(expand)Other Interest Receivable/Similar Income (Finance Income)
38,787 GBP2024-02-01 ~ 2025-01-31
54,003 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
1,145,024 GBP2024-02-01 ~ 2025-01-31
2,419,987 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
815,025 GBP2024-02-01 ~ 2025-01-31
1,830,121 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
998,597 GBP2024-02-01 ~ 2025-01-31
1,830,121 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
986,145 GBP2025-01-31
886,508 GBP2024-01-31
Investment Property
4,025,000 GBP2025-01-31
2,109,117 GBP2024-01-31
Fixed Assets
5,011,145 GBP2025-01-31
2,995,625 GBP2024-01-31
Total Inventories
20,053,380 GBP2025-01-31
18,344,294 GBP2024-01-31
Debtors
2,298,031 GBP2025-01-31
2,062,101 GBP2024-01-31
Cash at bank and in hand
5,569,293 GBP2025-01-31
3,289,682 GBP2024-01-31
Current Assets
27,920,704 GBP2025-01-31
23,696,077 GBP2024-01-31
Creditors
Current
12,297,848 GBP2025-01-31
10,169,096 GBP2024-01-31
Net Current Assets/Liabilities
15,622,856 GBP2025-01-31
13,526,981 GBP2024-01-31
Total Assets Less Current Liabilities
20,634,001 GBP2025-01-31
16,522,606 GBP2024-01-31
Net Assets/Liabilities
15,092,238 GBP2025-01-31
16,193,641 GBP2024-01-31
Equity
Called up share capital
1,500 GBP2025-01-31
1,500 GBP2024-01-31
1,500 GBP2023-01-31
Revaluation reserve
183,572 GBP2025-01-31
Retained earnings (accumulated losses)
14,907,166 GBP2025-01-31
16,192,141 GBP2024-01-31
14,362,020 GBP2023-01-31
Equity
15,092,238 GBP2025-01-31
16,193,641 GBP2024-01-31
14,363,520 GBP2023-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
815,025 GBP2024-02-01 ~ 2025-01-31
1,830,121 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
Retained earnings (accumulated losses)
-2,100,000 GBP2024-02-01 ~ 2025-01-31
Dividends Paid
-2,100,000 GBP2024-02-01 ~ 2025-01-31
Wages/Salaries
1,512,142 GBP2024-02-01 ~ 2025-01-31
1,263,568 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
168,295 GBP2024-02-01 ~ 2025-01-31
142,468 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
58,277 GBP2024-02-01 ~ 2025-01-31
33,068 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
1,738,714 GBP2024-02-01 ~ 2025-01-31
1,439,104 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
252024-02-01 ~ 2025-01-31
262023-02-01 ~ 2024-01-31
Director Remuneration
341,650 GBP2024-02-01 ~ 2025-01-31
77,002 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
125,240 GBP2024-02-01 ~ 2025-01-31
77,643 GBP2023-02-01 ~ 2024-01-31
Audit Fees/Expenses
10,650 GBP2024-02-01 ~ 2025-01-31
10,000 GBP2023-02-01 ~ 2024-01-31
Current Tax for the Period
352,000 GBP2024-02-01 ~ 2025-01-31
520,907 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
286,256 GBP2024-02-01 ~ 2025-01-31
581,523 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
420,000 GBP2025-01-31
280,303 GBP2024-01-31
Plant and equipment
1,224,981 GBP2025-01-31
1,357,884 GBP2024-01-31
Motor vehicles
202,937 GBP2025-01-31
127,363 GBP2024-01-31
Computers
236,264 GBP2025-01-31
232,973 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
2,084,182 GBP2025-01-31
1,998,523 GBP2024-01-31
Property, Plant & Equipment - Disposals
Plant and equipment
-250,650 GBP2024-02-01 ~ 2025-01-31
Computers
-8,450 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Disposals
-259,100 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
139,697 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
139,697 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
3,962 GBP2025-01-31
50,706 GBP2024-01-31
Plant and equipment
825,053 GBP2025-01-31
835,646 GBP2024-01-31
Motor vehicles
83,483 GBP2025-01-31
50,115 GBP2024-01-31
Computers
185,539 GBP2025-01-31
175,548 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,098,037 GBP2025-01-31
1,112,015 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
5,131 GBP2024-02-01 ~ 2025-01-31
Plant and equipment
130,700 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
33,368 GBP2024-02-01 ~ 2025-01-31
Computers
16,436 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
185,635 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-141,293 GBP2024-02-01 ~ 2025-01-31
Computers
-6,445 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-147,738 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Land and buildings
416,038 GBP2025-01-31
229,597 GBP2024-01-31
Plant and equipment
399,928 GBP2025-01-31
522,238 GBP2024-01-31
Motor vehicles
119,454 GBP2025-01-31
77,248 GBP2024-01-31
Computers
50,725 GBP2025-01-31
57,425 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
296,000 GBP2024-01-31
Under hire purchased contracts or finance leases, Motor vehicles
98,491 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
59,626 GBP2024-01-31
Under hire purchased contracts or finance leases, Motor vehicles
27,653 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
44,911 GBP2024-02-01 ~ 2025-01-31
Motor vehicles, Under hire purchased contracts or finance leases
14,758 GBP2024-02-01 ~ 2025-01-31
Under hire purchased contracts or finance leases
60,395 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
236,374 GBP2024-01-31
Motor vehicles, Under hire purchased contracts or finance leases
70,838 GBP2024-01-31
Under hire purchased contracts or finance leases
312,190 GBP2024-01-31
Investment Property - Fair Value Model
4,025,000 GBP2025-01-31
2,109,117 GBP2024-01-31
Value of work in progress
20,053,380 GBP2025-01-31
18,344,294 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
72,555 GBP2025-01-31
32 GBP2024-01-31
Amounts Owed by Group Undertakings
Current
1,685,299 GBP2025-01-31
Other Debtors
Current
151,455 GBP2025-01-31
426,338 GBP2024-01-31
Amount of corporation tax that is recoverable
Current
168,750 GBP2025-01-31
168,750 GBP2024-01-31
Amount of value-added tax that is recoverable
Current
101,326 GBP2025-01-31
154,562 GBP2024-01-31
Prepayments/Accrued Income
Current
118,646 GBP2025-01-31
653,039 GBP2024-01-31
Debtors
Amounts falling due within one year, Current
2,298,031 GBP2025-01-31
Current, Amounts falling due within one year
1,976,684 GBP2024-01-31
Other Debtors
Non-current
85,417 GBP2024-01-31
Bank Borrowings/Overdrafts
Current
82,165 GBP2025-01-31
1,591,131 GBP2024-01-31
Other Remaining Borrowings
Current
8,641,017 GBP2025-01-31
6,066,371 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Current
116,134 GBP2024-01-31
Trade Creditors/Trade Payables
Current
601,532 GBP2025-01-31
1,152,727 GBP2024-01-31
Corporation Tax Payable
Current
76,000 GBP2025-01-31
56,919 GBP2024-01-31
Other Taxation & Social Security Payable
Current
44,873 GBP2025-01-31
51,733 GBP2024-01-31
Other Creditors
Current
709,711 GBP2025-01-31
599,622 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
474,715 GBP2025-01-31
533,490 GBP2024-01-31
Bank Borrowings/Overdrafts
Non-current
5,389,763 GBP2025-01-31
14,710 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Non-current
148,255 GBP2024-01-31
Bank Borrowings
Current, Amounts falling due within one year
1,591,131 GBP2024-01-31
Total Borrowings
Current, Amounts falling due within one year
7,657,502 GBP2024-01-31
Bank Borrowings
Non-current, Between one and two years
14,710 GBP2024-01-31
Non-current, Between two and five year
2,640,542 GBP2025-01-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
264,389 GBP2024-01-31
Bank Borrowings
Secured
5,471,928 GBP2025-01-31
1,605,841 GBP2024-01-31
Total Borrowings
Secured
11,612,945 GBP2025-01-31
6,870,230 GBP2024-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
152,000 GBP2025-01-31
166,000 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,500 shares2025-01-31
Profit/Loss
Retained earnings (accumulated losses)
815,025 GBP2024-02-01 ~ 2025-01-31