Average Number of Employees
712024-02-01 ~ 2025-01-31
602023-02-01 ~ 2024-01-31
Turnover/Revenue
16,699,432 GBP2024-02-01 ~ 2025-01-31
16,938,290 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
-11,575,624 GBP2024-02-01 ~ 2025-01-31
-11,759,956 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
5,123,808 GBP2024-02-01 ~ 2025-01-31
5,178,334 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
-2,175,963 GBP2024-02-01 ~ 2025-01-31
-1,948,001 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
2,257,103 GBP2024-02-01 ~ 2025-01-31
1,891,307 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
11,284 GBP2024-02-01 ~ 2025-01-31
739 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
2,032,979 GBP2024-02-01 ~ 2025-01-31
1,885,197 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
1,366,246 GBP2024-02-01 ~ 2025-01-31
1,386,816 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
7,088,055 GBP2025-01-31
6,542,627 GBP2024-01-31
Fixed Assets - Investments
1 GBP2025-01-31
1 GBP2024-01-31
Fixed Assets
7,088,056 GBP2025-01-31
6,542,628 GBP2024-01-31
Total Inventories
438,783 GBP2025-01-31
Debtors
Non-current
448,776 GBP2025-01-31
1,285,249 GBP2024-01-31
Current
1,793,391 GBP2025-01-31
2,775,243 GBP2024-01-31
Cash at bank and in hand
2,519,857 GBP2025-01-31
515,847 GBP2024-01-31
Current Assets
5,200,807 GBP2025-01-31
4,576,339 GBP2024-01-31
Creditors
Current, Amounts falling due within one year
-2,034,886 GBP2024-01-31
Net Current Assets/Liabilities
-785,530 GBP2025-01-31
2,541,453 GBP2024-01-31
Total Assets Less Current Liabilities
6,302,526 GBP2025-01-31
9,084,081 GBP2024-01-31
Net Assets/Liabilities
5,004,313 GBP2025-01-31
6,620,441 GBP2024-01-31
Equity
Called up share capital
1,051 GBP2025-01-31
1,051 GBP2024-01-31
1,051 GBP2023-02-01
Share premium
799,926 GBP2025-01-31
799,926 GBP2024-01-31
799,926 GBP2023-02-01
Retained earnings (accumulated losses)
4,203,336 GBP2025-01-31
5,819,464 GBP2024-01-31
6,100,189 GBP2023-02-01
Equity
5,004,313 GBP2025-01-31
6,620,441 GBP2024-01-31
6,901,166 GBP2023-02-01
Profit/Loss
Retained earnings (accumulated losses)
1,366,246 GBP2024-02-01 ~ 2025-01-31
1,386,816 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
Retained earnings (accumulated losses)
-2,982,374 GBP2024-02-01 ~ 2025-01-31
-1,667,541 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
-2,982,374 GBP2024-02-01 ~ 2025-01-31
-1,667,541 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-02-01 ~ 2025-01-31
Motor vehicles
252024-02-01 ~ 2025-01-31
Furniture and fittings
252024-02-01 ~ 2025-01-31
Office equipment
252024-02-01 ~ 2025-01-31
Audit Fees/Expenses
15,950 GBP2024-02-01 ~ 2025-01-31
19,750 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
4,290,644 GBP2024-02-01 ~ 2025-01-31
3,432,705 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
481,225 GBP2024-02-01 ~ 2025-01-31
415,002 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
4,835,941 GBP2024-02-01 ~ 2025-01-31
3,903,422 GBP2023-02-01 ~ 2024-01-31
Director Remuneration
236,934 GBP2024-02-01 ~ 2025-01-31
28,065 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
278,573 GBP2024-02-01 ~ 2025-01-31
-89,524 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
508,245 GBP2024-02-01 ~ 2025-01-31
453,016 GBP2023-02-01 ~ 2024-01-31
Dividends Paid on Shares
2,982,374 GBP2024-02-01 ~ 2025-01-31
1,667,541 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
17,688,085 GBP2025-01-31
15,411,227 GBP2024-01-31
Motor vehicles
157,237 GBP2025-01-31
70,311 GBP2024-01-31
Furniture and fittings
2,324,039 GBP2025-01-31
2,196,345 GBP2024-01-31
Office equipment
302,484 GBP2025-01-31
276,985 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
20,471,845 GBP2025-01-31
17,954,868 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
11,779,769 GBP2025-01-31
10,157,678 GBP2024-01-31
Motor vehicles
80,910 GBP2025-01-31
57,882 GBP2024-01-31
Furniture and fittings
1,334,482 GBP2025-01-31
1,039,807 GBP2024-01-31
Office equipment
188,629 GBP2025-01-31
156,874 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
13,383,790 GBP2025-01-31
11,412,241 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
1,622,091 GBP2024-02-01 ~ 2025-01-31
Motor vehicles, Owned/Freehold
23,028 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings, Owned/Freehold
294,675 GBP2024-02-01 ~ 2025-01-31
Office equipment, Owned/Freehold
31,755 GBP2024-02-01 ~ 2025-01-31
Owned/Freehold
1,971,549 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Plant and equipment
5,908,316 GBP2025-01-31
5,253,549 GBP2024-01-31
Motor vehicles
76,327 GBP2025-01-31
12,429 GBP2024-01-31
Furniture and fittings
989,557 GBP2025-01-31
1,156,538 GBP2024-01-31
Office equipment
113,855 GBP2025-01-31
120,111 GBP2024-01-31
Value of work in progress
438,783 GBP2025-01-31
Trade Debtors/Trade Receivables
Current
1,530,600 GBP2025-01-31
2,712,283 GBP2024-01-31
Other Debtors
Current
46,584 GBP2025-01-31
4,427 GBP2024-01-31
Prepayments/Accrued Income
Current
216,207 GBP2025-01-31
58,533 GBP2024-01-31
Cash and Cash Equivalents
2,519,857 GBP2025-01-31
515,847 GBP2024-01-31
Bank Borrowings
Current
48,000 GBP2024-01-31
Trade Creditors/Trade Payables
Current
811,429 GBP2025-01-31
745,100 GBP2024-01-31
Amounts owed to group undertakings
Current
4,337,467 GBP2025-01-31
Corporation Tax Payable
Current
202,528 GBP2025-01-31
591,260 GBP2024-01-31
Taxation/Social Security Payable
Current
236,976 GBP2025-01-31
229,105 GBP2024-01-31
Other Creditors
Current
83,163 GBP2025-01-31
103,065 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
314,774 GBP2025-01-31
318,356 GBP2024-01-31
Creditors
Current
5,986,337 GBP2025-01-31
2,034,886 GBP2024-01-31
Bank Borrowings
Non-current
1,444,000 GBP2024-01-31
Creditors
Non-current
1,444,000 GBP2024-01-31
Bank Borrowings
Current, Amounts falling due within one year
48,000 GBP2024-01-31
Non-current, Between one and two years
347,638 GBP2024-01-31
Non-current, Between two and five year
934,913 GBP2024-01-31
Net Deferred Tax Liability/Asset
-1,298,213 GBP2025-01-31
-1,019,640 GBP2024-01-31
-1,109,164 GBP2023-02-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-278,573 GBP2024-02-01 ~ 2025-01-31
89,524 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,298,213 GBP2025-01-31
-1,019,640 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500 shares2025-01-31
500 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
500 shares2025-01-31
500 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
51 shares2025-01-31
51 shares2024-01-31
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
210,150 GBP2025-01-31
280,200 GBP2024-01-31
Between one and five year
210,150 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
210,150 GBP2025-01-31
490,350 GBP2024-01-31