Administrative Expenses
-6,021,435 GBP2024-02-01 ~ 2025-01-31
-5,130,053 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
-532,537 GBP2024-02-01 ~ 2025-01-31
163,483 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
-540,956 GBP2024-02-01 ~ 2025-01-31
120,672 GBP2023-02-01 ~ 2024-01-31
Equity
Retained earnings (accumulated losses)
-307,119 GBP2025-01-31
233,837 GBP2024-01-31
113,165 GBP2023-01-31
Intangible Assets
Other
17,119 GBP2025-01-31
9,027 GBP2024-01-31
Property, Plant & Equipment
17,164,423 GBP2025-01-31
17,078,716 GBP2024-01-31
Fixed Assets
17,181,542 GBP2025-01-31
17,087,743 GBP2024-01-31
Debtors
555,393 GBP2025-01-31
303,076 GBP2024-01-31
Current Assets
711,645 GBP2025-01-31
427,910 GBP2024-01-31
Creditors
Current, Amounts falling due within one year
-3,203,256 GBP2025-01-31
-2,259,938 GBP2024-01-31
Net Current Assets/Liabilities
-2,491,611 GBP2025-01-31
-1,832,028 GBP2024-01-31
Total Assets Less Current Liabilities
14,689,931 GBP2025-01-31
15,255,715 GBP2024-01-31
Creditors
Non-current, Amounts falling due after one year
-7,560,172 GBP2025-01-31
-7,593,419 GBP2024-01-31
Net Assets/Liabilities
6,853,375 GBP2025-01-31
7,394,331 GBP2024-01-31
Equity
Called up share capital
3,566,299 GBP2025-01-31
3,566,299 GBP2024-01-31
Share premium
2,104,988 GBP2025-01-31
2,104,988 GBP2024-01-31
Revaluation reserve
1,249,207 GBP2025-01-31
1,249,207 GBP2024-01-31
Capital redemption reserve
240,000 GBP2025-01-31
240,000 GBP2024-01-31
Equity
6,853,375 GBP2025-01-31
7,394,331 GBP2024-01-31
Audit Fees/Expenses
19,000 GBP2024-02-01 ~ 2025-01-31
21,500 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
1642024-02-01 ~ 2025-01-31
1462023-02-01 ~ 2024-01-31
Wages/Salaries
3,496,781 GBP2024-02-01 ~ 2025-01-31
3,060,509 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
61,213 GBP2024-02-01 ~ 2025-01-31
52,206 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
3,806,055 GBP2024-02-01 ~ 2025-01-31
3,329,668 GBP2023-02-01 ~ 2024-01-31
Director Remuneration
102,620 GBP2024-02-01 ~ 2025-01-31
101,213 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-139,334 GBP2024-02-01 ~ 2025-01-31
42,811 GBP2023-02-01 ~ 2024-01-31
Intangible Assets - Gross Cost
Computer software
52,901 GBP2025-01-31
42,145 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
13,784,802 GBP2025-01-31
14,056,996 GBP2024-01-31
Land and buildings, Under hire purchased contracts or finance leases
508,298 GBP2025-01-31
508,298 GBP2024-01-31
Plant and equipment
3,895,970 GBP2025-01-31
3,167,197 GBP2024-01-31
Furniture and fittings
1,195,431 GBP2025-01-31
1,015,038 GBP2024-01-31
Computers
205,607 GBP2025-01-31
195,749 GBP2024-01-31
Motor vehicles
17,046 GBP2025-01-31
17,046 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
19,667,133 GBP2025-01-31
19,020,303 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2025-01-31
0 GBP2024-01-31
Land and buildings, Under hire purchased contracts or finance leases
69,844 GBP2025-01-31
54,612 GBP2024-01-31
Plant and equipment
1,540,587 GBP2025-01-31
1,124,930 GBP2024-01-31
Furniture and fittings
732,807 GBP2025-01-31
613,038 GBP2024-01-31
Computers
159,472 GBP2025-01-31
149,007 GBP2024-01-31
Motor vehicles
0 GBP2025-01-31
0 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,502,710 GBP2025-01-31
1,941,587 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
415,657 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
119,769 GBP2024-02-01 ~ 2025-01-31
Computers
10,465 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
0 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
561,123 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
13,784,802 GBP2025-01-31
14,056,996 GBP2024-01-31
Improvements to leasehold property
438,454 GBP2025-01-31
Plant and equipment
2,355,383 GBP2025-01-31
2,042,267 GBP2024-01-31
Furniture and fittings
462,624 GBP2025-01-31
402,000 GBP2024-01-31
Computers
46,135 GBP2025-01-31
46,742 GBP2024-01-31
Motor vehicles
17,046 GBP2025-01-31
17,046 GBP2024-01-31
Land and buildings
453,686 GBP2024-01-31
Finished Goods/Goods for Resale
130,499 GBP2025-01-31
107,129 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
100,170 GBP2025-01-31
74,410 GBP2024-01-31
Other Debtors
Current
271,213 GBP2025-01-31
65,459 GBP2024-01-31
Prepayments/Accrued Income
Current
184,010 GBP2025-01-31
163,207 GBP2024-01-31
Debtors
Current, Amounts falling due within one year
555,393 GBP2025-01-31
303,076 GBP2024-01-31
Bank Borrowings/Overdrafts
Current
759,568 GBP2025-01-31
696,087 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Current
71,835 GBP2025-01-31
2,138 GBP2024-01-31
Trade Creditors/Trade Payables
Current
928,603 GBP2025-01-31
349,682 GBP2024-01-31
Other Taxation & Social Security Payable
Current
258,293 GBP2025-01-31
186,132 GBP2024-01-31
Other Creditors
Current
603,862 GBP2025-01-31
498,356 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
581,095 GBP2025-01-31
527,543 GBP2024-01-31
Creditors
Current
3,203,256 GBP2025-01-31
2,259,938 GBP2024-01-31
Bank Borrowings/Overdrafts
Non-current
2,475,355 GBP2025-01-31
2,816,447 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Non-current
215,504 GBP2025-01-31
0 GBP2024-01-31
Other Remaining Borrowings
Non-current
4,869,313 GBP2025-01-31
4,776,972 GBP2024-01-31
Creditors
Non-current
7,560,172 GBP2025-01-31
7,593,419 GBP2024-01-31
Bank Borrowings
2,806,147 GBP2025-01-31
3,151,740 GBP2024-01-31
Total Borrowings
8,104,236 GBP2025-01-31
8,289,506 GBP2024-01-31
Current
759,568 GBP2025-01-31
696,087 GBP2024-01-31
Non-current
7,344,668 GBP2025-01-31
7,593,419 GBP2024-01-31
Minimum gross finance lease payments owing
Amounts falling due within one year
71,835 GBP2025-01-31
2,138 GBP2024-01-31
Minimum gross finance lease payments owing
287,339 GBP2025-01-31
2,138 GBP2024-01-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
260,000 shares2025-01-31
260,000 shares2024-01-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,733,750 shares2025-01-31
2,733,750 shares2024-01-31
Equity
Called up share capital
2,993,750 GBP2025-01-31
2,993,750 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
56,094 GBP2025-01-31
60,744 GBP2024-01-31
Between two and five year
44,392 GBP2025-01-31
75,006 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
100,486 GBP2025-01-31
135,750 GBP2024-01-31