(expand)Gross Profit/Loss
2,373,794 GBP2023-02-01 ~ 2024-01-31
2,431,961 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
1,636,767 GBP2023-02-01 ~ 2024-01-31
1,902,315 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
737,027 GBP2023-02-01 ~ 2024-01-31
799,475 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
18,212 GBP2023-02-01 ~ 2024-01-31
1,475 GBP2022-02-01 ~ 2023-01-31
Interest Payable/Similar Charges (Finance Costs)
47,018 GBP2023-02-01 ~ 2024-01-31
33,986 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
708,221 GBP2023-02-01 ~ 2024-01-31
766,964 GBP2022-02-01 ~ 2023-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
179,618 GBP2023-02-01 ~ 2024-01-31
118,889 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
528,603 GBP2023-02-01 ~ 2024-01-31
648,075 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
528,603 GBP2023-02-01 ~ 2024-01-31
648,075 GBP2022-02-01 ~ 2023-01-31
Intangible Assets
18,620 GBP2024-01-31
Property, Plant & Equipment
326,762 GBP2024-01-31
366,484 GBP2023-01-31
Fixed Assets
345,382 GBP2024-01-31
366,484 GBP2023-01-31
Total Inventories
663,779 GBP2024-01-31
914,145 GBP2023-01-31
Debtors
2,273,000 GBP2024-01-31
2,844,156 GBP2023-01-31
Cash at bank and in hand
2,332,342 GBP2024-01-31
1,937,693 GBP2023-01-31
Current Assets
5,269,121 GBP2024-01-31
5,695,994 GBP2023-01-31
Creditors
Current
1,349,687 GBP2024-01-31
1,425,474 GBP2023-01-31
Net Current Assets/Liabilities
3,919,434 GBP2024-01-31
4,270,520 GBP2023-01-31
Total Assets Less Current Liabilities
4,264,816 GBP2024-01-31
4,637,004 GBP2023-01-31
Net Assets/Liabilities
3,859,227 GBP2024-01-31
4,006,189 GBP2023-01-31
Equity
Called up share capital
70 GBP2024-01-31
70 GBP2023-01-31
70 GBP2022-01-31
Capital redemption reserve
30 GBP2024-01-31
30 GBP2023-01-31
30 GBP2022-01-31
Retained earnings (accumulated losses)
3,859,127 GBP2024-01-31
4,006,089 GBP2023-01-31
3,678,410 GBP2022-01-31
Equity
3,859,227 GBP2024-01-31
4,006,189 GBP2023-01-31
3,678,510 GBP2022-01-31
Dividends Paid
Retained earnings (accumulated losses)
-675,565 GBP2023-02-01 ~ 2024-01-31
-320,396 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
-675,565 GBP2023-02-01 ~ 2024-01-31
-320,396 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
528,603 GBP2023-02-01 ~ 2024-01-31
648,075 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
2,150,419 GBP2023-02-01 ~ 2024-01-31
2,174,338 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
35,551 GBP2023-02-01 ~ 2024-01-31
42,480 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
12,879 GBP2023-02-01 ~ 2024-01-31
7,450 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
2,198,849 GBP2023-02-01 ~ 2024-01-31
2,224,268 GBP2022-02-01 ~ 2023-01-31
Average Number of Employees
562023-02-01 ~ 2024-01-31
552022-02-01 ~ 2023-01-31
Director Remuneration
290,645 GBP2023-02-01 ~ 2024-01-31
348,617 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
96,029 GBP2023-02-01 ~ 2024-01-31
79,239 GBP2022-02-01 ~ 2023-01-31
Audit Fees/Expenses
11,000 GBP2023-02-01 ~ 2024-01-31
11,000 GBP2022-02-01 ~ 2023-01-31
Current Tax for the Period
184,828 GBP2023-02-01 ~ 2024-01-31
89,015 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
169,973 GBP2023-02-01 ~ 2024-01-31
145,723 GBP2022-02-01 ~ 2023-01-31
Intangible Assets - Gross Cost
Computer software
21,480 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
48,393 GBP2024-01-31
43,775 GBP2023-01-31
Plant and equipment
126,906 GBP2024-01-31
122,386 GBP2023-01-31
Furniture and fittings
21,915 GBP2024-01-31
17,767 GBP2023-01-31
Property, Plant & Equipment - Disposals
Plant and equipment
-2,900 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
14,457 GBP2024-01-31
11,362 GBP2023-01-31
Plant and equipment
97,026 GBP2024-01-31
90,167 GBP2023-01-31
Furniture and fittings
12,656 GBP2024-01-31
10,064 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
3,095 GBP2023-02-01 ~ 2024-01-31
Plant and equipment
9,243 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
2,592 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2,384 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Improvements to leasehold property
33,936 GBP2024-01-31
32,413 GBP2023-01-31
Plant and equipment
29,880 GBP2024-01-31
32,219 GBP2023-01-31
Furniture and fittings
9,259 GBP2024-01-31
7,703 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
427,798 GBP2024-01-31
450,119 GBP2023-01-31
Computers
95,916 GBP2024-01-31
92,277 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
720,928 GBP2024-01-31
726,324 GBP2023-01-31
Property, Plant & Equipment - Disposals
Motor vehicles
-97,669 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Disposals
-100,569 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
181,007 GBP2024-01-31
170,452 GBP2023-01-31
Computers
89,020 GBP2024-01-31
77,795 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
394,166 GBP2024-01-31
359,840 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
82,748 GBP2023-02-01 ~ 2024-01-31
Computers
11,225 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
108,903 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-72,193 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-74,577 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Motor vehicles
246,791 GBP2024-01-31
279,667 GBP2023-01-31
Computers
6,896 GBP2024-01-31
14,482 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
12,874 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
38,623 GBP2024-01-31
Under hire purchased contracts or finance leases, Motor vehicles
51,497 GBP2023-01-31
Merchandise
663,779 GBP2024-01-31
914,145 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
1,164,103 GBP2024-01-31
1,926,122 GBP2023-01-31
Amounts Owed by Group Undertakings
Current
37,736 GBP2024-01-31
13,850 GBP2023-01-31
Amount of value-added tax that is recoverable
Current
80,798 GBP2024-01-31
87,995 GBP2023-01-31
Prepayments
Current
35,704 GBP2024-01-31
56,613 GBP2023-01-31
Debtors
Current, Amounts falling due within one year
1,877,858 GBP2024-01-31
2,491,552 GBP2023-01-31
Bank Borrowings/Overdrafts
Current
198,518 GBP2024-01-31
200,000 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Current
21,622 GBP2024-01-31
8,325 GBP2023-01-31
Trade Creditors/Trade Payables
Current
761,525 GBP2024-01-31
792,450 GBP2023-01-31
Amounts owed to group undertakings
Current
70,000 GBP2024-01-31
Corporation Tax Payable
Current
184,828 GBP2024-01-31
89,015 GBP2023-01-31
Other Taxation & Social Security Payable
Current
44,338 GBP2024-01-31
59,755 GBP2023-01-31
Other Creditors
Current
5,142 GBP2024-01-31
5,782 GBP2023-01-31
Accrued Liabilities
Current
63,714 GBP2024-01-31
270,147 GBP2023-01-31
Bank Borrowings/Overdrafts
Non-current
301,826 GBP2024-01-31
500,221 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Non-current
24,237 GBP2024-01-31
45,858 GBP2023-01-31
Bank Borrowings
Current, Amounts falling due within one year
198,518 GBP2024-01-31
200,000 GBP2023-01-31
Non-current, Between one and two years
200,000 GBP2023-01-31
Between two and five year, Non-current
103,308 GBP2024-01-31
300,221 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
8,325 GBP2023-01-31
Between one and five year, hire purchase agreements
24,237 GBP2024-01-31
45,858 GBP2023-01-31
hire purchase agreements
45,859 GBP2024-01-31
54,183 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
77,463 GBP2024-01-31
57,566 GBP2023-01-31
Between one and five year
111,291 GBP2024-01-31
145,143 GBP2023-01-31
All periods
188,754 GBP2024-01-31
202,709 GBP2023-01-31
Bank Borrowings
Secured
500,344 GBP2024-01-31
700,221 GBP2023-01-31
Total Borrowings
Secured
546,203 GBP2024-01-31
754,404 GBP2023-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
79,526 GBP2024-01-31
84,736 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
70,000 shares2024-01-31
Profit/Loss
Retained earnings (accumulated losses)
528,603 GBP2023-02-01 ~ 2024-01-31