(expand)Turnover/Revenue
12,938,150 GBP2023-02-01 ~ 2024-01-31
10,812,532 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
6,066,870 GBP2023-02-01 ~ 2024-01-31
3,967,889 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
6,871,280 GBP2023-02-01 ~ 2024-01-31
6,844,643 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
5,319,580 GBP2023-02-01 ~ 2024-01-31
5,643,467 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
1,723,834 GBP2023-02-01 ~ 2024-01-31
1,406,884 GBP2022-02-01 ~ 2023-01-31
Interest Payable/Similar Charges (Finance Costs)
216,273 GBP2023-02-01 ~ 2024-01-31
42,922 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
1,507,561 GBP2023-02-01 ~ 2024-01-31
1,363,962 GBP2022-02-01 ~ 2023-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
272,182 GBP2023-02-01 ~ 2024-01-31
362,080 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
1,235,379 GBP2023-02-01 ~ 2024-01-31
1,001,882 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
1,235,379 GBP2023-02-01 ~ 2024-01-31
1,001,882 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
17,650,078 GBP2024-01-31
17,376,012 GBP2023-01-31
Fixed Assets - Investments
6,000 GBP2024-01-31
6,000 GBP2023-01-31
Fixed Assets
17,656,078 GBP2024-01-31
17,382,012 GBP2023-01-31
Total Inventories
1,568,581 GBP2024-01-31
1,389,313 GBP2023-01-31
Debtors
396,518 GBP2024-01-31
219,196 GBP2023-01-31
Cash at bank and in hand
982,877 GBP2024-01-31
1,085,115 GBP2023-01-31
Current Assets
2,947,976 GBP2024-01-31
2,693,624 GBP2023-01-31
Creditors
Current
1,914,016 GBP2024-01-31
2,356,127 GBP2023-01-31
Net Current Assets/Liabilities
1,033,960 GBP2024-01-31
337,497 GBP2023-01-31
Total Assets Less Current Liabilities
18,690,038 GBP2024-01-31
17,719,509 GBP2023-01-31
Net Assets/Liabilities
15,576,307 GBP2024-01-31
14,342,928 GBP2023-01-31
Equity
Called up share capital
100 GBP2024-01-31
100 GBP2023-01-31
100 GBP2022-01-31
Retained earnings (accumulated losses)
15,576,207 GBP2024-01-31
14,342,828 GBP2023-01-31
13,344,946 GBP2022-01-31
Equity
15,576,307 GBP2024-01-31
14,342,928 GBP2023-01-31
13,345,046 GBP2022-01-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000 GBP2023-02-01 ~ 2024-01-31
-4,000 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
-2,000 GBP2023-02-01 ~ 2024-01-31
-4,000 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,235,379 GBP2023-02-01 ~ 2024-01-31
1,001,882 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
1,847,858 GBP2023-02-01 ~ 2024-01-31
2,179,638 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
155,458 GBP2023-02-01 ~ 2024-01-31
177,808 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
28,716 GBP2023-02-01 ~ 2024-01-31
30,610 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
2,032,032 GBP2023-02-01 ~ 2024-01-31
2,388,056 GBP2022-02-01 ~ 2023-01-31
Average Number of Employees
852023-02-01 ~ 2024-01-31
982022-02-01 ~ 2023-01-31
Director Remuneration
149,434 GBP2023-02-01 ~ 2024-01-31
150,314 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
575,193 GBP2023-02-01 ~ 2024-01-31
581,324 GBP2022-02-01 ~ 2023-01-31
Audit Fees/Expenses
9,500 GBP2023-02-01 ~ 2024-01-31
9,000 GBP2022-02-01 ~ 2023-01-31
Current Tax for the Period
394,825 GBP2023-02-01 ~ 2024-01-31
247,974 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
362,267 GBP2023-02-01 ~ 2024-01-31
259,153 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
13,010,142 GBP2024-01-31
12,458,815 GBP2023-01-31
Improvements to leasehold property
3,513,640 GBP2024-01-31
3,513,640 GBP2023-01-31
Plant and equipment
4,511,137 GBP2024-01-31
4,535,020 GBP2023-01-31
Property, Plant & Equipment - Disposals
Plant and equipment
-73,893 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
55,897 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
10,000 GBP2024-01-31
10,000 GBP2023-01-31
Improvements to leasehold property
1,014,757 GBP2024-01-31
854,007 GBP2023-01-31
Plant and equipment
3,345,300 GBP2024-01-31
3,133,430 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
160,750 GBP2023-02-01 ~ 2024-01-31
Plant and equipment
270,479 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-58,609 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Land and buildings
13,000,142 GBP2024-01-31
12,448,815 GBP2023-01-31
Land and buildings, Short leasehold
55,897 GBP2024-01-31
Improvements to leasehold property
2,498,883 GBP2024-01-31
2,659,633 GBP2023-01-31
Plant and equipment
1,165,837 GBP2024-01-31
1,401,590 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
736,944 GBP2024-01-31
736,944 GBP2023-01-31
Motor vehicles
1,824,816 GBP2024-01-31
1,638,249 GBP2023-01-31
Computers
37,500 GBP2024-01-31
37,500 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
23,690,076 GBP2024-01-31
22,920,168 GBP2023-01-31
Property, Plant & Equipment - Disposals
Motor vehicles
-177,905 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Disposals
-251,798 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
7,935 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
626,245 GBP2024-01-31
608,209 GBP2023-01-31
Motor vehicles
1,016,127 GBP2024-01-31
913,796 GBP2023-01-31
Computers
27,569 GBP2024-01-31
24,714 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,039,998 GBP2024-01-31
5,544,156 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
18,036 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
186,854 GBP2023-02-01 ~ 2024-01-31
Computers
2,855 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
638,974 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-92,458 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-151,067 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Furniture and fittings
110,699 GBP2024-01-31
128,735 GBP2023-01-31
Motor vehicles
808,689 GBP2024-01-31
724,453 GBP2023-01-31
Computers
9,931 GBP2024-01-31
12,786 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
17,250 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
4,320 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
63,781 GBP2023-02-01 ~ 2024-01-31
Under hire purchased contracts or finance leases
63,781 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
191,344 GBP2024-01-31
309,975 GBP2023-01-31
Under hire purchased contracts or finance leases
191,344 GBP2024-01-31
322,905 GBP2023-01-31
Plant and equipment, Under hire purchased contracts or finance leases
12,930 GBP2023-01-31
Merchandise
1,568,581 GBP2024-01-31
1,389,313 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
144,241 GBP2024-01-31
18,445 GBP2023-01-31
Prepayments/Accrued Income
Current
104,893 GBP2024-01-31
76,660 GBP2023-01-31
Debtors
Amounts falling due within one year, Current
396,518 GBP2024-01-31
219,196 GBP2023-01-31
Bank Borrowings/Overdrafts
Current
277,262 GBP2024-01-31
285,297 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Current
34,155 GBP2024-01-31
90,230 GBP2023-01-31
Trade Creditors/Trade Payables
Current
376,398 GBP2024-01-31
818,364 GBP2023-01-31
Corporation Tax Payable
Current
394,825 GBP2024-01-31
247,974 GBP2023-01-31
Other Taxation & Social Security Payable
Current
36,656 GBP2024-01-31
49,598 GBP2023-01-31
Other Creditors
Current
39,847 GBP2024-01-31
173,451 GBP2023-01-31
Accrued Liabilities
Current
283,144 GBP2024-01-31
199,570 GBP2023-01-31
Bank Borrowings/Overdrafts
Non-current
2,651,878 GBP2024-01-31
2,926,772 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Non-current
25,122 GBP2024-01-31
9,033 GBP2023-01-31
Bank Borrowings
Non-current, Between two and five year
514,426 GBP2024-01-31
573,065 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
25,122 GBP2024-01-31
9,033 GBP2023-01-31
hire purchase agreements
59,277 GBP2024-01-31
99,263 GBP2023-01-31
Bank Borrowings
Secured
2,929,140 GBP2024-01-31
3,212,069 GBP2023-01-31
Total Borrowings
Secured
2,988,417 GBP2024-01-31
3,311,332 GBP2023-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
436,731 GBP2024-01-31
440,776 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-01-31
Profit/Loss
Retained earnings (accumulated losses)
1,235,379 GBP2023-02-01 ~ 2024-01-31