Average Number of Employees
312024-02-01 ~ 2025-01-31
292023-02-01 ~ 2024-01-31
Turnover/Revenue
21,350,590 GBP2024-02-01 ~ 2025-01-31
14,403,317 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
-13,751,688 GBP2024-02-01 ~ 2025-01-31
-9,555,412 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
7,598,902 GBP2024-02-01 ~ 2025-01-31
4,847,905 GBP2023-02-01 ~ 2024-01-31
Distribution Costs
-3,798,589 GBP2024-02-01 ~ 2025-01-31
-3,310,456 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
-1,470,067 GBP2024-02-01 ~ 2025-01-31
-1,341,888 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
2,330,246 GBP2024-02-01 ~ 2025-01-31
195,561 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
40 GBP2024-02-01 ~ 2025-01-31
4 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
2,199,406 GBP2024-02-01 ~ 2025-01-31
113,623 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
1,636,506 GBP2024-02-01 ~ 2025-01-31
969,065 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
423,453 GBP2025-01-31
339,291 GBP2024-01-31
Fixed Assets - Investments
111,462 GBP2024-01-31
Fixed Assets
423,453 GBP2025-01-31
450,753 GBP2024-01-31
Total Inventories
763,570 GBP2025-01-31
657,140 GBP2024-01-31
Debtors
Non-current
375,000 GBP2024-01-31
Current
5,443,656 GBP2025-01-31
3,523,714 GBP2024-01-31
Cash at bank and in hand
3,315,132 GBP2025-01-31
865,388 GBP2024-01-31
Current Assets
9,522,358 GBP2025-01-31
5,421,242 GBP2024-01-31
Creditors
Current, Amounts falling due within one year
-2,411,830 GBP2024-01-31
Net Current Assets/Liabilities
3,435,695 GBP2025-01-31
3,009,412 GBP2024-01-31
Total Assets Less Current Liabilities
3,859,148 GBP2025-01-31
3,460,165 GBP2024-01-31
Creditors
Non-current, Amounts falling due after one year
-1,237,523 GBP2024-01-31
Net Assets/Liabilities
3,859,148 GBP2025-01-31
2,222,642 GBP2024-01-31
Equity
Called up share capital
16,538 GBP2025-01-31
16,538 GBP2024-01-31
16,538 GBP2023-02-01
Retained earnings (accumulated losses)
3,842,610 GBP2025-01-31
2,206,104 GBP2024-01-31
1,237,039 GBP2023-02-01
Equity
3,859,148 GBP2025-01-31
2,222,642 GBP2024-01-31
1,253,577 GBP2023-02-01
Profit/Loss
Retained earnings (accumulated losses)
1,636,506 GBP2024-02-01 ~ 2025-01-31
969,065 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
285,210 GBP2024-02-01 ~ 2025-01-31
362,610 GBP2023-02-01 ~ 2024-01-31
Cash and Cash Equivalents
3,315,132 GBP2025-01-31
865,388 GBP2024-01-31
1,470,787 GBP2023-02-01
Audit Fees/Expenses
32,000 GBP2024-02-01 ~ 2025-01-31
31,000 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
2,425,091 GBP2024-02-01 ~ 2025-01-31
2,220,611 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
201,135 GBP2024-02-01 ~ 2025-01-31
174,169 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
2,671,000 GBP2024-02-01 ~ 2025-01-31
2,439,271 GBP2023-02-01 ~ 2024-01-31
Director Remuneration
639,860 GBP2024-02-01 ~ 2025-01-31
636,204 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
562,900 GBP2024-02-01 ~ 2025-01-31
-750,000 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
549,852 GBP2024-02-01 ~ 2025-01-31
27,270 GBP2023-02-01 ~ 2024-01-31
Intangible Assets - Gross Cost
Development expenditure
1,482,929 GBP2025-01-31
1,482,929 GBP2024-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,482,929 GBP2025-01-31
1,482,929 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,247 GBP2025-01-31
1,247 GBP2024-01-31
Computers
84,011 GBP2025-01-31
72,166 GBP2024-01-31
Other
1,786,522 GBP2025-01-31
1,430,281 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
1,871,780 GBP2025-01-31
1,503,694 GBP2024-01-31
Property, Plant & Equipment - Other Disposals
Computers
-1,342 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals
-1,342 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
1,247 GBP2024-01-31
Computers
46,382 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,164,403 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
15,524 GBP2024-02-01 ~ 2025-01-31
Owned/Freehold
285,210 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-1,286 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,286 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,247 GBP2025-01-31
Computers
60,620 GBP2025-01-31
Other
1,386,460 GBP2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,448,327 GBP2025-01-31
Property, Plant & Equipment
Computers
23,391 GBP2025-01-31
25,784 GBP2024-01-31
Other
400,062 GBP2025-01-31
313,507 GBP2024-01-31
Investments in Subsidiaries
111,462 GBP2024-01-31
Finished Goods/Goods for Resale
763,570 GBP2025-01-31
657,140 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
4,914,516 GBP2025-01-31
1,777,519 GBP2024-01-31
Amounts Owed by Group Undertakings
Current
27,597 GBP2025-01-31
19,589 GBP2024-01-31
Other Debtors
Current
117,064 GBP2025-01-31
811,098 GBP2024-01-31
Prepayments/Accrued Income
Current
197,379 GBP2025-01-31
540,508 GBP2024-01-31
Debtors - Deferred Tax Asset
Current
187,100 GBP2025-01-31
375,000 GBP2024-01-31
Other Remaining Borrowings
Current
33,332 GBP2024-01-31
Trade Creditors/Trade Payables
Current
2,603,219 GBP2025-01-31
1,108,695 GBP2024-01-31
Amounts owed to group undertakings
Current
43,493 GBP2025-01-31
91,848 GBP2024-01-31
Taxation/Social Security Payable
Current
53,247 GBP2025-01-31
48,853 GBP2024-01-31
Other Creditors
Current
6,692 GBP2025-01-31
8,208 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
1,391,413 GBP2025-01-31
981,999 GBP2024-01-31
Creditors
Current
6,086,663 GBP2025-01-31
2,411,830 GBP2024-01-31
Other Remaining Borrowings
Non-current
276,640 GBP2024-01-31
Trade Creditors/Trade Payables
Non-current
87,977 GBP2024-01-31
Other Creditors
Non-current
80,651 GBP2024-01-31
Creditors
Non-current
1,237,523 GBP2024-01-31
Net Deferred Tax Liability/Asset
187,100 GBP2025-01-31
750,000 GBP2024-01-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-562,900 GBP2024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
5,893 shares2025-01-31
5,893 shares2024-01-31
Par Value of Share
Class 3 ordinary share
1.0002024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
10,645,000 shares2025-01-31
10,645,000 shares2024-01-31
Par Value of Share
Class 4 ordinary share
0.0012024-02-01 ~ 2025-01-31