Average Number of Employees
292023-02-01 ~ 2024-01-31
302022-02-01 ~ 2023-01-31
Turnover/Revenue
14,403,317 GBP2023-02-01 ~ 2024-01-31
15,821,291 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
-9,555,412 GBP2023-02-01 ~ 2024-01-31
-11,294,836 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
4,847,905 GBP2023-02-01 ~ 2024-01-31
4,526,455 GBP2022-02-01 ~ 2023-01-31
Distribution Costs
-3,310,456 GBP2023-02-01 ~ 2024-01-31
-3,023,353 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-1,341,888 GBP2023-02-01 ~ 2024-01-31
-1,303,765 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
195,561 GBP2023-02-01 ~ 2024-01-31
199,337 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
4 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
113,623 GBP2023-02-01 ~ 2024-01-31
100,486 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
969,065 GBP2023-02-01 ~ 2024-01-31
268,986 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
339,291 GBP2024-01-31
441,717 GBP2023-01-31
Fixed Assets - Investments
111,462 GBP2024-01-31
111,462 GBP2023-01-31
Fixed Assets
450,753 GBP2024-01-31
553,179 GBP2023-01-31
Total Inventories
657,140 GBP2024-01-31
1,080,097 GBP2023-01-31
Debtors
Non-current
375,000 GBP2024-01-31
Current
3,523,714 GBP2024-01-31
2,745,316 GBP2023-01-31
Cash at bank and in hand
865,388 GBP2024-01-31
1,470,787 GBP2023-01-31
Current Assets
5,421,242 GBP2024-01-31
5,296,200 GBP2023-01-31
Creditors
Current, Amounts falling due within one year
-2,411,830 GBP2024-01-31
-3,284,398 GBP2023-01-31
Net Current Assets/Liabilities
3,009,412 GBP2024-01-31
2,011,802 GBP2023-01-31
Total Assets Less Current Liabilities
3,460,165 GBP2024-01-31
2,564,981 GBP2023-01-31
Creditors
Non-current, Amounts falling due after one year
-1,311,404 GBP2023-01-31
Net Assets/Liabilities
2,222,642 GBP2024-01-31
1,253,577 GBP2023-01-31
Equity
Called up share capital
16,538 GBP2024-01-31
16,538 GBP2023-01-31
16,538 GBP2022-02-01
Retained earnings (accumulated losses)
2,206,104 GBP2024-01-31
1,237,039 GBP2023-01-31
968,053 GBP2022-02-01
Equity
2,222,642 GBP2024-01-31
1,253,577 GBP2023-01-31
984,591 GBP2022-02-01
Profit/Loss
Retained earnings (accumulated losses)
969,065 GBP2023-02-01 ~ 2024-01-31
268,986 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
362,610 GBP2023-02-01 ~ 2024-01-31
330,119 GBP2022-02-01 ~ 2023-01-31
Cash and Cash Equivalents
865,388 GBP2024-01-31
1,470,787 GBP2023-01-31
2,106,647 GBP2022-02-01
Audit Fees/Expenses
31,000 GBP2023-02-01 ~ 2024-01-31
28,500 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
2,220,611 GBP2023-02-01 ~ 2024-01-31
2,373,219 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
174,169 GBP2023-02-01 ~ 2024-01-31
181,346 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
2,439,271 GBP2023-02-01 ~ 2024-01-31
2,604,715 GBP2022-02-01 ~ 2023-01-31
Director Remuneration
636,204 GBP2023-02-01 ~ 2024-01-31
615,599 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-750,000 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
27,270 GBP2023-02-01 ~ 2024-01-31
19,092 GBP2022-02-01 ~ 2023-01-31
Intangible Assets - Gross Cost
Development expenditure
1,482,929 GBP2024-01-31
1,482,929 GBP2023-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,482,929 GBP2024-01-31
1,482,929 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,247 GBP2024-01-31
3,390 GBP2023-01-31
Computers
72,166 GBP2024-01-31
87,922 GBP2023-01-31
Other
1,430,281 GBP2024-01-31
1,261,998 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
1,503,694 GBP2024-01-31
1,353,310 GBP2023-01-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-2,143 GBP2023-02-01 ~ 2024-01-31
Computers
-25,429 GBP2023-02-01 ~ 2024-01-31
Other
-108,906 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals
-136,478 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
3,390 GBP2023-01-31
Computers
54,837 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
911,593 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
362,610 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-2,143 GBP2023-02-01 ~ 2024-01-31
Computers
-24,950 GBP2023-02-01 ~ 2024-01-31
Other
-82,707 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-109,800 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,247 GBP2024-01-31
Computers
46,382 GBP2024-01-31
Other
1,116,774 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,164,403 GBP2024-01-31
Property, Plant & Equipment
Computers
25,784 GBP2024-01-31
33,085 GBP2023-01-31
Other
313,507 GBP2024-01-31
408,632 GBP2023-01-31
Finished Goods/Goods for Resale
657,140 GBP2024-01-31
1,080,097 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
1,777,519 GBP2024-01-31
2,025,854 GBP2023-01-31
Amounts Owed by Group Undertakings
Current
19,589 GBP2024-01-31
7,265 GBP2023-01-31
Other Debtors
Current
811,098 GBP2024-01-31
237,411 GBP2023-01-31
Prepayments/Accrued Income
Current
540,508 GBP2024-01-31
474,786 GBP2023-01-31
Debtors - Deferred Tax Asset
Current
375,000 GBP2024-01-31
Other Remaining Borrowings
Current
33,332 GBP2024-01-31
199,999 GBP2023-01-31
Trade Creditors/Trade Payables
Current
1,108,695 GBP2024-01-31
1,472,090 GBP2023-01-31
Amounts owed to group undertakings
Current
91,848 GBP2024-01-31
128,744 GBP2023-01-31
Taxation/Social Security Payable
Current
48,853 GBP2024-01-31
88,872 GBP2023-01-31
Other Creditors
Current
8,208 GBP2024-01-31
7,719 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
981,999 GBP2024-01-31
966,558 GBP2023-01-31
Creditors
Current
2,411,830 GBP2024-01-31
3,284,398 GBP2023-01-31
Bank Borrowings
Non-current
33,333 GBP2023-01-31
Other Remaining Borrowings
Non-current
276,640 GBP2024-01-31
306,737 GBP2023-01-31
Trade Creditors/Trade Payables
Non-current
87,977 GBP2024-01-31
125,117 GBP2023-01-31
Other Creditors
Non-current
80,651 GBP2024-01-31
78,551 GBP2023-01-31
Creditors
Non-current
1,237,523 GBP2024-01-31
1,311,404 GBP2023-01-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
750,000 GBP2023-02-01 ~ 2024-01-31
Net Deferred Tax Liability/Asset
750,000 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
5,893 shares2024-01-31
5,893 shares2023-01-31
Par Value of Share
Class 3 ordinary share
1.0002023-02-01 ~ 2024-01-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
10,645,000 shares2024-01-31
10,645,000 shares2023-01-31
Par Value of Share
Class 4 ordinary share
0.0012023-02-01 ~ 2024-01-31