Par Value of Share
Class 1 ordinary share
12024-01-31 ~ 2025-01-30
Class 2 ordinary share
12024-01-31 ~ 2025-01-30
Class 3 ordinary share
12024-01-31 ~ 2025-01-30
Turnover/Revenue
30,072,744 GBP2024-01-31 ~ 2025-01-30
30,773,891 GBP2023-01-31 ~ 2024-01-30
Cost of Sales
-27,226,129 GBP2024-01-31 ~ 2025-01-30
-27,599,718 GBP2023-01-31 ~ 2024-01-30
Gross Profit/Loss
2,846,615 GBP2024-01-31 ~ 2025-01-30
3,174,173 GBP2023-01-31 ~ 2024-01-30
Distribution Costs
-1,223,068 GBP2024-01-31 ~ 2025-01-30
-1,249,705 GBP2023-01-31 ~ 2024-01-30
Administrative Expenses
-769,879 GBP2024-01-31 ~ 2025-01-30
-782,361 GBP2023-01-31 ~ 2024-01-30
Operating Profit/Loss
1,096,850 GBP2024-01-31 ~ 2025-01-30
1,293,329 GBP2023-01-31 ~ 2024-01-30
Other Interest Receivable/Similar Income (Finance Income)
155,946 GBP2024-01-31 ~ 2025-01-30
102,205 GBP2023-01-31 ~ 2024-01-30
Interest Payable/Similar Charges (Finance Costs)
-17,043 GBP2023-01-31 ~ 2024-01-30
Profit/Loss on Ordinary Activities Before Tax
1,252,796 GBP2024-01-31 ~ 2025-01-30
1,378,491 GBP2023-01-31 ~ 2024-01-30
Profit/Loss
927,282 GBP2024-01-31 ~ 2025-01-30
1,013,103 GBP2023-01-31 ~ 2024-01-30
Comprehensive Income/Expense
927,282 GBP2024-01-31 ~ 2025-01-30
1,013,103 GBP2023-01-31 ~ 2024-01-30
Intangible Assets
1 GBP2025-01-30
1 GBP2024-01-30
Property, Plant & Equipment
1,360,307 GBP2025-01-30
1,109,569 GBP2024-01-30
Fixed Assets
1,360,308 GBP2025-01-30
1,109,570 GBP2024-01-30
Total Inventories
1,820,325 GBP2025-01-30
1,635,530 GBP2024-01-30
Debtors
1,751,626 GBP2025-01-30
2,261,707 GBP2024-01-30
Cash at bank and in hand
4,322,337 GBP2025-01-30
4,173,354 GBP2024-01-30
Current Assets
7,894,288 GBP2025-01-30
8,070,591 GBP2024-01-30
Creditors
Current
1,266,626 GBP2025-01-30
2,025,064 GBP2024-01-30
Net Current Assets/Liabilities
6,627,662 GBP2025-01-30
6,045,527 GBP2024-01-30
Total Assets Less Current Liabilities
7,987,970 GBP2025-01-30
7,155,097 GBP2024-01-30
Net Assets/Liabilities
7,904,943 GBP2025-01-30
7,069,661 GBP2024-01-30
Equity
Called up share capital
23,900 GBP2025-01-30
23,900 GBP2024-01-30
23,900 GBP2023-01-30
Retained earnings (accumulated losses)
7,881,043 GBP2025-01-30
7,045,761 GBP2024-01-30
6,124,658 GBP2023-01-30
Equity
7,904,943 GBP2025-01-30
7,069,661 GBP2024-01-30
6,148,558 GBP2023-01-30
Dividends Paid
Retained earnings (accumulated losses)
-92,000 GBP2024-01-31 ~ 2025-01-30
-92,000 GBP2023-01-31 ~ 2024-01-30
Dividends Paid
-92,000 GBP2024-01-31 ~ 2025-01-30
-92,000 GBP2023-01-31 ~ 2024-01-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
927,282 GBP2024-01-31 ~ 2025-01-30
1,013,103 GBP2023-01-31 ~ 2024-01-30
Wages/Salaries
1,342,104 GBP2024-01-31 ~ 2025-01-30
1,300,142 GBP2023-01-31 ~ 2024-01-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
20,964 GBP2024-01-31 ~ 2025-01-30
22,896 GBP2023-01-31 ~ 2024-01-30
Staff Costs/Employee Benefits Expense
1,363,068 GBP2024-01-31 ~ 2025-01-30
1,323,038 GBP2023-01-31 ~ 2024-01-30
Average Number of Employees
382024-01-31 ~ 2025-01-30
432023-01-31 ~ 2024-01-30
Director Remuneration
90,000 GBP2024-01-31 ~ 2025-01-30
73,333 GBP2023-01-31 ~ 2024-01-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
174,741 GBP2024-01-31 ~ 2025-01-30
160,353 GBP2023-01-31 ~ 2024-01-30
Audit Fees/Expenses
7,500 GBP2024-01-31 ~ 2025-01-30
7,268 GBP2023-01-31 ~ 2024-01-30
Current Tax for the Period
327,923 GBP2024-01-31 ~ 2025-01-30
343,887 GBP2023-01-31 ~ 2024-01-30
Intangible Assets - Gross Cost
Net goodwill
1 GBP2024-01-30
Intangible Assets
Net goodwill
1 GBP2025-01-30
1 GBP2024-01-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
518,073 GBP2025-01-30
412,990 GBP2024-01-30
Land and buildings, Short leasehold
2,313 GBP2025-01-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
358,058 GBP2025-01-30
299,807 GBP2024-01-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
58,251 GBP2024-01-31 ~ 2025-01-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
2,313 GBP2025-01-30
Property, Plant & Equipment
Plant and equipment
160,015 GBP2025-01-30
113,183 GBP2024-01-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
381,191 GBP2025-01-30
374,452 GBP2024-01-30
Motor vehicles
271,954 GBP2025-01-30
302,084 GBP2024-01-30
Property, Plant & Equipment - Gross Cost
3,034,228 GBP2025-01-30
2,629,503 GBP2024-01-30
Property, Plant & Equipment - Disposals
Motor vehicles
-60,139 GBP2024-01-31 ~ 2025-01-30
Property, Plant & Equipment - Disposals
-60,139 GBP2024-01-31 ~ 2025-01-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
342,688 GBP2025-01-30
329,006 GBP2024-01-30
Motor vehicles
140,672 GBP2025-01-30
117,667 GBP2024-01-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,673,921 GBP2025-01-30
1,519,934 GBP2024-01-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
13,682 GBP2024-01-31 ~ 2025-01-30
Motor vehicles
43,759 GBP2024-01-31 ~ 2025-01-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
174,741 GBP2024-01-31 ~ 2025-01-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-20,754 GBP2024-01-31 ~ 2025-01-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-20,754 GBP2024-01-31 ~ 2025-01-30
Property, Plant & Equipment
Furniture and fittings
38,503 GBP2025-01-30
45,446 GBP2024-01-30
Motor vehicles
131,282 GBP2025-01-30
184,417 GBP2024-01-30
Merchandise
1,820,325 GBP2025-01-30
1,635,530 GBP2024-01-30
Trade Debtors/Trade Receivables
Current
61,173 GBP2025-01-30
956,178 GBP2024-01-30
Other Debtors
Current
199,089 GBP2025-01-30
199,090 GBP2024-01-30
Amount of corporation tax that is recoverable
Current
242,231 GBP2025-01-30
229,675 GBP2024-01-30
Prepayments
Current
16,591 GBP2025-01-30
21,457 GBP2024-01-30
Debtors
Amounts falling due within one year, Current
1,235,079 GBP2025-01-30
Current, Amounts falling due within one year
2,085,194 GBP2024-01-30
Other Debtors
Non-current
516,547 GBP2025-01-30
176,513 GBP2024-01-30
Trade Creditors/Trade Payables
Current
752,760 GBP2025-01-30
1,344,411 GBP2024-01-30
Corporation Tax Payable
Current
340,547 GBP2025-01-30
541,173 GBP2024-01-30
Other Taxation & Social Security Payable
Current
28,288 GBP2025-01-30
31,448 GBP2024-01-30
Accrued Liabilities
Current
16,525 GBP2025-01-30
15,975 GBP2024-01-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
60,000 GBP2024-01-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
83,027 GBP2025-01-30
85,436 GBP2024-01-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2025-01-30
Profit/Loss
Retained earnings (accumulated losses)
927,282 GBP2024-01-31 ~ 2025-01-30