Average Number of Employees
262024-02-01 ~ 2025-01-31
262023-02-01 ~ 2024-01-31
Turnover/Revenue
25,855,904 GBP2024-02-01 ~ 2025-01-31
25,032,310 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
-18,959,783 GBP2024-02-01 ~ 2025-01-31
-17,967,458 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
6,896,121 GBP2024-02-01 ~ 2025-01-31
7,064,852 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
-1,612,745 GBP2024-02-01 ~ 2025-01-31
-1,424,629 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
6,017,836 GBP2024-02-01 ~ 2025-01-31
5,640,223 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
93,082 GBP2024-02-01 ~ 2025-01-31
31,518 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
6,092,699 GBP2024-02-01 ~ 2025-01-31
5,665,106 GBP2023-02-01 ~ 2024-01-31
Equity
Retained earnings (accumulated losses)
7,486,879 GBP2025-01-31
6,899,611 GBP2024-01-31
6,602,534 GBP2023-02-01
Profit/Loss
Retained earnings (accumulated losses)
4,587,268 GBP2024-02-01 ~ 2025-01-31
4,297,077 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
Retained earnings (accumulated losses)
-4,000,000 GBP2024-02-01 ~ 2025-01-31
-4,000,000 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
2,375,836 GBP2025-01-31
902,606 GBP2024-01-31
Fixed Assets - Investments
1 GBP2025-01-31
1 GBP2024-01-31
Fixed Assets
2,375,837 GBP2025-01-31
902,607 GBP2024-01-31
Total Inventories
391,781 GBP2025-01-31
676,881 GBP2024-01-31
Debtors
Current
8,745,951 GBP2025-01-31
7,243,817 GBP2024-01-31
Cash at bank and in hand
5,563,437 GBP2025-01-31
4,320,323 GBP2024-01-31
Current Assets
14,701,169 GBP2025-01-31
12,241,021 GBP2024-01-31
Creditors
Current, Amounts falling due within one year
-5,838,560 GBP2024-01-31
Net Current Assets/Liabilities
6,857,289 GBP2025-01-31
6,402,461 GBP2024-01-31
Total Assets Less Current Liabilities
9,233,126 GBP2025-01-31
7,305,068 GBP2024-01-31
Creditors
Non-current, Amounts falling due after one year
-33,634 GBP2024-01-31
Net Assets/Liabilities
7,671,879 GBP2025-01-31
7,084,611 GBP2024-01-31
Equity
Called up share capital
185,000 GBP2025-01-31
185,000 GBP2024-01-31
Equity
7,671,879 GBP2025-01-31
7,084,611 GBP2024-01-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202024-02-01 ~ 2025-01-31
Motor vehicles
252024-02-01 ~ 2025-01-31
Office equipment
202024-02-01 ~ 2025-01-31
Audit Fees/Expenses
47,615 GBP2024-02-01 ~ 2025-01-31
44,500 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
1,694,243 GBP2024-02-01 ~ 2025-01-31
1,644,579 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
199,436 GBP2024-02-01 ~ 2025-01-31
197,589 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
1,982,474 GBP2024-02-01 ~ 2025-01-31
1,908,276 GBP2023-02-01 ~ 2024-01-31
Director Remuneration
551,732 GBP2024-02-01 ~ 2025-01-31
492,442 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
355,853 GBP2024-02-01 ~ 2025-01-31
91,533 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
1,523,175 GBP2024-02-01 ~ 2025-01-31
1,361,325 GBP2023-02-01 ~ 2024-01-31
Dividends Paid on Shares
4,000,000 GBP2024-02-01 ~ 2025-01-31
4,000,000 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,765,576 GBP2025-01-31
1,131,321 GBP2024-01-31
Motor vehicles
576,210 GBP2025-01-31
480,008 GBP2024-01-31
Office equipment
131,305 GBP2025-01-31
127,062 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
3,473,091 GBP2025-01-31
1,738,391 GBP2024-01-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-74,470 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals
-74,470 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
712,279 GBP2025-01-31
509,875 GBP2024-01-31
Motor vehicles
272,876 GBP2025-01-31
222,714 GBP2024-01-31
Office equipment
112,100 GBP2025-01-31
103,196 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,097,255 GBP2025-01-31
835,785 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
8,904 GBP2024-02-01 ~ 2025-01-31
Owned/Freehold
292,429 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-30,959 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-30,959 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Plant and equipment
2,053,297 GBP2025-01-31
621,446 GBP2024-01-31
Motor vehicles
303,334 GBP2025-01-31
257,294 GBP2024-01-31
Office equipment
19,205 GBP2025-01-31
23,866 GBP2024-01-31
Under hire purchased contracts or finance leases, Plant and equipment
1,620,661 GBP2025-01-31
Plant and equipment, Under hire purchased contracts or finance leases
133,910 GBP2024-01-31
Motor vehicles, Under hire purchased contracts or finance leases
6,649 GBP2025-01-31
Under hire purchased contracts or finance leases, Motor vehicles
53,526 GBP2024-01-31
Under hire purchased contracts or finance leases
1,627,310 GBP2025-01-31
187,436 GBP2024-01-31
Finished Goods/Goods for Resale
230,406 GBP2025-01-31
192,257 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
3,897,267 GBP2025-01-31
3,150,640 GBP2024-01-31
Other Debtors
Current
38,488 GBP2025-01-31
88,664 GBP2024-01-31
Prepayments/Accrued Income
Current
2,214,370 GBP2025-01-31
1,083,436 GBP2024-01-31
Cash and Cash Equivalents
5,563,437 GBP2025-01-31
4,320,323 GBP2024-01-31
Trade Creditors/Trade Payables
Current
1,760,539 GBP2025-01-31
1,591,559 GBP2024-01-31
Amounts owed to group undertakings
Current
300 GBP2025-01-31
300 GBP2024-01-31
Corporation Tax Payable
Current
283,258 GBP2025-01-31
218,113 GBP2024-01-31
Taxation/Social Security Payable
Current
404,751 GBP2025-01-31
61,786 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Current
378,572 GBP2025-01-31
64,412 GBP2024-01-31
Other Creditors
Current
84,766 GBP2025-01-31
79,682 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
830,355 GBP2025-01-31
402,709 GBP2024-01-31
Creditors
Current
7,843,880 GBP2025-01-31
5,838,560 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Non-current
1,018,571 GBP2025-01-31
33,634 GBP2024-01-31
Creditors
Non-current
1,018,571 GBP2025-01-31
33,634 GBP2024-01-31
Minimum gross finance lease payments owing
1,616,844 GBP2025-01-31
110,391 GBP2024-01-31
Net Deferred Tax Liability/Asset
-542,676 GBP2025-01-31
-186,823 GBP2024-01-31
-95,290 GBP2023-02-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-355,853 GBP2024-02-01 ~ 2025-01-31
-91,533 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
-542,705 GBP2025-01-31
-186,850 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
185,000 shares2025-01-31
185,000 shares2024-01-31
Par Value of Share
Class 1 ordinary share
1.002024-02-01 ~ 2025-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
46,500 GBP2025-01-31
86,500 GBP2024-01-31
Between one and five year
108,500 GBP2025-01-31
155,000 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
155,000 GBP2025-01-31
241,500 GBP2024-01-31