Turnover/Revenue
16,916,980 GBP2024-02-01 ~ 2025-01-31
17,696,757 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
-11,229,140 GBP2024-02-01 ~ 2025-01-31
-10,955,302 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
5,687,840 GBP2024-02-01 ~ 2025-01-31
6,741,455 GBP2023-02-01 ~ 2024-01-31
Distribution Costs
-347,443 GBP2024-02-01 ~ 2025-01-31
-346,884 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
-3,322,269 GBP2024-02-01 ~ 2025-01-31
-3,442,786 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
2,018,128 GBP2024-02-01 ~ 2025-01-31
2,951,785 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
896,093 GBP2024-02-01 ~ 2025-01-31
2,862,617 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
788,553 GBP2024-02-01 ~ 2025-01-31
2,173,329 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
2,546,148 GBP2025-01-31
2,634,220 GBP2024-01-31
Fixed Assets - Investments
50,000 GBP2025-01-31
50,000 GBP2024-01-31
Fixed Assets
2,596,148 GBP2025-01-31
2,684,220 GBP2024-01-31
Debtors
3,908,130 GBP2025-01-31
3,774,213 GBP2024-01-31
Cash at bank and in hand
164,600 GBP2025-01-31
195,021 GBP2024-01-31
Current Assets
8,817,699 GBP2025-01-31
9,269,318 GBP2024-01-31
Net Current Assets/Liabilities
3,062,993 GBP2025-01-31
5,184,048 GBP2024-01-31
Total Assets Less Current Liabilities
5,659,141 GBP2025-01-31
7,868,268 GBP2024-01-31
Creditors
Non-current
-50,000 GBP2025-01-31
-50,000 GBP2024-01-31
Net Assets/Liabilities
5,130,521 GBP2025-01-31
7,341,968 GBP2024-01-31
Equity
Called up share capital
2 GBP2025-01-31
2 GBP2024-01-31
2 GBP2023-01-31
Retained earnings (accumulated losses)
5,130,519 GBP2025-01-31
7,341,966 GBP2024-01-31
8,168,637 GBP2023-01-31
Equity
5,130,521 GBP2025-01-31
7,341,968 GBP2024-01-31
8,168,639 GBP2023-01-31
Profit/Loss
Retained earnings (accumulated losses)
788,553 GBP2024-02-01 ~ 2025-01-31
2,173,329 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
Retained earnings (accumulated losses)
-3,000,000 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
-3,000,000 GBP2024-02-01 ~ 2025-01-31
Audit Fees/Expenses
12,400 GBP2024-02-01 ~ 2025-01-31
15,500 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
722024-02-01 ~ 2025-01-31
672023-02-01 ~ 2024-01-31
Wages/Salaries
2,646,848 GBP2024-02-01 ~ 2025-01-31
2,304,121 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
36,925 GBP2024-02-01 ~ 2025-01-31
39,473 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
2,892,102 GBP2024-02-01 ~ 2025-01-31
2,519,527 GBP2023-02-01 ~ 2024-01-31
Director Remuneration
1,000,000 GBP2024-02-01 ~ 2025-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,320 GBP2024-02-01 ~ 2025-01-31
75,782 GBP2023-02-01 ~ 2024-01-31
Intangible Assets - Gross Cost
Goodwill
604,676 GBP2024-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
604,676 GBP2024-01-31
Intangible Assets
Goodwill
0 GBP2025-01-31
0 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,531,634 GBP2025-01-31
4,590,790 GBP2024-01-31
Computers
241,499 GBP2025-01-31
229,141 GBP2024-01-31
Motor vehicles
102,990 GBP2025-01-31
102,990 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
4,889,630 GBP2025-01-31
4,922,921 GBP2024-01-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-216,457 GBP2024-02-01 ~ 2025-01-31
Computers
-34,969 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
0 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals
-251,426 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
13,507 GBP2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,065,946 GBP2025-01-31
1,999,584 GBP2024-01-31
Computers
183,270 GBP2025-01-31
214,127 GBP2024-01-31
Motor vehicles
84,481 GBP2025-01-31
74,990 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,343,482 GBP2025-01-31
2,288,701 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
85 GBP2024-02-01 ~ 2025-01-31
Plant and equipment
226,156 GBP2024-02-01 ~ 2025-01-31
Computers
4,112 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
9,491 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
239,844 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-150,094 GBP2024-02-01 ~ 2025-01-31
Computers
-34,969 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
0 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-185,063 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
9,785 GBP2025-01-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
3,722 GBP2025-01-31
Plant and equipment
2,465,688 GBP2025-01-31
2,591,206 GBP2024-01-31
Computers
58,229 GBP2025-01-31
15,014 GBP2024-01-31
Motor vehicles
18,509 GBP2025-01-31
28,000 GBP2024-01-31
Finished Goods/Goods for Resale
431,792 GBP2025-01-31
487,311 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
1,725,696 GBP2025-01-31
2,022,216 GBP2024-01-31
Amount of corporation tax that is recoverable
Current
611,279 GBP2025-01-31
0 GBP2024-01-31
Amounts Owed by Group Undertakings
Current
1,445,790 GBP2025-01-31
1,696,476 GBP2024-01-31
Prepayments/Accrued Income
Current
125,365 GBP2025-01-31
55,521 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2025-01-31
20,307 GBP2024-01-31
Trade Creditors/Trade Payables
Current
704,657 GBP2025-01-31
680,688 GBP2024-01-31
Amounts owed to group undertakings
Current
4,778,812 GBP2025-01-31
2,886,002 GBP2024-01-31
Corporation Tax Payable
Current
0 GBP2025-01-31
170,735 GBP2024-01-31
Other Taxation & Social Security Payable
Current
95,528 GBP2025-01-31
98,574 GBP2024-01-31
Other Creditors
Current
30,787 GBP2025-01-31
61,729 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
144,922 GBP2025-01-31
167,235 GBP2024-01-31
Amounts owed to group undertakings
Non-current
50,000 GBP2025-01-31
50,000 GBP2024-01-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2025-01-31
20,307 GBP2024-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
481,931 GBP2025-01-31
481,775 GBP2024-01-31
Deferred Tax Liabilities
478,620 GBP2025-01-31
476,300 GBP2024-01-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
2,320 GBP2024-02-01 ~ 2025-01-31
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
2 shares2025-01-31
2 shares2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
267,682 GBP2025-01-31
267,682 GBP2024-01-31
Between two and five year
1,068,854 GBP2025-01-31
1,069,591 GBP2024-01-31
More than five year
2,336,250 GBP2025-01-31
2,625,500 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,672,786 GBP2025-01-31
3,962,773 GBP2024-01-31