(expand)Operating Profit/Loss
1,124,622 GBP2024-02-01 ~ 2025-01-31
739,100 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
33,211 GBP2024-02-01 ~ 2025-01-31
18,212 GBP2023-02-01 ~ 2024-01-31
Interest Payable/Similar Charges (Finance Costs)
37,611 GBP2024-02-01 ~ 2025-01-31
49,091 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
1,120,222 GBP2024-02-01 ~ 2025-01-31
708,221 GBP2023-02-01 ~ 2024-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
286,015 GBP2024-02-01 ~ 2025-01-31
179,618 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
834,207 GBP2024-02-01 ~ 2025-01-31
528,603 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
834,207 GBP2024-02-01 ~ 2025-01-31
528,603 GBP2023-02-01 ~ 2024-01-31
Intangible Assets
26,958 GBP2025-01-31
18,620 GBP2024-01-31
Property, Plant & Equipment
319,031 GBP2025-01-31
326,762 GBP2024-01-31
Fixed Assets
345,989 GBP2025-01-31
345,382 GBP2024-01-31
Total Inventories
527,697 GBP2025-01-31
663,779 GBP2024-01-31
Debtors
3,112,435 GBP2025-01-31
2,273,000 GBP2024-01-31
Cash at bank and in hand
2,244,345 GBP2025-01-31
2,332,342 GBP2024-01-31
Current Assets
5,884,477 GBP2025-01-31
5,269,121 GBP2024-01-31
Creditors
Current
1,721,995 GBP2025-01-31
1,349,687 GBP2024-01-31
Net Current Assets/Liabilities
4,162,482 GBP2025-01-31
3,919,434 GBP2024-01-31
Total Assets Less Current Liabilities
4,508,471 GBP2025-01-31
4,264,816 GBP2024-01-31
Net Assets/Liabilities
4,296,924 GBP2025-01-31
3,859,227 GBP2024-01-31
Equity
Called up share capital
70 GBP2025-01-31
70 GBP2024-01-31
70 GBP2023-01-31
Capital redemption reserve
30 GBP2025-01-31
30 GBP2024-01-31
30 GBP2023-01-31
Retained earnings (accumulated losses)
4,296,824 GBP2025-01-31
3,859,127 GBP2024-01-31
4,006,089 GBP2023-01-31
Equity
4,296,924 GBP2025-01-31
3,859,227 GBP2024-01-31
4,006,189 GBP2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-396,510 GBP2024-02-01 ~ 2025-01-31
-675,565 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
-396,510 GBP2024-02-01 ~ 2025-01-31
-675,565 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
834,207 GBP2024-02-01 ~ 2025-01-31
528,603 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
2,053,199 GBP2024-02-01 ~ 2025-01-31
2,150,419 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
33,629 GBP2024-02-01 ~ 2025-01-31
35,551 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
27,786 GBP2024-02-01 ~ 2025-01-31
12,879 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
2,114,614 GBP2024-02-01 ~ 2025-01-31
2,198,849 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
532024-02-01 ~ 2025-01-31
562023-02-01 ~ 2024-01-31
Director Remuneration
257,330 GBP2024-02-01 ~ 2025-01-31
290,645 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
71,836 GBP2024-02-01 ~ 2025-01-31
96,029 GBP2023-02-01 ~ 2024-01-31
Audit Fees/Expenses
11,000 GBP2024-02-01 ~ 2025-01-31
11,000 GBP2023-02-01 ~ 2024-01-31
Current Tax for the Period
285,242 GBP2024-02-01 ~ 2025-01-31
184,828 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
280,056 GBP2024-02-01 ~ 2025-01-31
169,973 GBP2023-02-01 ~ 2024-01-31
Intangible Assets - Gross Cost
Computer software
36,400 GBP2025-01-31
21,480 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
48,393 GBP2025-01-31
48,393 GBP2024-01-31
Plant and equipment
106,202 GBP2025-01-31
126,906 GBP2024-01-31
Furniture and fittings
21,915 GBP2025-01-31
21,915 GBP2024-01-31
Property, Plant & Equipment - Disposals
Plant and equipment
-21,984 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
17,683 GBP2025-01-31
14,457 GBP2024-01-31
Plant and equipment
86,090 GBP2025-01-31
97,026 GBP2024-01-31
Furniture and fittings
15,228 GBP2025-01-31
12,656 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
3,226 GBP2024-02-01 ~ 2025-01-31
Plant and equipment
7,657 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
2,572 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-18,593 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Improvements to leasehold property
30,710 GBP2025-01-31
33,936 GBP2024-01-31
Plant and equipment
20,112 GBP2025-01-31
29,880 GBP2024-01-31
Furniture and fittings
6,687 GBP2025-01-31
9,259 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
495,824 GBP2025-01-31
427,798 GBP2024-01-31
Computers
96,803 GBP2025-01-31
95,916 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
769,137 GBP2025-01-31
720,928 GBP2024-01-31
Property, Plant & Equipment - Disposals
Motor vehicles
-30,114 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Disposals
-52,098 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
237,957 GBP2025-01-31
181,007 GBP2024-01-31
Computers
93,148 GBP2025-01-31
89,020 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
450,106 GBP2025-01-31
394,166 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
74,889 GBP2024-02-01 ~ 2025-01-31
Computers
4,128 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
92,472 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-17,939 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-36,532 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Motor vehicles
257,867 GBP2025-01-31
246,791 GBP2024-01-31
Computers
3,655 GBP2025-01-31
6,896 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
87,700 GBP2025-01-31
63,240 GBP2024-01-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
52,705 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
27,931 GBP2025-01-31
24,617 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
20,636 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
59,769 GBP2025-01-31
Motor vehicles, Under hire purchased contracts or finance leases
38,623 GBP2024-01-31
Merchandise
527,697 GBP2025-01-31
663,779 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
1,924,713 GBP2025-01-31
1,164,103 GBP2024-01-31
Amounts Owed by Group Undertakings
Current
38,826 GBP2025-01-31
37,736 GBP2024-01-31
Amount of value-added tax that is recoverable
Current
106,676 GBP2025-01-31
80,798 GBP2024-01-31
Prepayments
Current
34,455 GBP2025-01-31
35,704 GBP2024-01-31
Debtors
Current, Amounts falling due within one year
2,544,299 GBP2025-01-31
1,877,858 GBP2024-01-31
Bank Borrowings/Overdrafts
Current
200,706 GBP2025-01-31
198,518 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Current
32,398 GBP2025-01-31
21,622 GBP2024-01-31
Trade Creditors/Trade Payables
Current
1,097,681 GBP2025-01-31
761,525 GBP2024-01-31
Amounts owed to group undertakings
Current
70,000 GBP2024-01-31
Corporation Tax Payable
Current
285,242 GBP2025-01-31
184,828 GBP2024-01-31
Other Taxation & Social Security Payable
Current
47,648 GBP2025-01-31
44,338 GBP2024-01-31
Other Creditors
Current
8,246 GBP2025-01-31
5,142 GBP2024-01-31
Accrued Liabilities
Current
50,074 GBP2025-01-31
63,714 GBP2024-01-31
Bank Borrowings/Overdrafts
Non-current
99,490 GBP2025-01-31
301,826 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Non-current
31,758 GBP2025-01-31
24,237 GBP2024-01-31
Bank Borrowings
Current, Amounts falling due within one year
200,706 GBP2025-01-31
198,518 GBP2024-01-31
Non-current, Between one and two years
99,490 GBP2025-01-31
Between two and five year, Non-current
103,308 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
31,758 GBP2025-01-31
hire purchase agreements
64,156 GBP2025-01-31
45,859 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
70,723 GBP2025-01-31
77,463 GBP2024-01-31
Between one and five year
56,610 GBP2025-01-31
111,291 GBP2024-01-31
All periods
127,333 GBP2025-01-31
188,754 GBP2024-01-31
Bank Borrowings
Secured
300,196 GBP2025-01-31
500,344 GBP2024-01-31
Total Borrowings
Secured
364,352 GBP2025-01-31
546,203 GBP2024-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
80,299 GBP2025-01-31
79,526 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
70,000 shares2025-01-31
Profit/Loss
Retained earnings (accumulated losses)
834,207 GBP2024-02-01 ~ 2025-01-31