Par Value of Share
Class 1 ordinary share
12023-02-01 ~ 2024-01-31
Turnover/Revenue
26,804,403 GBP2023-02-01 ~ 2024-01-31
19,624,458 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
-25,594,850 GBP2023-02-01 ~ 2024-01-31
-18,530,906 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
1,209,553 GBP2023-02-01 ~ 2024-01-31
1,093,552 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-922,767 GBP2023-02-01 ~ 2024-01-31
-1,024,293 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
304,160 GBP2023-02-01 ~ 2024-01-31
85,098 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
251,602 GBP2023-02-01 ~ 2024-01-31
62,258 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
255,226 GBP2023-02-01 ~ 2024-01-31
126,523 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
255,226 GBP2023-02-01 ~ 2024-01-31
126,523 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
284,990 GBP2024-01-31
205,950 GBP2023-01-31
Total Inventories
702,420 GBP2024-01-31
3,227,800 GBP2023-01-31
Debtors
4,067,535 GBP2024-01-31
2,018,816 GBP2023-01-31
Cash at bank and in hand
1,035,111 GBP2024-01-31
1,139,648 GBP2023-01-31
Current Assets
5,805,066 GBP2024-01-31
6,386,264 GBP2023-01-31
Net Current Assets/Liabilities
1,716,275 GBP2024-01-31
1,595,700 GBP2023-01-31
Total Assets Less Current Liabilities
2,001,265 GBP2024-01-31
1,801,650 GBP2023-01-31
Net Assets/Liabilities
1,875,017 GBP2024-01-31
1,619,791 GBP2023-01-31
Equity
Called up share capital
100 GBP2024-01-31
100 GBP2023-01-31
100 GBP2022-01-31
Retained earnings (accumulated losses)
1,874,917 GBP2024-01-31
1,619,691 GBP2023-01-31
1,493,168 GBP2022-01-31
Equity
1,875,017 GBP2024-01-31
1,619,791 GBP2023-01-31
1,493,268 GBP2022-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
255,226 GBP2023-02-01 ~ 2024-01-31
126,523 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
3,208,804 GBP2023-02-01 ~ 2024-01-31
2,809,249 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
328,740 GBP2023-02-01 ~ 2024-01-31
305,944 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
79,297 GBP2023-02-01 ~ 2024-01-31
66,944 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
3,616,841 GBP2023-02-01 ~ 2024-01-31
3,182,137 GBP2022-02-01 ~ 2023-01-31
Average Number of Employees
832023-02-01 ~ 2024-01-31
762022-02-01 ~ 2023-01-31
Director Remuneration
301,819 GBP2023-02-01 ~ 2024-01-31
297,072 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
83,165 GBP2023-02-01 ~ 2024-01-31
63,960 GBP2022-02-01 ~ 2023-01-31
Audit Fees/Expenses
8,500 GBP2023-02-01 ~ 2024-01-31
8,000 GBP2022-02-01 ~ 2023-01-31
Current Tax for the Period
15,741 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
60,384 GBP2023-02-01 ~ 2024-01-31
11,829 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
32,117 GBP2023-02-01 ~ 2024-01-31
-14,440 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
719,686 GBP2024-01-31
546,456 GBP2023-01-31
Furniture and fittings
27,561 GBP2024-01-31
9,546 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
747,247 GBP2024-01-31
556,002 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
449,896 GBP2024-01-31
340,646 GBP2023-01-31
Furniture and fittings
12,361 GBP2024-01-31
9,406 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
462,257 GBP2024-01-31
350,052 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
109,250 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
2,955 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
112,205 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Plant and equipment
269,790 GBP2024-01-31
205,810 GBP2023-01-31
Furniture and fittings
15,200 GBP2024-01-31
140 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
145,000 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
94,920 GBP2024-01-31
65,880 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
29,040 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
50,080 GBP2024-01-31
79,120 GBP2023-01-31
Merchandise
702,420 GBP2024-01-31
3,227,800 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
3,906,576 GBP2024-01-31
1,779,296 GBP2023-01-31
Other Debtors
Current
71,429 GBP2024-01-31
71,279 GBP2023-01-31
Amount of value-added tax that is recoverable
Current
155,564 GBP2023-01-31
Prepayments
Current
85,510 GBP2024-01-31
2,858 GBP2023-01-31
Debtors
Amounts falling due within one year, Current
4,067,535 GBP2024-01-31
2,018,816 GBP2023-01-31
Bank Borrowings/Overdrafts
Current
206,062 GBP2024-01-31
61,687 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Current
35,391 GBP2024-01-31
36,240 GBP2023-01-31
Trade Creditors/Trade Payables
Current
3,079,996 GBP2024-01-31
3,929,705 GBP2023-01-31
Corporation Tax Payable
Current
15,741 GBP2023-01-31
Other Taxation & Social Security Payable
Current
102,030 GBP2024-01-31
124,415 GBP2023-01-31
Other Creditors
Current
56,179 GBP2024-01-31
50,707 GBP2023-01-31
Accrued Liabilities
Current
15,750 GBP2024-01-31
23,000 GBP2023-01-31
Bank Borrowings/Overdrafts
Non-current
55,000 GBP2024-01-31
110,154 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Non-current
32,574 GBP2023-01-31
Bank Borrowings
Between two and five year, Non-current
55,000 GBP2024-01-31
110,154 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
32,574 GBP2023-01-31
hire purchase agreements
35,391 GBP2024-01-31
68,814 GBP2023-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
71,248 GBP2024-01-31
39,131 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-01-31
Profit/Loss
Retained earnings (accumulated losses)
255,226 GBP2023-02-01 ~ 2024-01-31