Average Number of Employees
402023-02-01 ~ 2024-01-31
392022-02-01 ~ 2023-01-31
Profit/Loss
1,050,122 GBP2023-02-01 ~ 2024-01-31
1,200,293 GBP2022-02-01 ~ 2023-01-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
45,279 GBP2024-01-31
44,484 GBP2023-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
28,814 GBP2024-01-31
24,277 GBP2023-01-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
4,537 GBP2023-02-01 ~ 2024-01-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
16,465 GBP2024-01-31
20,207 GBP2023-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
15,282 GBP2024-01-31
13,269 GBP2023-01-31
Turnover/Revenue
14,193,935 GBP2023-02-01 ~ 2024-01-31
16,990,884 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
-9,203,582 GBP2023-02-01 ~ 2024-01-31
-11,687,378 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
4,990,353 GBP2023-02-01 ~ 2024-01-31
5,303,506 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-3,610,762 GBP2023-02-01 ~ 2024-01-31
-3,821,663 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
1,379,591 GBP2023-02-01 ~ 2024-01-31
1,481,843 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
1,387,979 GBP2023-02-01 ~ 2024-01-31
1,481,843 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
1,050,122 GBP2023-02-01 ~ 2024-01-31
1,200,293 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-725,000 GBP2023-02-01 ~ 2024-01-31
-1,000,000 GBP2022-02-01 ~ 2023-01-31
Equity
Retained earnings (accumulated losses)
1,860,349 GBP2024-01-31
1,535,227 GBP2023-01-31
1,334,934 GBP2022-01-31
Intangible Assets
16,465 GBP2024-01-31
20,207 GBP2023-01-31
Property, Plant & Equipment
61,128 GBP2024-01-31
69,836 GBP2023-01-31
Fixed Assets
77,593 GBP2024-01-31
90,043 GBP2023-01-31
Total Inventories
3,857,720 GBP2024-01-31
3,241,923 GBP2023-01-31
Debtors
1,018,663 GBP2024-01-31
1,105,628 GBP2023-01-31
Cash at bank and in hand
240,149 GBP2024-01-31
730,327 GBP2023-01-31
Current Assets
5,116,532 GBP2024-01-31
5,077,878 GBP2023-01-31
Net Current Assets/Liabilities
1,798,138 GBP2024-01-31
1,458,553 GBP2023-01-31
Total Assets Less Current Liabilities
1,875,731 GBP2024-01-31
1,548,596 GBP2023-01-31
Net Assets/Liabilities
1,860,449 GBP2024-01-31
1,535,327 GBP2023-01-31
Equity
Called up share capital
100 GBP2024-01-31
100 GBP2023-01-31
Equity
1,860,449 GBP2024-01-31
1,535,327 GBP2023-01-31
Property, Plant & Equipment - Depreciation Expense
11,999 GBP2023-02-01 ~ 2024-01-31
13,555 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
0.152023-02-01 ~ 2024-01-31
Computers
0.202023-02-01 ~ 2024-01-31
Average number of employees in administration and support functions
202023-02-01 ~ 2024-01-31
212022-02-01 ~ 2023-01-31
Wages/Salaries
935,491 GBP2023-02-01 ~ 2024-01-31
774,633 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
90,821 GBP2023-02-01 ~ 2024-01-31
75,805 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
26,023 GBP2023-02-01 ~ 2024-01-31
20,029 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
1,052,335 GBP2023-02-01 ~ 2024-01-31
870,467 GBP2022-02-01 ~ 2023-01-31
Director Remuneration
468,000 GBP2023-02-01 ~ 2024-01-31
394,942 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,013 GBP2023-02-01 ~ 2024-01-31
-289 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
333,532 GBP2023-02-01 ~ 2024-01-31
281,550 GBP2022-02-01 ~ 2023-01-31
Dividends Paid on Shares
All ordinary shares
725,000 GBP2023-02-01 ~ 2024-01-31
1,000,000 GBP2022-02-01 ~ 2023-01-31
Intangible Assets - Gross Cost
45,279 GBP2024-01-31
44,484 GBP2023-01-31
Intangible Assets - Accumulated Amortisation & Impairment
28,814 GBP2024-01-31
24,277 GBP2023-01-31
Intangible Assets - Increase From Amortisation Charge for Year
4,537 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
101,864 GBP2024-01-31
102,629 GBP2023-01-31
Computers
38,858 GBP2024-01-31
38,004 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
140,722 GBP2024-01-31
140,633 GBP2023-01-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-765 GBP2023-02-01 ~ 2024-01-31
Computers
-4,377 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Disposals
-5,142 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
56,568 GBP2024-01-31
48,943 GBP2023-01-31
Computers
23,026 GBP2024-01-31
21,854 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
79,594 GBP2024-01-31
70,797 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
8,004 GBP2023-02-01 ~ 2024-01-31
Computers
3,995 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
11,999 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-379 GBP2023-02-01 ~ 2024-01-31
Computers
-2,823 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-3,202 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Furniture and fittings
45,296 GBP2024-01-31
53,686 GBP2023-01-31
Computers
15,832 GBP2024-01-31
16,150 GBP2023-01-31
Raw Materials
3,857,720 GBP2024-01-31
3,241,923 GBP2023-01-31
Trade Debtors/Trade Receivables
774,353 GBP2024-01-31
839,845 GBP2023-01-31
Prepayments/Accrued Income
244,310 GBP2024-01-31
265,783 GBP2023-01-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,135,856 GBP2024-01-31
1,098,542 GBP2023-01-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
486,695 GBP2024-01-31
391,163 GBP2023-01-31
Corporation Tax Payable
Amounts falling due within one year
111,776 GBP2024-01-31
190,075 GBP2023-01-31
Other Taxation & Social Security Payable
Amounts falling due within one year
215,769 GBP2024-01-31
568,081 GBP2023-01-31
Amounts owed to directors
Amounts falling due within one year
2,183 GBP2024-01-31
6,372 GBP2023-01-31
Other Creditors
Amounts falling due within one year
1,777 GBP2024-01-31
1,777 GBP2023-01-31
Deferred Tax Liabilities
15,282 GBP2024-01-31
13,269 GBP2023-01-31
Par Value of Share
Class 1 ordinary share
1 shares2023-02-01 ~ 2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
70 shares2024-01-31
70 shares2023-01-31
Par Value of Share
Class 2 ordinary share
1 shares2023-02-01 ~ 2024-01-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
30 shares2024-01-31
30 shares2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
132,689 GBP2024-01-31
115,119 GBP2023-01-31
Between one and five year
330,590 GBP2024-01-31
83,797 GBP2023-01-31
More than five year
108,699 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
571,978 GBP2024-01-31
198,916 GBP2023-01-31