Par Value of Share
Class 1 ordinary share
12024-02-01 ~ 2025-01-31
Turnover/Revenue
23,415,950 GBP2024-02-01 ~ 2025-01-31
17,274,237 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
18,062,818 GBP2024-02-01 ~ 2025-01-31
14,445,755 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
5,353,132 GBP2024-02-01 ~ 2025-01-31
2,828,482 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
3,270,643 GBP2024-02-01 ~ 2025-01-31
2,450,088 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
2,620,176 GBP2024-02-01 ~ 2025-01-31
1,627,894 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
173,909 GBP2024-02-01 ~ 2025-01-31
71,114 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
2,634,085 GBP2024-02-01 ~ 2025-01-31
1,706,359 GBP2023-02-01 ~ 2024-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
664,349 GBP2024-02-01 ~ 2025-01-31
374,803 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
1,969,736 GBP2024-02-01 ~ 2025-01-31
1,331,556 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
1,969,736 GBP2024-02-01 ~ 2025-01-31
1,615,077 GBP2023-02-01 ~ 2024-01-31
Intangible Assets
5,295 GBP2025-01-31
7,566 GBP2024-01-31
Property, Plant & Equipment
926,549 GBP2025-01-31
267,626 GBP2024-01-31
Fixed Assets - Investments
5,000 GBP2025-01-31
5,000 GBP2024-01-31
Investment Property
340,000 GBP2025-01-31
250,000 GBP2024-01-31
Fixed Assets
1,276,844 GBP2025-01-31
530,192 GBP2024-01-31
Total Inventories
22,124 GBP2024-01-31
Debtors
2,354,527 GBP2025-01-31
3,093,340 GBP2024-01-31
Current assets - Investments
2,602,577 GBP2025-01-31
1,548,120 GBP2024-01-31
Cash at bank and in hand
3,967,086 GBP2025-01-31
3,517,847 GBP2024-01-31
Current Assets
8,924,190 GBP2025-01-31
8,181,431 GBP2024-01-31
Creditors
Current
7,026,428 GBP2025-01-31
7,069,024 GBP2024-01-31
Net Current Assets/Liabilities
1,897,762 GBP2025-01-31
1,112,407 GBP2024-01-31
Total Assets Less Current Liabilities
3,174,606 GBP2025-01-31
1,642,599 GBP2024-01-31
Creditors
Non-current
-13,000 GBP2025-01-31
-13,000 GBP2024-01-31
Net Assets/Liabilities
3,147,685 GBP2025-01-31
1,566,487 GBP2024-01-31
Equity
Called up share capital
30,000 GBP2025-01-31
30,000 GBP2024-01-31
30,000 GBP2023-01-31
Retained earnings (accumulated losses)
3,026,149 GBP2025-01-31
1,534,951 GBP2024-01-31
2,211,438 GBP2023-01-31
Equity
3,147,685 GBP2025-01-31
1,566,487 GBP2024-01-31
2,526,495 GBP2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-388,538 GBP2024-02-01 ~ 2025-01-31
-2,291,564 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
-388,538 GBP2024-02-01 ~ 2025-01-31
-2,291,564 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,879,736 GBP2024-02-01 ~ 2025-01-31
Wages/Salaries
1,221,820 GBP2024-02-01 ~ 2025-01-31
890,315 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
105,397 GBP2024-02-01 ~ 2025-01-31
73,868 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
143,615 GBP2024-02-01 ~ 2025-01-31
137,662 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
1,470,832 GBP2024-02-01 ~ 2025-01-31
1,101,845 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
422024-02-01 ~ 2025-01-31
352023-02-01 ~ 2024-01-31
Director Remuneration
16,706 GBP2024-02-01 ~ 2025-01-31
11,078 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
73,896 GBP2024-02-01 ~ 2025-01-31
83,763 GBP2023-02-01 ~ 2024-01-31
Current Tax for the Period
713,539 GBP2024-02-01 ~ 2025-01-31
443,032 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
658,521 GBP2024-02-01 ~ 2025-01-31
410,038 GBP2023-02-01 ~ 2024-01-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
22,710 GBP2024-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
17,415 GBP2025-01-31
15,144 GBP2024-01-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
2,271 GBP2024-02-01 ~ 2025-01-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
5,295 GBP2025-01-31
7,566 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
60,062 GBP2025-01-31
60,062 GBP2024-01-31
Furniture and fittings
90,443 GBP2025-01-31
84,746 GBP2024-01-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-3,386 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
698,122 GBP2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
30,031 GBP2025-01-31
24,025 GBP2024-01-31
Furniture and fittings
52,215 GBP2025-01-31
48,068 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
6,006 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
6,864 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-2,717 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Land and buildings
698,122 GBP2025-01-31
Improvements to leasehold property
30,031 GBP2025-01-31
36,037 GBP2024-01-31
Furniture and fittings
38,228 GBP2025-01-31
36,678 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
293,864 GBP2025-01-31
293,864 GBP2024-01-31
Computers
156,385 GBP2025-01-31
180,025 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
1,298,876 GBP2025-01-31
618,697 GBP2024-01-31
Property, Plant & Equipment - Disposals
Computers
-51,294 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Disposals
-54,680 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
177,420 GBP2025-01-31
138,605 GBP2024-01-31
Computers
112,661 GBP2025-01-31
140,373 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
372,327 GBP2025-01-31
351,071 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
38,815 GBP2024-02-01 ~ 2025-01-31
Computers
22,211 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
73,896 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-49,923 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-52,640 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Motor vehicles
116,444 GBP2025-01-31
155,259 GBP2024-01-31
Computers
43,724 GBP2025-01-31
39,652 GBP2024-01-31
Investments in Group Undertakings
Cost valuation
5,000 GBP2024-01-31
Investments in Group Undertakings
5,000 GBP2025-01-31
5,000 GBP2024-01-31
Investment Property - Fair Value Model
340,000 GBP2025-01-31
250,000 GBP2024-01-31
Merchandise
22,124 GBP2024-01-31
Amounts Owed by Group Undertakings
Current
60,243 GBP2025-01-31
60,437 GBP2024-01-31
Amount of value-added tax that is recoverable
Current
27,123 GBP2025-01-31
23,088 GBP2024-01-31
Prepayments
Current
2,217,161 GBP2025-01-31
2,959,815 GBP2024-01-31
Debtors
Amounts falling due within one year, Current
2,304,527 GBP2025-01-31
3,043,340 GBP2024-01-31
Other Debtors
Non-current
50,000 GBP2025-01-31
50,000 GBP2024-01-31
Trade Creditors/Trade Payables
Current
126,863 GBP2025-01-31
218,686 GBP2024-01-31
Amounts owed to group undertakings
Current
112,821 GBP2025-01-31
Corporation Tax Payable
Current
231,911 GBP2025-01-31
112,922 GBP2024-01-31
Other Taxation & Social Security Payable
Current
23,961 GBP2025-01-31
21,505 GBP2024-01-31
Other Creditors
Current
266,102 GBP2025-01-31
127,876 GBP2024-01-31
Accrued Liabilities
Current
27,000 GBP2025-01-31
26,925 GBP2024-01-31
Other Creditors
Non-current
13,000 GBP2025-01-31
13,000 GBP2024-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
13,921 GBP2025-01-31
63,112 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2025-01-31
Profit/Loss
Retained earnings (accumulated losses)
1,969,736 GBP2024-02-01 ~ 2025-01-31