Distribution Costs
-82,286 GBP2024-02-01 ~ 2025-01-31
-63,915 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
-4,079,107 GBP2024-02-01 ~ 2025-01-31
-4,237,133 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
41,845 GBP2024-02-01 ~ 2025-01-31
46,751 GBP2023-02-01 ~ 2024-01-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2024-02-01 ~ 2025-01-31
-4,235 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
2,505,156 GBP2024-02-01 ~ 2025-01-31
1,857,098 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
2,073,288 GBP2024-02-01 ~ 2025-01-31
1,410,087 GBP2023-02-01 ~ 2024-01-31
Equity
Retained earnings (accumulated losses)
7,031,062 GBP2025-01-31
4,957,774 GBP2024-01-31
7,547,687 GBP2023-01-31
Dividends Paid
0 GBP2024-02-01 ~ 2025-01-31
Retained earnings (accumulated losses)
-4,000,000 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
923,955 GBP2025-01-31
1,057,448 GBP2024-01-31
Debtors
6,582,635 GBP2025-01-31
2,612,323 GBP2024-01-31
Cash at bank and in hand
1,198,888 GBP2025-01-31
3,861,491 GBP2024-01-31
Current Assets
12,441,216 GBP2025-01-31
10,569,611 GBP2024-01-31
Creditors
Current, Amounts falling due within one year
-6,099,239 GBP2024-01-31
Net Current Assets/Liabilities
6,670,818 GBP2025-01-31
4,470,372 GBP2024-01-31
Total Assets Less Current Liabilities
7,594,773 GBP2025-01-31
5,527,820 GBP2024-01-31
Net Assets/Liabilities
7,572,641 GBP2025-01-31
5,499,353 GBP2024-01-31
Equity
Called up share capital
477,566 GBP2025-01-31
477,566 GBP2024-01-31
Share premium
15,263 GBP2025-01-31
15,263 GBP2024-01-31
Capital redemption reserve
48,750 GBP2025-01-31
48,750 GBP2024-01-31
Equity
7,572,641 GBP2025-01-31
5,499,353 GBP2024-01-31
Audit Fees/Expenses
10,400 GBP2024-02-01 ~ 2025-01-31
8,850 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
2792024-02-01 ~ 2025-01-31
2952023-02-01 ~ 2024-01-31
Wages/Salaries
10,031,481 GBP2024-02-01 ~ 2025-01-31
9,614,447 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
336,583 GBP2024-02-01 ~ 2025-01-31
309,088 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
11,279,118 GBP2024-02-01 ~ 2025-01-31
10,788,160 GBP2023-02-01 ~ 2024-01-31
Director Remuneration
401,979 GBP2024-02-01 ~ 2025-01-31
436,921 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-6,335 GBP2024-02-01 ~ 2025-01-31
20,201 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,049,005 GBP2025-01-31
3,907,865 GBP2024-01-31
Computers
658,718 GBP2025-01-31
580,241 GBP2024-01-31
Motor vehicles
92,015 GBP2025-01-31
92,015 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
4,799,738 GBP2025-01-31
4,580,121 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,295,511 GBP2025-01-31
2,993,681 GBP2024-01-31
Computers
509,309 GBP2025-01-31
465,046 GBP2024-01-31
Motor vehicles
70,963 GBP2025-01-31
63,946 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,875,783 GBP2025-01-31
3,522,673 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
301,830 GBP2024-02-01 ~ 2025-01-31
Computers
44,263 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
7,017 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
353,110 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Plant and equipment
753,494 GBP2025-01-31
914,184 GBP2024-01-31
Computers
149,409 GBP2025-01-31
115,195 GBP2024-01-31
Motor vehicles
21,052 GBP2025-01-31
28,069 GBP2024-01-31
Finished Goods/Goods for Resale
736,437 GBP2025-01-31
315,901 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
5,315,193 GBP2025-01-31
2,450,228 GBP2024-01-31
Amounts Owed by Group Undertakings
Current
1,011,961 GBP2025-01-31
0 GBP2024-01-31
Other Debtors
Current
0 GBP2025-01-31
6,561 GBP2024-01-31
Prepayments/Accrued Income
Current
208,648 GBP2025-01-31
155,534 GBP2024-01-31
Debtors
Amounts falling due within one year, Current
6,582,635 GBP2025-01-31
Current, Amounts falling due within one year
2,612,323 GBP2024-01-31
Trade Creditors/Trade Payables
Current
2,219,111 GBP2025-01-31
1,820,193 GBP2024-01-31
Amounts owed to group undertakings
Current
15,227 GBP2025-01-31
315,227 GBP2024-01-31
Corporation Tax Payable
Current
294,175 GBP2025-01-31
301,809 GBP2024-01-31
Other Taxation & Social Security Payable
Current
569,735 GBP2025-01-31
466,922 GBP2024-01-31
Other Creditors
Current
2,015,548 GBP2025-01-31
2,779,733 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
656,602 GBP2025-01-31
415,355 GBP2024-01-31
Creditors
Current
5,770,398 GBP2025-01-31
6,099,239 GBP2024-01-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
477,566 shares2025-01-31
477,566 shares2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
714,871 GBP2025-01-31
916,100 GBP2024-01-31
Between two and five year
2,413,533 GBP2025-01-31
2,577,216 GBP2024-01-31
More than five year
2,730,000 GBP2025-01-31
3,276,000 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,858,404 GBP2025-01-31
6,769,316 GBP2024-01-31