Par Value of Share
Class 1 ordinary share
12024-02-01 ~ 2025-01-31
Turnover/Revenue
21,262,433 GBP2024-02-01 ~ 2025-01-31
26,804,403 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
-19,912,989 GBP2024-02-01 ~ 2025-01-31
-25,594,850 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
1,349,444 GBP2024-02-01 ~ 2025-01-31
1,209,553 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
-1,082,707 GBP2024-02-01 ~ 2025-01-31
-922,767 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
282,032 GBP2024-02-01 ~ 2025-01-31
304,160 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
246,964 GBP2024-02-01 ~ 2025-01-31
251,602 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
226,141 GBP2024-02-01 ~ 2025-01-31
255,226 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
226,141 GBP2024-02-01 ~ 2025-01-31
255,226 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
594,368 GBP2025-01-31
284,990 GBP2024-01-31
Total Inventories
2,157,979 GBP2025-01-31
702,420 GBP2024-01-31
Debtors
2,706,208 GBP2025-01-31
4,067,535 GBP2024-01-31
Cash at bank and in hand
1,078,565 GBP2025-01-31
1,035,111 GBP2024-01-31
Current Assets
5,942,752 GBP2025-01-31
5,805,066 GBP2024-01-31
Net Current Assets/Liabilities
1,811,048 GBP2025-01-31
1,716,275 GBP2024-01-31
Total Assets Less Current Liabilities
2,405,416 GBP2025-01-31
2,001,265 GBP2024-01-31
Net Assets/Liabilities
2,101,158 GBP2025-01-31
1,875,017 GBP2024-01-31
Equity
Called up share capital
100 GBP2025-01-31
100 GBP2024-01-31
100 GBP2023-01-31
Retained earnings (accumulated losses)
2,101,058 GBP2025-01-31
1,874,917 GBP2024-01-31
1,619,691 GBP2023-01-31
Equity
2,101,158 GBP2025-01-31
1,875,017 GBP2024-01-31
1,619,791 GBP2023-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
226,141 GBP2024-02-01 ~ 2025-01-31
255,226 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
3,062,902 GBP2024-02-01 ~ 2025-01-31
3,208,804 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
315,950 GBP2024-02-01 ~ 2025-01-31
328,740 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
66,828 GBP2024-02-01 ~ 2025-01-31
79,297 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
3,445,680 GBP2024-02-01 ~ 2025-01-31
3,616,841 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
792024-02-01 ~ 2025-01-31
832023-02-01 ~ 2024-01-31
Director Remuneration
333,779 GBP2024-02-01 ~ 2025-01-31
301,819 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
99,932 GBP2024-02-01 ~ 2025-01-31
83,165 GBP2023-02-01 ~ 2024-01-31
Audit Fees/Expenses
10,500 GBP2024-02-01 ~ 2025-01-31
8,500 GBP2023-02-01 ~ 2024-01-31
Current Tax for the Period
25,235 GBP2024-02-01 ~ 2025-01-31
Tax Expense/Credit at Applicable Tax Rate
61,741 GBP2024-02-01 ~ 2025-01-31
60,384 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,203,886 GBP2025-01-31
719,686 GBP2024-01-31
Furniture and fittings
27,561 GBP2025-01-31
27,561 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
1,231,447 GBP2025-01-31
747,247 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
621,122 GBP2025-01-31
449,896 GBP2024-01-31
Furniture and fittings
15,957 GBP2025-01-31
12,361 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
637,079 GBP2025-01-31
462,257 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
171,226 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
3,596 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
174,822 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Plant and equipment
582,764 GBP2025-01-31
269,790 GBP2024-01-31
Furniture and fittings
11,604 GBP2025-01-31
15,200 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
145,000 GBP2024-01-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
405,000 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
405,000 GBP2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
94,920 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
74,890 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
45,850 GBP2025-01-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
359,150 GBP2025-01-31
Under hire purchased contracts or finance leases, Plant and equipment
50,080 GBP2024-01-31
Merchandise
702,420 GBP2024-01-31
Value of work in progress
2,157,979 GBP2025-01-31
Trade Debtors/Trade Receivables
Current
2,571,731 GBP2025-01-31
3,906,576 GBP2024-01-31
Other Debtors
Current
17,736 GBP2025-01-31
71,429 GBP2024-01-31
Prepayments
Current
71,003 GBP2025-01-31
85,510 GBP2024-01-31
Debtors
Amounts falling due within one year, Current
2,706,208 GBP2025-01-31
Current, Amounts falling due within one year
4,067,535 GBP2024-01-31
Bank Borrowings/Overdrafts
Current
42,475 GBP2025-01-31
206,062 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Current
91,125 GBP2025-01-31
35,391 GBP2024-01-31
Trade Creditors/Trade Payables
Current
3,314,142 GBP2025-01-31
3,079,996 GBP2024-01-31
Corporation Tax Payable
Current
25,235 GBP2025-01-31
Other Taxation & Social Security Payable
Current
145,098 GBP2025-01-31
102,030 GBP2024-01-31
Other Creditors
Current
58,241 GBP2025-01-31
56,179 GBP2024-01-31
Accrued Liabilities
Current
18,500 GBP2025-01-31
15,750 GBP2024-01-31
Bank Borrowings/Overdrafts
Non-current
55,000 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Non-current
237,422 GBP2025-01-31
Bank Borrowings
Current, Amounts falling due within one year
206,062 GBP2024-01-31
Non-current, Between two and five year
55,000 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
237,422 GBP2025-01-31
hire purchase agreements
328,547 GBP2025-01-31
35,391 GBP2024-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
66,836 GBP2025-01-31
71,248 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-01-31
Profit/Loss
Retained earnings (accumulated losses)
226,141 GBP2024-02-01 ~ 2025-01-31