Turnover/Revenue
19,846,715 GBP2023-02-01 ~ 2024-01-31
12,690,033 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
-16,882,970 GBP2023-02-01 ~ 2024-01-31
-11,202,120 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
2,963,745 GBP2023-02-01 ~ 2024-01-31
1,487,913 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-1,074,336 GBP2023-02-01 ~ 2024-01-31
-604,789 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
1,910,003 GBP2023-02-01 ~ 2024-01-31
890,034 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
70,614 GBP2023-02-01 ~ 2024-01-31
1,753 GBP2022-02-01 ~ 2023-01-31
Interest Payable/Similar Charges (Finance Costs)
-141,582 GBP2023-02-01 ~ 2024-01-31
-396,094 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
1,834,608 GBP2023-02-01 ~ 2024-01-31
495,693 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
1,591,768 GBP2023-02-01 ~ 2024-01-31
503,977 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
1,572,375 GBP2023-02-01 ~ 2024-01-31
503,977 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
889,144 GBP2024-01-31
1,379,226 GBP2023-01-31
Investment Property
325,000 GBP2024-01-31
Fixed Assets - Investments
311 GBP2024-01-31
201 GBP2023-01-31
Fixed Assets
1,214,455 GBP2024-01-31
1,379,427 GBP2023-01-31
Total Inventories
5,115,677 GBP2024-01-31
10,172,028 GBP2023-01-31
Debtors
819,416 GBP2024-01-31
762,346 GBP2023-01-31
Cash at bank and in hand
3,757,284 GBP2024-01-31
959,702 GBP2023-01-31
Current Assets
9,692,377 GBP2024-01-31
11,894,076 GBP2023-01-31
Creditors
-2,834,012 GBP2024-01-31
-6,601,660 GBP2023-01-31
Net Current Assets/Liabilities
6,858,365 GBP2024-01-31
5,292,416 GBP2023-01-31
Total Assets Less Current Liabilities
8,072,820 GBP2024-01-31
6,671,843 GBP2023-01-31
Net Assets/Liabilities
7,703,299 GBP2024-01-31
6,130,924 GBP2023-01-31
Equity
Called up share capital
2 GBP2024-01-31
2 GBP2023-01-31
2 GBP2022-01-31
Revaluation reserve
30,607 GBP2024-01-31
50,000 GBP2023-01-31
50,000 GBP2022-01-31
Capital redemption reserve
238,478 GBP2024-01-31
238,478 GBP2023-01-31
238,478 GBP2022-01-31
Retained earnings (accumulated losses)
7,434,212 GBP2024-01-31
5,842,444 GBP2023-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,591,768 GBP2023-02-01 ~ 2024-01-31
503,977 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
155,151 GBP2023-02-01 ~ 2024-01-31
72,588 GBP2022-02-01 ~ 2023-01-31
Audit Fees/Expenses
56,825 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
487,747 GBP2023-02-01 ~ 2024-01-31
493,106 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
53,537 GBP2023-02-01 ~ 2024-01-31
59,035 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
3,755 GBP2023-02-01 ~ 2024-01-31
3,131 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
545,039 GBP2023-02-01 ~ 2024-01-31
555,272 GBP2022-02-01 ~ 2023-01-31
Average Number of Employees
92023-02-01 ~ 2024-01-31
92022-02-01 ~ 2023-01-31
Current Tax for the Period
245,416 GBP2023-02-01 ~ 2024-01-31
232,342 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
458,652 GBP2023-02-01 ~ 2024-01-31
94,182 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
526,051 GBP2024-01-31
896,801 GBP2023-01-31
Plant and equipment
712,770 GBP2024-01-31
672,453 GBP2023-01-31
Motor vehicles
25,570 GBP2024-01-31
56,712 GBP2023-01-31
Furniture and fittings
41,531 GBP2024-01-31
50,239 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
1,305,922 GBP2024-01-31
1,676,205 GBP2023-01-31
Property, Plant & Equipment - Disposals
Plant and equipment
-119,115 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-33,831 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
-11,340 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Disposals
-164,286 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
18,684 GBP2024-01-31
33,686 GBP2023-01-31
Plant and equipment
372,891 GBP2024-01-31
243,737 GBP2023-01-31
Motor vehicles
6,415 GBP2024-01-31
9,074 GBP2023-01-31
Furniture and fittings
18,788 GBP2024-01-31
10,482 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
416,778 GBP2024-01-31
296,979 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
11,355 GBP2023-02-01 ~ 2024-01-31
Plant and equipment
129,154 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
3,614 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
11,028 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
155,151 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-6,273 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
-2,722 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-8,995 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
507,367 GBP2024-01-31
863,115 GBP2023-01-31
Plant and equipment
339,879 GBP2024-01-31
428,716 GBP2023-01-31
Motor vehicles
19,155 GBP2024-01-31
47,638 GBP2023-01-31
Furniture and fittings
22,743 GBP2024-01-31
39,757 GBP2023-01-31
Investment Property - Fair Value Model
325,000 GBP2024-01-31
Investments in Subsidiaries
Cost valuation
311 GBP2024-01-31
201 GBP2023-01-31
Investments in Subsidiaries
311 GBP2024-01-31
201 GBP2023-01-31
Other types of inventories not specified separately
2,548,077 GBP2024-01-31
399,162 GBP2023-01-31
Value of work in progress
2,567,600 GBP2024-01-31
9,772,866 GBP2023-01-31
Other Debtors
Current
5,500 GBP2024-01-31
500 GBP2023-01-31
Amount of value-added tax that is recoverable
Current
68,979 GBP2024-01-31
172,773 GBP2023-01-31
Amounts owed by directors
Current
743,517 GBP2024-01-31
Amounts Owed by Group Undertakings
Current
1,420 GBP2024-01-31
820 GBP2023-01-31
Debtors
Current
819,416 GBP2024-01-31
174,093 GBP2023-01-31
Trade Creditors/Trade Payables
Current
469,541 GBP2024-01-31
1,087,025 GBP2023-01-31
Bank Borrowings/Overdrafts
Current
70,510 GBP2024-01-31
95,860 GBP2023-01-31
Other Remaining Borrowings
Current
4,675,315 GBP2023-01-31
Corporation Tax Payable
Current
74,654 GBP2024-01-31
321,271 GBP2023-01-31
Other Taxation & Social Security Payable
Current
11,914 GBP2024-01-31
38,299 GBP2023-01-31
Other Creditors
Current
4,976 GBP2024-01-31
103,649 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
2,195,196 GBP2024-01-31
9,456 GBP2023-01-31
Amounts owed to group undertakings
Current
263,564 GBP2023-01-31
Creditors
Current
2,834,012 GBP2024-01-31
6,601,660 GBP2023-01-31
Bank Borrowings/Overdrafts
Non-current
274,204 GBP2024-01-31
397,347 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-01-31
Nominal value of allotted share capital
Class 1 ordinary share
1 GBP2023-02-01 ~ 2024-01-31
Dividends paid as a final distribution
400,000 GBP2022-02-01 ~ 2023-01-31