Average Number of Employees
602023-02-01 ~ 2024-01-31
432022-02-01 ~ 2023-01-31
Turnover/Revenue
16,938,290 GBP2023-02-01 ~ 2024-01-31
16,418,890 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
-11,759,956 GBP2023-02-01 ~ 2024-01-31
-9,807,554 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
5,178,334 GBP2023-02-01 ~ 2024-01-31
6,611,336 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-1,948,001 GBP2023-02-01 ~ 2024-01-31
-1,586,568 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
1,891,307 GBP2023-02-01 ~ 2024-01-31
5,024,768 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
739 GBP2023-02-01 ~ 2024-01-31
977 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
1,885,197 GBP2023-02-01 ~ 2024-01-31
5,015,011 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
1,386,816 GBP2023-02-01 ~ 2024-01-31
4,066,733 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
6,542,627 GBP2024-01-31
6,065,769 GBP2023-01-31
Fixed Assets - Investments
1 GBP2024-01-31
1 GBP2023-01-31
Fixed Assets
6,542,628 GBP2024-01-31
6,065,770 GBP2023-01-31
Debtors
Non-current
1,285,249 GBP2024-01-31
2,528,233 GBP2023-01-31
Current
2,775,243 GBP2024-01-31
1,659,735 GBP2023-01-31
Cash at bank and in hand
515,847 GBP2024-01-31
1,350,332 GBP2023-01-31
Current Assets
4,576,339 GBP2024-01-31
5,538,300 GBP2023-01-31
Creditors
Current, Amounts falling due within one year
-2,034,886 GBP2024-01-31
-1,954,412 GBP2023-01-31
Net Current Assets/Liabilities
2,541,453 GBP2024-01-31
3,583,888 GBP2023-01-31
Total Assets Less Current Liabilities
9,084,081 GBP2024-01-31
9,649,658 GBP2023-01-31
Creditors
Non-current, Amounts falling due after one year
-1,444,000 GBP2024-01-31
Net Assets/Liabilities
6,620,441 GBP2024-01-31
6,901,166 GBP2023-01-31
Equity
Called up share capital
1,051 GBP2024-01-31
1,051 GBP2023-01-31
1,000 GBP2022-02-01
Share premium
799,926 GBP2024-01-31
799,926 GBP2023-01-31
Retained earnings (accumulated losses)
5,819,464 GBP2024-01-31
6,100,189 GBP2023-01-31
3,787,818 GBP2022-02-01
Equity
6,620,441 GBP2024-01-31
6,901,166 GBP2023-01-31
3,788,818 GBP2022-02-01
Profit/Loss
Retained earnings (accumulated losses)
1,386,816 GBP2023-02-01 ~ 2024-01-31
4,066,733 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-1,667,541 GBP2023-02-01 ~ 2024-01-31
-1,754,362 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
-1,667,541 GBP2023-02-01 ~ 2024-01-31
-1,754,362 GBP2022-02-01 ~ 2023-01-31
Issue of Equity Instruments
Called up share capital
51 GBP2022-02-01 ~ 2023-01-31
Issue of Equity Instruments
799,977 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-02-01 ~ 2024-01-31
Motor vehicles
252023-02-01 ~ 2024-01-31
Furniture and fittings
252023-02-01 ~ 2024-01-31
Office equipment
252023-02-01 ~ 2024-01-31
Audit Fees/Expenses
19,750 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
3,424,640 GBP2023-02-01 ~ 2024-01-31
2,571,133 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
415,002 GBP2023-02-01 ~ 2024-01-31
285,543 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
3,895,357 GBP2023-02-01 ~ 2024-01-31
2,893,170 GBP2022-02-01 ~ 2023-01-31
Director Remuneration
20,000 GBP2023-02-01 ~ 2024-01-31
20,000 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-89,524 GBP2023-02-01 ~ 2024-01-31
375,022 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
453,016 GBP2023-02-01 ~ 2024-01-31
952,852 GBP2022-02-01 ~ 2023-01-31
Dividends Paid on Shares
1,667,541 GBP2023-02-01 ~ 2024-01-31
1,754,362 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
15,411,227 GBP2024-01-31
13,242,067 GBP2023-01-31
Motor vehicles
70,311 GBP2024-01-31
67,293 GBP2023-01-31
Furniture and fittings
2,196,345 GBP2024-01-31
2,113,743 GBP2023-01-31
Office equipment
276,985 GBP2024-01-31
223,001 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
17,954,868 GBP2024-01-31
15,646,104 GBP2023-01-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-4,977 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals
-4,977 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
8,745,885 GBP2023-01-31
Motor vehicles
55,505 GBP2023-01-31
Furniture and fittings
649,886 GBP2023-01-31
Office equipment
129,059 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
9,580,335 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
1,835,308 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-3,402 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-3,402 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
10,157,678 GBP2024-01-31
Motor vehicles
57,882 GBP2024-01-31
Furniture and fittings
1,039,807 GBP2024-01-31
Office equipment
156,874 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
11,412,241 GBP2024-01-31
Property, Plant & Equipment
Plant and equipment
5,253,549 GBP2024-01-31
4,496,182 GBP2023-01-31
Motor vehicles
12,429 GBP2024-01-31
11,788 GBP2023-01-31
Furniture and fittings
1,156,538 GBP2024-01-31
1,463,857 GBP2023-01-31
Office equipment
120,111 GBP2024-01-31
93,942 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
2,712,283 GBP2024-01-31
1,608,780 GBP2023-01-31
Other Debtors
Current
4,427 GBP2024-01-31
13,498 GBP2023-01-31
Prepayments/Accrued Income
Current
58,533 GBP2024-01-31
37,457 GBP2023-01-31
Cash and Cash Equivalents
515,847 GBP2024-01-31
1,350,332 GBP2023-01-31
Bank Borrowings
Current
48,000 GBP2024-01-31
48,000 GBP2023-01-31
Trade Creditors/Trade Payables
Current
745,100 GBP2024-01-31
563,092 GBP2023-01-31
Corporation Tax Payable
Current
591,260 GBP2024-01-31
435,762 GBP2023-01-31
Taxation/Social Security Payable
Current
229,105 GBP2024-01-31
174,671 GBP2023-01-31
Other Creditors
Current
103,065 GBP2024-01-31
57,611 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
318,356 GBP2024-01-31
675,276 GBP2023-01-31
Creditors
Current
2,034,886 GBP2024-01-31
1,954,412 GBP2023-01-31
Bank Borrowings
Non-current
1,444,000 GBP2024-01-31
1,492,000 GBP2023-01-31
Amounts owed to group undertakings
Non-current
147,328 GBP2023-01-31
Creditors
Non-current
1,444,000 GBP2024-01-31
1,639,328 GBP2023-01-31
Bank Borrowings
Current, Amounts falling due within one year
48,000 GBP2024-01-31
48,000 GBP2023-01-31
Between two and five year, Non-current
934,913 GBP2024-01-31
Non-current, Between two and five year
982,914 GBP2023-01-31
Net Deferred Tax Liability/Asset
-1,019,640 GBP2024-01-31
-1,109,164 GBP2023-01-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
89,524 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,019,640 GBP2024-01-31
-1,109,164 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500 shares2024-01-31
500 shares2023-01-31
Par Value of Share
Class 1 ordinary share
1.002023-02-01 ~ 2024-01-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
500 shares2024-01-31
500 shares2023-01-31
Par Value of Share
Class 2 ordinary share
1.002023-02-01 ~ 2024-01-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
51 shares2024-01-31
51 shares2023-01-31
Par Value of Share
Class 3 ordinary share
1.002023-02-01 ~ 2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
280,200 GBP2024-01-31
295,200 GBP2023-01-31
Between one and five year
210,150 GBP2024-01-31
490,350 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
490,350 GBP2024-01-31
785,550 GBP2023-01-31