Turnover/Revenue
25,145,326 GBP2023-02-01 ~ 2024-01-31
26,935,180 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
-22,357,154 GBP2023-02-01 ~ 2024-01-31
-24,399,387 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
2,788,172 GBP2023-02-01 ~ 2024-01-31
2,535,793 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-2,528,210 GBP2023-02-01 ~ 2024-01-31
-2,212,609 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
636 GBP2023-02-01 ~ 2024-01-31
152 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
239,654 GBP2023-02-01 ~ 2024-01-31
309,850 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
451,589 GBP2023-02-01 ~ 2024-01-31
358,577 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
163,869 GBP2024-01-31
187,688 GBP2023-01-31
Total Inventories
666,109 GBP2024-01-31
285,506 GBP2023-01-31
Debtors
Current
9,012,731 GBP2024-01-31
9,818,543 GBP2023-01-31
Cash at bank and in hand
47,992 GBP2024-01-31
1,194,386 GBP2023-01-31
Current Assets
9,726,832 GBP2024-01-31
11,298,435 GBP2023-01-31
Net Current Assets/Liabilities
3,476,793 GBP2024-01-31
3,183,048 GBP2023-01-31
Total Assets Less Current Liabilities
3,640,662 GBP2024-01-31
3,370,736 GBP2023-01-31
Creditors
Non-current, Amounts falling due after one year
-146,661 GBP2024-01-31
-253,324 GBP2023-01-31
Net Assets/Liabilities
3,494,001 GBP2024-01-31
3,117,412 GBP2023-01-31
Equity
Called up share capital
200,000 GBP2024-01-31
200,000 GBP2023-01-31
200,000 GBP2022-01-31
Retained earnings (accumulated losses)
3,294,001 GBP2024-01-31
2,917,412 GBP2023-01-31
2,809,968 GBP2022-01-31
Equity
3,494,001 GBP2024-01-31
3,117,412 GBP2023-01-31
3,009,968 GBP2022-01-31
Profit/Loss
Retained earnings (accumulated losses)
451,589 GBP2023-02-01 ~ 2024-01-31
358,577 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-75,000 GBP2023-02-01 ~ 2024-01-31
-251,133 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
-75,000 GBP2023-02-01 ~ 2024-01-31
-251,133 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
34,399 GBP2023-02-01 ~ 2024-01-31
32,116 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
2,752,280 GBP2023-02-01 ~ 2024-01-31
2,812,494 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
281,634 GBP2023-02-01 ~ 2024-01-31
316,594 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
3,131,064 GBP2023-02-01 ~ 2024-01-31
3,242,524 GBP2022-02-01 ~ 2023-01-31
Average number of employees in administration and support functions
432023-02-01 ~ 2024-01-31
412022-02-01 ~ 2023-01-31
Average Number of Employees
662023-02-01 ~ 2024-01-31
702022-02-01 ~ 2023-01-31
Director Remuneration
299,078 GBP2023-02-01 ~ 2024-01-31
252,804 GBP2022-02-01 ~ 2023-01-31
Audit Fees/Expenses
24,375 GBP2023-02-01 ~ 2024-01-31
31,210 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
48,832 GBP2023-02-01 ~ 2024-01-31
-48,727 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
59,914 GBP2023-02-01 ~ 2024-01-31
58,872 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
343,858 GBP2024-01-31
343,858 GBP2023-01-31
Tools/Equipment for furniture and fittings
207,626 GBP2024-01-31
199,410 GBP2023-01-31
Motor vehicles
113,440 GBP2024-01-31
128,653 GBP2023-01-31
Other
225,365 GBP2024-01-31
222,999 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
890,289 GBP2024-01-31
894,920 GBP2023-01-31
Property, Plant & Equipment - Disposals
Motor vehicles
-15,213 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Disposals
-15,213 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
331,492 GBP2024-01-31
326,375 GBP2023-01-31
Tools/Equipment for furniture and fittings
155,403 GBP2024-01-31
142,793 GBP2023-01-31
Motor vehicles
49,493 GBP2024-01-31
53,420 GBP2023-01-31
Other
190,032 GBP2024-01-31
184,644 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
726,420 GBP2024-01-31
707,232 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
5,117 GBP2023-02-01 ~ 2024-01-31
Tools/Equipment for furniture and fittings
12,610 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
11,285 GBP2023-02-01 ~ 2024-01-31
Other
5,388 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
34,400 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-15,212 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-15,212 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Land and buildings
12,366 GBP2024-01-31
17,483 GBP2023-01-31
Tools/Equipment for furniture and fittings
52,223 GBP2024-01-31
56,617 GBP2023-01-31
Motor vehicles
63,947 GBP2024-01-31
75,233 GBP2023-01-31
Other
35,333 GBP2024-01-31
38,355 GBP2023-01-31
Raw materials and consumables
350,779 GBP2024-01-31
233,379 GBP2023-01-31
Value of work in progress
315,330 GBP2024-01-31
52,127 GBP2023-01-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
5,793,708 GBP2024-01-31
6,662,770 GBP2023-01-31
Other Debtors
Current, Amounts falling due within one year
165,781 GBP2024-01-31
477,351 GBP2023-01-31
Debtors
Current, Amounts falling due within one year
9,012,731 GBP2024-01-31
9,818,543 GBP2023-01-31
Cash and Cash Equivalents
47,992 GBP2024-01-31
1,194,386 GBP2023-01-31
Total Borrowings
Current, Amounts falling due within one year
519,755 GBP2024-01-31
118,255 GBP2023-01-31
Non-current, Amounts falling due after one year
146,661 GBP2024-01-31
253,324 GBP2023-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-245,604 GBP2024-01-31
-294,436 GBP2023-01-31
Par Value of Share
Class 1 ordinary share, Non-cumulative
12023-02-01 ~ 2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share, Non-cumulative
200,000 shares2024-01-31
200,000 shares2023-01-31
Bank Borrowings
Non-current
133,334 GBP2024-01-31
233,333 GBP2023-01-31
Total Borrowings
Non-current
146,661 GBP2024-01-31
253,324 GBP2023-01-31
Bank Borrowings
Current
100,000 GBP2024-01-31
100,000 GBP2023-01-31
Bank Overdrafts
Current
410,853 GBP2024-01-31
Other Remaining Borrowings
Current
2,238 GBP2024-01-31
11,591 GBP2023-01-31
Total Borrowings
Current
519,755 GBP2024-01-31
118,255 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
126,080 GBP2024-01-31
147,076 GBP2023-01-31
Between two and five year
93,260 GBP2024-01-31
63,541 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
219,340 GBP2024-01-31
210,617 GBP2023-01-31