Average Number of Employees
1172024-02-01 ~ 2025-01-31
702023-02-01 ~ 2024-01-31
Turnover/Revenue
20,730,566 GBP2024-02-01 ~ 2025-01-31
14,422,654 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
-10,802,446 GBP2024-02-01 ~ 2025-01-31
-8,222,058 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
9,928,120 GBP2024-02-01 ~ 2025-01-31
6,200,596 GBP2023-02-01 ~ 2024-01-31
Distribution Costs
-167,647 GBP2024-02-01 ~ 2025-01-31
-270,917 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
-7,973,079 GBP2024-02-01 ~ 2025-01-31
-6,220,099 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
1,787,394 GBP2024-02-01 ~ 2025-01-31
-290,420 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
964 GBP2024-02-01 ~ 2025-01-31
2,028 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
2,081,594 GBP2024-02-01 ~ 2025-01-31
-718,152 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
1,931,345 GBP2024-02-01 ~ 2025-01-31
-733,537 GBP2023-02-01 ~ 2024-01-31
Intangible Assets
1,478,791 GBP2025-01-31
1,453,420 GBP2024-01-31
Property, Plant & Equipment
766,141 GBP2025-01-31
517,546 GBP2024-01-31
Fixed Assets - Investments
21,713 GBP2025-01-31
21,714 GBP2024-01-31
Investment Property
484,493 GBP2025-01-31
484,493 GBP2024-01-31
Fixed Assets
2,751,138 GBP2025-01-31
2,477,173 GBP2024-01-31
Total Inventories
95,163 GBP2025-01-31
171,393 GBP2024-01-31
Debtors
Current
3,319,154 GBP2025-01-31
2,858,351 GBP2024-01-31
Cash at bank and in hand
4,685,990 GBP2025-01-31
495,013 GBP2024-01-31
Current Assets
8,100,307 GBP2025-01-31
3,524,757 GBP2024-01-31
Creditors
Current, Amounts falling due within one year
-7,877,397 GBP2025-01-31
-4,270,168 GBP2024-01-31
Net Current Assets/Liabilities
222,910 GBP2025-01-31
-745,411 GBP2024-01-31
Total Assets Less Current Liabilities
2,974,048 GBP2025-01-31
1,731,762 GBP2024-01-31
Creditors
Non-current, Amounts falling due after one year
-594,308 GBP2024-01-31
Net Assets/Liabilities
2,849,048 GBP2025-01-31
1,112,703 GBP2024-01-31
Equity
Called up share capital
100 GBP2025-01-31
100 GBP2024-01-31
100 GBP2023-02-01
Retained earnings (accumulated losses)
2,848,948 GBP2025-01-31
1,112,603 GBP2024-01-31
2,206,140 GBP2023-02-01
Equity
2,849,048 GBP2025-01-31
1,112,703 GBP2024-01-31
2,206,240 GBP2023-02-01
Profit/Loss
Retained earnings (accumulated losses)
1,931,345 GBP2024-02-01 ~ 2025-01-31
-733,537 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,931,345 GBP2024-02-01 ~ 2025-01-31
-733,537 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
1,931,345 GBP2024-02-01 ~ 2025-01-31
-733,537 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
Retained earnings (accumulated losses)
-195,000 GBP2024-02-01 ~ 2025-01-31
-360,000 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
-195,000 GBP2024-02-01 ~ 2025-01-31
-360,000 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
252024-02-01 ~ 2025-01-31
Furniture and fittings
152024-02-01 ~ 2025-01-31
Audit Fees/Expenses
23,995 GBP2024-02-01 ~ 2025-01-31
18,250 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
4,870,330 GBP2024-02-01 ~ 2025-01-31
2,540,463 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
498,923 GBP2024-02-01 ~ 2025-01-31
257,703 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
5,611,695 GBP2024-02-01 ~ 2025-01-31
2,947,722 GBP2023-02-01 ~ 2024-01-31
Director Remuneration
247,059 GBP2024-02-01 ~ 2025-01-31
74,637 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
100,249 GBP2024-02-01 ~ 2025-01-31
15,385 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
520,399 GBP2024-02-01 ~ 2025-01-31
-172,356 GBP2023-02-01 ~ 2024-01-31
Dividends Paid on Shares
195,000 GBP2024-02-01 ~ 2025-01-31
360,000 GBP2023-02-01 ~ 2024-01-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
104,574 GBP2025-01-31
104,574 GBP2024-01-31
Computer software
218,091 GBP2025-01-31
13,000 GBP2024-01-31
Goodwill
1,664,271 GBP2025-01-31
1,664,271 GBP2024-01-31
Intangible Assets - Gross Cost
1,986,936 GBP2025-01-31
1,781,845 GBP2024-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
104,574 GBP2025-01-31
104,574 GBP2024-01-31
Goodwill
389,078 GBP2025-01-31
223,851 GBP2024-01-31
Intangible Assets - Accumulated Amortisation & Impairment
508,145 GBP2025-01-31
328,425 GBP2024-01-31
Intangible Assets - Increase From Amortisation Charge for Year
179,720 GBP2024-02-01 ~ 2025-01-31
Intangible Assets
Goodwill
1,275,193 GBP2025-01-31
1,440,420 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
4,000 GBP2025-01-31
4,000 GBP2024-01-31
Furniture and fittings
634,851 GBP2025-01-31
529,455 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
1,145,745 GBP2025-01-31
737,698 GBP2024-01-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-1,680 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals
-1,680 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
3,447 GBP2024-01-31
Furniture and fittings
149,387 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
220,152 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
123 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings, Owned/Freehold
88,944 GBP2024-02-01 ~ 2025-01-31
Owned/Freehold
161,132 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-1,680 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,680 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
3,570 GBP2025-01-31
Furniture and fittings
236,651 GBP2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
379,604 GBP2025-01-31
Property, Plant & Equipment
Motor vehicles
430 GBP2025-01-31
553 GBP2024-01-31
Furniture and fittings
398,200 GBP2025-01-31
380,068 GBP2024-01-31
Investments in Subsidiaries
21,713 GBP2025-01-31
21,714 GBP2024-01-31
Finished Goods/Goods for Resale
95,163 GBP2025-01-31
171,393 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
2,040,022 GBP2025-01-31
2,055,713 GBP2024-01-31
Amounts Owed by Group Undertakings
Current
2,567 GBP2025-01-31
1,458 GBP2024-01-31
Other Debtors
Current
5,769 GBP2025-01-31
6,600 GBP2024-01-31
Prepayments/Accrued Income
Current
1,270,796 GBP2025-01-31
794,580 GBP2024-01-31
Bank Borrowings
Current
345,586 GBP2024-01-31
Trade Creditors/Trade Payables
Current
2,493,869 GBP2025-01-31
1,748,012 GBP2024-01-31
Amounts owed to group undertakings
Current
1,392,369 GBP2025-01-31
409,912 GBP2024-01-31
Corporation Tax Payable
Current
50,000 GBP2025-01-31
Taxation/Social Security Payable
Current
274,412 GBP2025-01-31
212,769 GBP2024-01-31
Other Creditors
Current
54,471 GBP2025-01-31
370,208 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
3,191,066 GBP2025-01-31
762,471 GBP2024-01-31
Creditors
Current
7,877,397 GBP2025-01-31
4,270,168 GBP2024-01-31
Bank Borrowings
Non-current
594,308 GBP2024-01-31
Creditors
Non-current
594,308 GBP2024-01-31
Net Deferred Tax Liability/Asset
125,000 GBP2025-01-31
24,751 GBP2024-01-31
9,366 GBP2023-02-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
100,249 GBP2024-02-01 ~ 2025-01-31
15,385 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
129,820 GBP2025-01-31
24,751 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50 shares2024-01-31
Par Value of Share
Class 1 ordinary share
1.002024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
50 shares2024-01-31
Par Value of Share
Class 2 ordinary share
1.002024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
100 shares2025-01-31
Par Value of Share
Class 3 ordinary share
1.002024-02-01 ~ 2025-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
228,248 GBP2025-01-31
184,531 GBP2024-01-31
Between one and five year
483,202 GBP2025-01-31
474,514 GBP2024-01-31
More than five year
206,984 GBP2025-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
918,434 GBP2025-01-31
659,045 GBP2024-01-31