equipment
Plant and equipment
643,763 GBP2021-01-31
Value of work in progress
160,780 GBP2022-01-31
288,129 GBP2021-01-31
Finished Goods/Goods for Resale
91,795 GBP2022-01-31
94,036 GBP2021-01-31
Trade Debtors/Trade Receivables
Current
22,033 GBP2022-01-31
32,645 GBP2021-01-31
Amounts Owed by Group Undertakings
Current
37,482 GBP2022-01-31
46,355 GBP2021-01-31
Other Debtors
Current
150 GBP2022-01-31
150 GBP2021-01-31
Prepayments/Accrued Income
Current
93,414 GBP2022-01-31
264,426 GBP2021-01-31
Cash and Cash Equivalents
8,017,645 GBP2022-01-31
5,113,292 GBP2021-01-31
Bank Borrowings
Current
42,867 GBP2021-01-31
Trade Creditors/Trade Payables
Current
1,833,349 GBP2022-01-31
1,281,541 GBP2021-01-31
Amounts owed to group undertakings
Current
57,083 GBP2022-01-31
58,593 GBP2021-01-31
Corporation Tax Payable
Current
267,379 GBP2022-01-31
169,455 GBP2021-01-31
Taxation/Social Security Payable
Current
1,440,910 GBP2022-01-31
1,261,306 GBP2021-01-31
Finance Lease Liabilities - Total Present Value
Current
15,609 GBP2021-01-31
Accrued Liabilities/Deferred Income
Current
1,276,008 GBP2022-01-31
972,047 GBP2021-01-31
Creditors
Current
4,874,729 GBP2022-01-31
3,801,418 GBP2021-01-31
Bank Borrowings
Non-current
457,133 GBP2021-01-31
Creditors
Non-current
457,133 GBP2021-01-31
Bank Borrowings
Non-current, Between one and two years
250,000 GBP2021-01-31
Non-current, Between two and five year
207,133 GBP2021-01-31
Total Borrowings
500,000 GBP2021-01-31
Net Deferred Tax Liability/Asset
-63,398 GBP2022-01-31
-37,858 GBP2021-01-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-25,540 GBP2021-02-01 ~ 2022-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
-63,398 GBP2022-01-31
-37,858 GBP2021-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
415,000 shares2022-01-31
415,000 shares2021-01-31
Par Value of Share
Class 1 ordinary share
1.002021-02-01 ~ 2022-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
561,254 GBP2022-01-31
544,532 GBP2021-01-31
Between one and five year
1,913,994 GBP2022-01-31
2,242,147 GBP2021-01-31
More than five year
512,822 GBP2021-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,475,248 GBP2022-01-31
3,299,501 GBP2021-01-31