Cost of Sales
-10,115,774 GBP2023-02-01 ~ 2024-01-31
-13,151,787 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-1,742,504 GBP2023-02-01 ~ 2024-01-31
-2,168,542 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
18,292 GBP2023-02-01 ~ 2024-01-31
20 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
2,431,934 GBP2023-02-01 ~ 2024-01-31
2,443,590 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
1,873,340 GBP2023-02-01 ~ 2024-01-31
1,909,921 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
137,252 GBP2024-01-31
79,241 GBP2023-01-31
Debtors
2,287,938 GBP2024-01-31
5,844,276 GBP2023-01-31
Cash at bank and in hand
3,377,888 GBP2024-01-31
308,626 GBP2023-01-31
Current Assets
7,331,203 GBP2024-01-31
8,880,540 GBP2023-01-31
Creditors
Current, Amounts falling due within one year
-1,468,099 GBP2024-01-31
-4,801,831 GBP2023-01-31
Net Current Assets/Liabilities
5,863,104 GBP2024-01-31
4,078,709 GBP2023-01-31
Total Assets Less Current Liabilities
6,000,356 GBP2024-01-31
4,157,950 GBP2023-01-31
Net Assets/Liabilities
5,993,725 GBP2024-01-31
4,120,385 GBP2023-01-31
Equity
Called up share capital
100,000 GBP2024-01-31
100,000 GBP2023-01-31
100,000 GBP2022-01-31
Retained earnings (accumulated losses)
5,893,725 GBP2024-01-31
4,020,385 GBP2023-01-31
3,610,464 GBP2022-01-31
Equity
5,993,725 GBP2024-01-31
4,120,385 GBP2023-01-31
Profit/Loss
Retained earnings (accumulated losses)
1,873,340 GBP2023-02-01 ~ 2024-01-31
1,909,921 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2022-02-01 ~ 2023-01-31
Audit Fees/Expenses
19,750 GBP2023-02-01 ~ 2024-01-31
8,700 GBP2022-02-01 ~ 2023-01-31
Average Number of Employees
62023-02-01 ~ 2024-01-31
72022-02-01 ~ 2023-01-31
Wages/Salaries
1,190,469 GBP2023-02-01 ~ 2024-01-31
1,407,204 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
7,167 GBP2023-02-01 ~ 2024-01-31
4,469 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
1,344,712 GBP2023-02-01 ~ 2024-01-31
1,579,275 GBP2022-02-01 ~ 2023-01-31
Director Remuneration
953,199 GBP2023-02-01 ~ 2024-01-31
1,116,433 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-30,934 GBP2023-02-01 ~ 2024-01-31
46,544 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
91,085 GBP2024-01-31
91,085 GBP2023-01-31
Furniture and fittings
81,056 GBP2024-01-31
79,882 GBP2023-01-31
Computers
84,293 GBP2024-01-31
93,997 GBP2023-01-31
Motor vehicles
172,227 GBP2024-01-31
123,832 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
428,661 GBP2024-01-31
388,796 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
Computers
-13,861 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-83,605 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals
-97,466 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
88,990 GBP2024-01-31
86,615 GBP2023-01-31
Furniture and fittings
71,530 GBP2024-01-31
63,629 GBP2023-01-31
Computers
74,739 GBP2024-01-31
85,963 GBP2023-01-31
Motor vehicles
56,150 GBP2024-01-31
73,348 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
291,409 GBP2024-01-31
309,555 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
2,375 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
7,901 GBP2023-02-01 ~ 2024-01-31
Computers
2,637 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
25,156 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
38,069 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
Computers
-13,861 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-42,354 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-56,215 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Plant and equipment
2,095 GBP2024-01-31
4,470 GBP2023-01-31
Furniture and fittings
9,526 GBP2024-01-31
16,253 GBP2023-01-31
Computers
9,554 GBP2024-01-31
8,034 GBP2023-01-31
Motor vehicles
116,077 GBP2024-01-31
50,484 GBP2023-01-31
Finished Goods/Goods for Resale
1,665,377 GBP2024-01-31
2,727,638 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
1,723,842 GBP2024-01-31
3,688,982 GBP2023-01-31
Amounts Owed by Group Undertakings
Current
434,747 GBP2024-01-31
1,669,835 GBP2023-01-31
Other Debtors
Current
36,277 GBP2024-01-31
0 GBP2023-01-31
Prepayments/Accrued Income
Current
93,044 GBP2024-01-31
39,687 GBP2023-01-31
Debtors
Current, Amounts falling due within one year
2,287,910 GBP2024-01-31
5,844,248 GBP2023-01-31
Bank Borrowings/Overdrafts
Current
14,857 GBP2024-01-31
0 GBP2023-01-31
Other Remaining Borrowings
Current
0 GBP2024-01-31
1,042,429 GBP2023-01-31
Trade Creditors/Trade Payables
Current
465,151 GBP2024-01-31
1,324,555 GBP2023-01-31
Amounts owed to group undertakings
Current
154,225 GBP2024-01-31
448,785 GBP2023-01-31
Corporation Tax Payable
Current
313,685 GBP2024-01-31
368,791 GBP2023-01-31
Other Taxation & Social Security Payable
Current
24,394 GBP2024-01-31
46,929 GBP2023-01-31
Other Creditors
Current
1,310 GBP2024-01-31
15,476 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
494,477 GBP2024-01-31
1,554,866 GBP2023-01-31
Creditors
Current
1,468,099 GBP2024-01-31
4,801,831 GBP2023-01-31
Bank Overdrafts
14,857 GBP2024-01-31
0 GBP2023-01-31
Total Borrowings
14,857 GBP2024-01-31
1,042,429 GBP2023-01-31
Current
14,857 GBP2024-01-31
1,042,429 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
18,673 GBP2024-01-31
0 GBP2023-01-31
Between two and five year
54,959 GBP2024-01-31
0 GBP2023-01-31
More than five year
9,445 GBP2024-01-31
0 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
83,077 GBP2024-01-31
0 GBP2023-01-31