82990 - Other Business Support Service Activities N.e.c.
Average Number of Employees
362024-02-01 ~ 2025-01-31
332023-02-01 ~ 2024-01-31
Turnover/Revenue
29,010,495 GBP2024-02-01 ~ 2025-01-31
28,944,156 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
-25,073,855 GBP2024-02-01 ~ 2025-01-31
-25,441,652 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
3,936,640 GBP2024-02-01 ~ 2025-01-31
3,502,504 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
-1,584,632 GBP2024-02-01 ~ 2025-01-31
-1,519,662 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
2,350,808 GBP2024-02-01 ~ 2025-01-31
1,987,105 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
6,706 GBP2024-02-01 ~ 2025-01-31
21,325 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
2,339,260 GBP2024-02-01 ~ 2025-01-31
1,990,691 GBP2023-02-01 ~ 2024-01-31
Equity
Retained earnings (accumulated losses)
8,304,766 GBP2025-01-31
7,167,278 GBP2024-01-31
6,205,608 GBP2023-02-01
Profit/Loss
Retained earnings (accumulated losses)
1,737,488 GBP2024-02-01 ~ 2025-01-31
1,511,670 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
Retained earnings (accumulated losses)
-600,000 GBP2024-02-01 ~ 2025-01-31
-550,000 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
436,347 GBP2025-01-31
372,059 GBP2024-01-31
Fixed Assets
436,347 GBP2025-01-31
372,059 GBP2024-01-31
Total Inventories
5,129,915 GBP2025-01-31
4,199,840 GBP2024-01-31
Debtors
Current
3,216,608 GBP2025-01-31
3,728,221 GBP2024-01-31
Cash at bank and in hand
706,874 GBP2025-01-31
601,156 GBP2024-01-31
Current Assets
9,053,397 GBP2025-01-31
8,529,217 GBP2024-01-31
Net Current Assets/Liabilities
7,963,613 GBP2025-01-31
6,870,631 GBP2024-01-31
Total Assets Less Current Liabilities
8,399,960 GBP2025-01-31
7,242,690 GBP2024-01-31
Net Assets/Liabilities
8,304,866 GBP2025-01-31
7,167,378 GBP2024-01-31
Equity
Called up share capital
100 GBP2025-01-31
100 GBP2024-01-31
Equity
8,304,866 GBP2025-01-31
7,167,378 GBP2024-01-31
Profit/Loss
1,737,488 GBP2024-02-01 ~ 2025-01-31
1,511,670 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
117,202 GBP2024-02-01 ~ 2025-01-31
102,219 GBP2023-02-01 ~ 2024-01-31
Cash and Cash Equivalents
706,874 GBP2025-01-31
601,156 GBP2024-01-31
1,078,301 GBP2023-02-01
Audit Fees/Expenses
16,275 GBP2024-02-01 ~ 2025-01-31
15,500 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
1,402,122 GBP2024-02-01 ~ 2025-01-31
1,280,769 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
226,900 GBP2024-02-01 ~ 2025-01-31
172,519 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
1,685,485 GBP2024-02-01 ~ 2025-01-31
1,504,614 GBP2023-02-01 ~ 2024-01-31
Director Remuneration
420,606 GBP2024-02-01 ~ 2025-01-31
368,791 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
19,782 GBP2024-02-01 ~ 2025-01-31
-3,620 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
584,815 GBP2024-02-01 ~ 2025-01-31
478,363 GBP2023-02-01 ~ 2024-01-31
Dividends Paid on Shares
600,000 GBP2024-02-01 ~ 2025-01-31
550,000 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
620,933 GBP2025-01-31
523,007 GBP2024-01-31
Motor vehicles
111,142 GBP2025-01-31
45,475 GBP2024-01-31
Furniture and fittings
187,032 GBP2025-01-31
179,749 GBP2024-01-31
Office equipment
142,574 GBP2025-01-31
135,245 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
1,070,067 GBP2025-01-31
891,862 GBP2024-01-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-6,168 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals
-6,168 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including 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 (Not Including Impairment)
519,803 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
12,317 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings, Owned/Freehold
14,410 GBP2024-02-01 ~ 2025-01-31
Office equipment, Owned/Freehold
12,962 GBP2024-02-01 ~ 2025-01-31
Owned/Freehold
117,202 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3,285 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-3,285 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
354,143 GBP2025-01-31
Motor vehicles
33,097 GBP2025-01-31
Furniture and fittings
135,139 GBP2025-01-31
Office equipment
105,401 GBP2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
633,720 GBP2025-01-31
Property, Plant & Equipment
Plant and equipment
266,790 GBP2025-01-31
242,254 GBP2024-01-31
Motor vehicles
78,045 GBP2025-01-31
24,695 GBP2024-01-31
Furniture and fittings
51,893 GBP2025-01-31
59,020 GBP2024-01-31
Office equipment
37,173 GBP2025-01-31
42,806 GBP2024-01-31
Under hire purchased contracts or finance leases, Motor vehicles
19,627 GBP2024-01-31
Under hire purchased contracts or finance leases
19,627 GBP2024-01-31
Raw materials and consumables
5,129,915 GBP2025-01-31
4,199,840 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
2,942,483 GBP2025-01-31
3,642,641 GBP2024-01-31
Prepayments/Accrued Income
Current
274,125 GBP2025-01-31
85,580 GBP2024-01-31
Trade Creditors/Trade Payables
Current
296,248 GBP2025-01-31
848,235 GBP2024-01-31
Corporation Tax Payable
Current
445,099 GBP2025-01-31
203,086 GBP2024-01-31
Taxation/Social Security Payable
Current
329,956 GBP2025-01-31
541,349 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Current
19,627 GBP2024-01-31
Other Creditors
Current
2,137 GBP2025-01-31
2,347 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
16,227 GBP2025-01-31
43,942 GBP2024-01-31
Creditors
Current
1,089,784 GBP2025-01-31
1,658,586 GBP2024-01-31
Net Deferred Tax Liability/Asset
95,094 GBP2025-01-31
75,312 GBP2024-01-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
19,782 GBP2024-02-01 ~ 2025-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
95,094 GBP2025-01-31
75,312 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-01-31
100 shares2024-01-31
Par Value of Share
Class 1 ordinary share
1.002024-02-01 ~ 2025-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
134,511 GBP2025-01-31
126,634 GBP2024-01-31
Between one and five year
225,662 GBP2025-01-31
325,429 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
360,173 GBP2025-01-31
452,063 GBP2024-01-31