Cost of Sales
-10,955,302 GBP2023-02-01 ~ 2024-01-31
-10,633,948 GBP2022-02-01 ~ 2023-01-31
Distribution Costs
-346,884 GBP2023-02-01 ~ 2024-01-31
-402,647 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-3,442,786 GBP2023-02-01 ~ 2024-01-31
-3,151,842 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2023-02-01 ~ 2024-01-31
14,219 GBP2022-02-01 ~ 2023-01-31
Interest Payable/Similar Charges (Finance Costs)
-89,168 GBP2023-02-01 ~ 2024-01-31
-9,504 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
2,862,617 GBP2023-02-01 ~ 2024-01-31
2,161,823 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
2,173,329 GBP2023-02-01 ~ 2024-01-31
2,051,090 GBP2022-02-01 ~ 2023-01-31
Equity
Retained earnings (accumulated losses)
7,341,966 GBP2024-01-31
8,168,637 GBP2023-01-31
6,117,547 GBP2022-01-31
Dividends Paid
-3,000,000 GBP2023-02-01 ~ 2024-01-31
Retained earnings (accumulated losses)
0 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
2,634,220 GBP2024-01-31
2,423,115 GBP2023-01-31
Fixed Assets - Investments
50,000 GBP2024-01-31
50,000 GBP2023-01-31
Fixed Assets
2,684,220 GBP2024-01-31
2,473,115 GBP2023-01-31
Debtors
3,774,213 GBP2024-01-31
5,036,348 GBP2023-01-31
Cash at bank and in hand
195,021 GBP2024-01-31
94,803 GBP2023-01-31
Current Assets
9,269,318 GBP2024-01-31
9,256,441 GBP2023-01-31
Net Current Assets/Liabilities
5,184,048 GBP2024-01-31
6,169,997 GBP2023-01-31
Total Assets Less Current Liabilities
7,868,268 GBP2024-01-31
8,643,112 GBP2023-01-31
Net Assets/Liabilities
7,341,968 GBP2024-01-31
8,168,639 GBP2023-01-31
Equity
Called up share capital
2 GBP2024-01-31
2 GBP2023-01-31
Equity
7,341,968 GBP2024-01-31
8,168,639 GBP2023-01-31
Audit Fees/Expenses
15,500 GBP2023-02-01 ~ 2024-01-31
12,000 GBP2022-02-01 ~ 2023-01-31
Average Number of Employees
672023-02-01 ~ 2024-01-31
702022-02-01 ~ 2023-01-31
Wages/Salaries
2,469,962 GBP2023-02-01 ~ 2024-01-31
2,385,533 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
39,473 GBP2023-02-01 ~ 2024-01-31
33,824 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
2,699,027 GBP2023-02-01 ~ 2024-01-31
2,622,795 GBP2022-02-01 ~ 2023-01-31
Director Remuneration
165,841 GBP2023-02-01 ~ 2024-01-31
158,813 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
75,782 GBP2023-02-01 ~ 2024-01-31
13,715 GBP2022-02-01 ~ 2023-01-31
Intangible Assets - Gross Cost
Goodwill
604,676 GBP2023-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
604,676 GBP2023-01-31
Intangible Assets
Goodwill
0 GBP2024-01-31
0 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,590,790 GBP2024-01-31
4,145,281 GBP2023-01-31
Computers
229,141 GBP2024-01-31
229,141 GBP2023-01-31
Motor vehicles
102,990 GBP2024-01-31
105,266 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
4,922,921 GBP2024-01-31
4,479,688 GBP2023-01-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-02-01 ~ 2024-01-31
Computers
0 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-30,276 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals
-30,276 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,999,584 GBP2024-01-31
1,761,682 GBP2023-01-31
Computers
214,127 GBP2024-01-31
209,809 GBP2023-01-31
Motor vehicles
74,990 GBP2024-01-31
85,082 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,288,701 GBP2024-01-31
2,056,573 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
237,902 GBP2023-02-01 ~ 2024-01-31
Computers
4,318 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
10,092 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
252,312 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-02-01 ~ 2024-01-31
Computers
0 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-20,184 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-20,184 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Plant and equipment
2,591,206 GBP2024-01-31
2,383,599 GBP2023-01-31
Computers
15,014 GBP2024-01-31
19,332 GBP2023-01-31
Motor vehicles
28,000 GBP2024-01-31
20,184 GBP2023-01-31
Finished Goods/Goods for Resale
487,311 GBP2024-01-31
252,087 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
2,022,216 GBP2024-01-31
2,724,535 GBP2023-01-31
Amounts Owed by Group Undertakings
Current
1,696,476 GBP2024-01-31
2,263,901 GBP2023-01-31
Prepayments/Accrued Income
Current
55,521 GBP2024-01-31
47,912 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Current
20,307 GBP2024-01-31
122,281 GBP2023-01-31
Trade Creditors/Trade Payables
Current
680,688 GBP2024-01-31
1,241,882 GBP2023-01-31
Amounts owed to group undertakings
Current
2,886,002 GBP2024-01-31
1,071,224 GBP2023-01-31
Corporation Tax Payable
Current
170,735 GBP2024-01-31
225,900 GBP2023-01-31
Other Taxation & Social Security Payable
Current
98,574 GBP2024-01-31
86,769 GBP2023-01-31
Other Creditors
Current
61,729 GBP2024-01-31
150,848 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
167,235 GBP2024-01-31
187,540 GBP2023-01-31
Other Remaining Borrowings
Non-current
0 GBP2024-01-31
23,955 GBP2023-01-31
Amounts owed to group undertakings
Non-current
50,000 GBP2024-01-31
50,000 GBP2023-01-31
Investment Property - Fair Value Model
20,307 GBP2024-01-31
146,236 GBP2023-01-31
Number of Shares Issued (Fully Paid)
2 shares2024-01-31
2 shares2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
267,682 GBP2024-01-31
267,000 GBP2023-01-31
Between two and five year
1,069,591 GBP2024-01-31
1,068,000 GBP2023-01-31
More than five year
2,625,500 GBP2024-01-31
2,892,500 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,962,773 GBP2024-01-31
4,227,500 GBP2023-01-31