Average Number of Employees
262023-02-01 ~ 2024-01-31
282022-02-01 ~ 2023-01-31
Turnover/Revenue
25,032,310 GBP2023-02-01 ~ 2024-01-31
24,655,160 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
-17,967,458 GBP2023-02-01 ~ 2024-01-31
-18,921,441 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
7,064,852 GBP2023-02-01 ~ 2024-01-31
5,733,719 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-1,424,629 GBP2023-02-01 ~ 2024-01-31
-1,384,869 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
5,640,223 GBP2023-02-01 ~ 2024-01-31
4,348,850 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
31,518 GBP2023-02-01 ~ 2024-01-31
196 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
5,665,106 GBP2023-02-01 ~ 2024-01-31
4,315,732 GBP2022-02-01 ~ 2023-01-31
Equity
Retained earnings (accumulated losses)
6,899,611 GBP2024-01-31
6,602,534 GBP2023-01-31
5,651,302 GBP2022-02-01
Profit/Loss
Retained earnings (accumulated losses)
4,297,077 GBP2023-02-01 ~ 2024-01-31
3,951,232 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-4,000,000 GBP2023-02-01 ~ 2024-01-31
-3,000,000 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
902,606 GBP2024-01-31
560,709 GBP2023-01-31
Fixed Assets - Investments
1 GBP2024-01-31
1 GBP2023-01-31
Fixed Assets
902,607 GBP2024-01-31
560,710 GBP2023-01-31
Total Inventories
676,881 GBP2024-01-31
792,385 GBP2023-01-31
Debtors
Current
7,243,817 GBP2024-01-31
8,634,445 GBP2023-01-31
Cash at bank and in hand
4,320,323 GBP2024-01-31
8,407,242 GBP2023-01-31
Current Assets
12,241,021 GBP2024-01-31
17,834,072 GBP2023-01-31
Creditors
Current, Amounts falling due within one year
-5,838,560 GBP2024-01-31
-11,413,863 GBP2023-01-31
Net Current Assets/Liabilities
6,402,461 GBP2024-01-31
6,420,209 GBP2023-01-31
Total Assets Less Current Liabilities
7,305,068 GBP2024-01-31
6,980,919 GBP2023-01-31
Creditors
Non-current, Amounts falling due after one year
-33,634 GBP2024-01-31
-98,095 GBP2023-01-31
Net Assets/Liabilities
7,084,611 GBP2024-01-31
6,787,534 GBP2023-01-31
Equity
Called up share capital
185,000 GBP2024-01-31
185,000 GBP2023-01-31
Equity
7,084,611 GBP2024-01-31
6,787,534 GBP2023-01-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-02-01 ~ 2024-01-31
Motor vehicles
02023-02-01 ~ 2024-01-31
Office equipment
02023-02-01 ~ 2024-01-31
Audit Fees/Expenses
44,500 GBP2023-02-01 ~ 2024-01-31
44,135 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
1,644,579 GBP2023-02-01 ~ 2024-01-31
1,827,968 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
197,589 GBP2023-02-01 ~ 2024-01-31
228,995 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
1,908,276 GBP2023-02-01 ~ 2024-01-31
2,124,688 GBP2022-02-01 ~ 2023-01-31
Director Remuneration
492,442 GBP2023-02-01 ~ 2024-01-31
450,047 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
91,533 GBP2023-02-01 ~ 2024-01-31
-13,862 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
1,361,325 GBP2023-02-01 ~ 2024-01-31
819,989 GBP2022-02-01 ~ 2023-01-31
Dividends Paid on Shares
4,000,000 GBP2023-02-01 ~ 2024-01-31
3,000,000 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,131,321 GBP2024-01-31
700,826 GBP2023-01-31
Motor vehicles
480,008 GBP2024-01-31
362,089 GBP2023-01-31
Office equipment
127,062 GBP2024-01-31
116,839 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
1,738,391 GBP2024-01-31
1,179,754 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
368,195 GBP2023-01-31
Motor vehicles
156,403 GBP2023-01-31
Office equipment
94,447 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
619,045 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
141,680 GBP2023-02-01 ~ 2024-01-31
Motor vehicles, Owned/Freehold
66,311 GBP2023-02-01 ~ 2024-01-31
Office equipment, Owned/Freehold
8,749 GBP2023-02-01 ~ 2024-01-31
Owned/Freehold
216,740 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
509,875 GBP2024-01-31
Motor vehicles
222,714 GBP2024-01-31
Office equipment
103,196 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
835,785 GBP2024-01-31
Property, Plant & Equipment
Plant and equipment
621,446 GBP2024-01-31
332,631 GBP2023-01-31
Motor vehicles
257,294 GBP2024-01-31
205,686 GBP2023-01-31
Office equipment
23,866 GBP2024-01-31
22,392 GBP2023-01-31
Plant and equipment, Under hire purchased contracts or finance leases
133,910 GBP2024-01-31
167,387 GBP2023-01-31
Motor vehicles, Under hire purchased contracts or finance leases
53,526 GBP2024-01-31
76,976 GBP2023-01-31
Under hire purchased contracts or finance leases
187,436 GBP2024-01-31
244,363 GBP2023-01-31
Finished Goods/Goods for Resale
192,257 GBP2024-01-31
726,256 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
3,150,640 GBP2024-01-31
1,916,663 GBP2023-01-31
Other Debtors
Current
88,664 GBP2024-01-31
24,051 GBP2023-01-31
Prepayments/Accrued Income
Current
1,083,436 GBP2024-01-31
5,650,071 GBP2023-01-31
Cash and Cash Equivalents
4,320,323 GBP2024-01-31
8,407,242 GBP2023-01-31
Trade Creditors/Trade Payables
Current
1,591,559 GBP2024-01-31
2,447,189 GBP2023-01-31
Amounts owed to group undertakings
Current
300 GBP2024-01-31
300 GBP2023-01-31
Corporation Tax Payable
Current
218,113 GBP2024-01-31
1,603,888 GBP2023-01-31
Taxation/Social Security Payable
Current
61,786 GBP2024-01-31
228,385 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Current
64,412 GBP2024-01-31
66,744 GBP2023-01-31
Other Creditors
Current
79,682 GBP2024-01-31
84,256 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
402,709 GBP2024-01-31
345,178 GBP2023-01-31
Creditors
Current
5,838,560 GBP2024-01-31
11,413,863 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Non-current
33,634 GBP2024-01-31
98,095 GBP2023-01-31
Creditors
Non-current
33,634 GBP2024-01-31
98,095 GBP2023-01-31
Minimum gross finance lease payments owing
110,391 GBP2024-01-31
181,389 GBP2023-01-31
Net Deferred Tax Liability/Asset
-186,823 GBP2024-01-31
-95,290 GBP2023-01-31
-109,152 GBP2022-02-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-91,533 GBP2023-02-01 ~ 2024-01-31
13,862 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
-186,850 GBP2024-01-31
-95,357 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
185,000 shares2024-01-31
185,000 shares2023-01-31
Par Value of Share
Class 1 ordinary share
1.002023-02-01 ~ 2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
86,500 GBP2024-01-31
28,500 GBP2023-01-31
Between one and five year
155,000 GBP2024-01-31
114,000 GBP2023-01-31
More than five year
9,500 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
241,500 GBP2024-01-31
152,000 GBP2023-01-31