82990 - Other Business Support Service Activities N.e.c.
Average Number of Employees
332023-02-01 ~ 2024-01-31
282022-02-01 ~ 2023-01-31
Turnover/Revenue
28,944,156 GBP2023-02-01 ~ 2024-01-31
24,720,852 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
-25,441,652 GBP2023-02-01 ~ 2024-01-31
-21,103,031 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
3,502,504 GBP2023-02-01 ~ 2024-01-31
3,617,821 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-1,519,662 GBP2023-02-01 ~ 2024-01-31
-1,417,763 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
1,987,105 GBP2023-02-01 ~ 2024-01-31
2,200,091 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
21,325 GBP2023-02-01 ~ 2024-01-31
409 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
1,990,691 GBP2023-02-01 ~ 2024-01-31
2,187,384 GBP2022-02-01 ~ 2023-01-31
Equity
Retained earnings (accumulated losses)
7,167,278 GBP2024-01-31
6,205,608 GBP2023-01-31
5,006,505 GBP2022-02-01
Profit/Loss
Retained earnings (accumulated losses)
1,511,670 GBP2023-02-01 ~ 2024-01-31
1,799,103 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-550,000 GBP2023-02-01 ~ 2024-01-31
-600,000 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
372,059 GBP2024-01-31
378,433 GBP2023-01-31
Fixed Assets
372,059 GBP2024-01-31
378,433 GBP2023-01-31
Total Inventories
4,199,840 GBP2024-01-31
3,077,964 GBP2023-01-31
Debtors
Current
3,728,221 GBP2024-01-31
3,322,319 GBP2023-01-31
Cash at bank and in hand
601,156 GBP2024-01-31
1,078,301 GBP2023-01-31
Current Assets
8,529,217 GBP2024-01-31
7,478,584 GBP2023-01-31
Creditors
Current, Amounts falling due within one year
-1,658,586 GBP2024-01-31
-1,552,603 GBP2023-01-31
Net Current Assets/Liabilities
6,870,631 GBP2024-01-31
5,925,981 GBP2023-01-31
Total Assets Less Current Liabilities
7,242,690 GBP2024-01-31
6,304,414 GBP2023-01-31
Creditors
Non-current, Amounts falling due after one year
-19,627 GBP2023-01-31
Net Assets/Liabilities
7,167,378 GBP2024-01-31
6,205,708 GBP2023-01-31
Equity
Called up share capital
100 GBP2024-01-31
100 GBP2023-01-31
Equity
7,167,378 GBP2024-01-31
6,205,708 GBP2023-01-31
Profit/Loss
1,511,670 GBP2023-02-01 ~ 2024-01-31
1,799,103 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
102,219 GBP2023-02-01 ~ 2024-01-31
111,685 GBP2022-02-01 ~ 2023-01-31
Cash and Cash Equivalents
601,156 GBP2024-01-31
1,078,301 GBP2023-01-31
1,942,357 GBP2022-02-01
Audit Fees/Expenses
15,500 GBP2023-02-01 ~ 2024-01-31
14,500 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
1,280,769 GBP2023-02-01 ~ 2024-01-31
1,159,224 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
172,519 GBP2023-02-01 ~ 2024-01-31
130,288 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
1,504,614 GBP2023-02-01 ~ 2024-01-31
1,334,287 GBP2022-02-01 ~ 2023-01-31
Director Remuneration
368,791 GBP2023-02-01 ~ 2024-01-31
324,133 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-3,620 GBP2023-02-01 ~ 2024-01-31
-27,325 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
478,363 GBP2023-02-01 ~ 2024-01-31
415,603 GBP2022-02-01 ~ 2023-01-31
Dividends Paid on Shares
550,000 GBP2023-02-01 ~ 2024-01-31
600,000 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
523,007 GBP2024-01-31
476,658 GBP2023-01-31
Motor vehicles
45,475 GBP2024-01-31
75,314 GBP2023-01-31
Furniture and fittings
179,749 GBP2024-01-31
158,967 GBP2023-01-31
Office equipment
135,245 GBP2024-01-31
104,194 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
891,862 GBP2024-01-31
823,519 GBP2023-01-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-8,687 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-29,839 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals
-38,526 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
216,420 GBP2023-01-31
Motor vehicles
36,540 GBP2023-01-31
Furniture and fittings
106,197 GBP2023-01-31
Office equipment
81,666 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
445,086 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
68,689 GBP2023-02-01 ~ 2024-01-31
Motor vehicles, Owned/Freehold
7,386 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings, Owned/Freehold
14,532 GBP2023-02-01 ~ 2024-01-31
Office equipment, Owned/Freehold
10,773 GBP2023-02-01 ~ 2024-01-31
Owned/Freehold
102,219 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-4,356 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-23,146 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-27,502 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
280,753 GBP2024-01-31
Motor vehicles
20,780 GBP2024-01-31
Furniture and fittings
120,729 GBP2024-01-31
Office equipment
92,439 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
519,803 GBP2024-01-31
Property, Plant & Equipment
Plant and equipment
242,254 GBP2024-01-31
260,238 GBP2023-01-31
Motor vehicles
24,695 GBP2024-01-31
38,774 GBP2023-01-31
Furniture and fittings
59,020 GBP2024-01-31
52,770 GBP2023-01-31
Office equipment
42,806 GBP2024-01-31
22,528 GBP2023-01-31
Motor vehicles, Under hire purchased contracts or finance leases
19,627 GBP2024-01-31
31,793 GBP2023-01-31
Under hire purchased contracts or finance leases
19,627 GBP2024-01-31
31,793 GBP2023-01-31
Raw materials and consumables
4,199,840 GBP2024-01-31
3,077,964 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
3,642,641 GBP2024-01-31
3,179,450 GBP2023-01-31
Prepayments/Accrued Income
Current
85,580 GBP2024-01-31
142,869 GBP2023-01-31
Trade Creditors/Trade Payables
Current
848,235 GBP2024-01-31
357,836 GBP2023-01-31
Corporation Tax Payable
Current
203,086 GBP2024-01-31
424,235 GBP2023-01-31
Taxation/Social Security Payable
Current
541,349 GBP2024-01-31
130,607 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Current
19,627 GBP2024-01-31
4,020 GBP2023-01-31
Other Creditors
Current
2,347 GBP2024-01-31
205,643 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
43,942 GBP2024-01-31
430,262 GBP2023-01-31
Creditors
Current
1,658,586 GBP2024-01-31
1,552,603 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Non-current
19,627 GBP2023-01-31
Creditors
Non-current
19,627 GBP2023-01-31
Net Deferred Tax Liability/Asset
75,312 GBP2024-01-31
79,079 GBP2023-01-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-3,767 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
75,312 GBP2024-01-31
79,079 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-01-31
100 shares2023-01-31
Par Value of Share
Class 1 ordinary share
1.002023-02-01 ~ 2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
126,634 GBP2024-01-31
129,682 GBP2023-01-31
Between one and five year
325,429 GBP2024-01-31
415,520 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
452,063 GBP2024-01-31
545,202 GBP2023-01-31