Average Number of Employees
732023-02-01 ~ 2024-01-31
742022-02-01 ~ 2023-01-31
Profit/Loss
2,066,631 GBP2023-02-01 ~ 2024-01-31
454,114 GBP2022-02-01 ~ 2023-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
406,384 GBP2024-01-31
190,291 GBP2023-01-31
Turnover/Revenue
22,606,312 GBP2023-02-01 ~ 2024-01-31
14,741,063 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
18,109,941 GBP2023-02-01 ~ 2024-01-31
12,840,550 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
4,496,371 GBP2023-02-01 ~ 2024-01-31
1,900,513 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
1,472,835 GBP2023-02-01 ~ 2024-01-31
1,131,096 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
3,023,536 GBP2023-02-01 ~ 2024-01-31
776,422 GBP2022-02-01 ~ 2023-01-31
Interest Payable/Similar Charges (Finance Costs)
234,831 GBP2023-02-01 ~ 2024-01-31
137,544 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
2,788,705 GBP2023-02-01 ~ 2024-01-31
638,878 GBP2022-02-01 ~ 2023-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
722,074 GBP2023-02-01 ~ 2024-01-31
184,764 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
2,066,631 GBP2023-02-01 ~ 2024-01-31
454,114 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-2,066,631 GBP2023-02-01 ~ 2024-01-31
-266,329 GBP2022-02-01 ~ 2023-01-31
Equity
Retained earnings (accumulated losses)
1,199,900 GBP2024-01-31
1,199,900 GBP2023-01-31
1,012,115 GBP2022-01-31
Property, Plant & Equipment
1,792,178 GBP2024-01-31
2,160,190 GBP2023-01-31
Total Inventories
304,322 GBP2024-01-31
141,820 GBP2023-01-31
Debtors
3,870,272 GBP2024-01-31
2,708,934 GBP2023-01-31
Cash at bank and in hand
1,009,466 GBP2024-01-31
277,777 GBP2023-01-31
Current Assets
5,184,060 GBP2024-01-31
3,128,531 GBP2023-01-31
Creditors
Amounts falling due within one year
4,347,694 GBP2024-01-31
2,736,099 GBP2023-01-31
Net Current Assets/Liabilities
836,366 GBP2024-01-31
392,432 GBP2023-01-31
Total Assets Less Current Liabilities
2,628,544 GBP2024-01-31
2,552,622 GBP2023-01-31
Creditors
Amounts falling due after one year
1,022,160 GBP2024-01-31
1,162,331 GBP2023-01-31
Net Assets/Liabilities
1,200,000 GBP2024-01-31
1,200,000 GBP2023-01-31
Equity
Called up share capital
100 GBP2024-01-31
100 GBP2023-01-31
Equity
1,200,000 GBP2024-01-31
1,200,000 GBP2023-01-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.252023-02-01 ~ 2024-01-31
Motor vehicles
0.252023-02-01 ~ 2024-01-31
Office equipment
0.202023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
420,858 GBP2023-02-01 ~ 2024-01-31
370,452 GBP2022-02-01 ~ 2023-01-31
Average number of employees in administration and support functions
42023-02-01 ~ 2024-01-31
42022-02-01 ~ 2023-01-31
Wages/Salaries
3,949,268 GBP2023-02-01 ~ 2024-01-31
3,614,100 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
459,219 GBP2023-02-01 ~ 2024-01-31
421,206 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
76,246 GBP2023-02-01 ~ 2024-01-31
73,128 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
4,484,733 GBP2023-02-01 ~ 2024-01-31
4,108,434 GBP2022-02-01 ~ 2023-01-31
Director Remuneration
23,033 GBP2023-02-01 ~ 2024-01-31
37,452 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
216,093 GBP2023-02-01 ~ 2024-01-31
173,333 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
670,130 GBP2023-02-01 ~ 2024-01-31
121,387 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,445,094 GBP2024-01-31
2,874,642 GBP2023-01-31
Motor vehicles
145,306 GBP2024-01-31
64,079 GBP2023-01-31
Office equipment
58,218 GBP2024-01-31
50,930 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
2,648,618 GBP2024-01-31
2,989,651 GBP2023-01-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,313,358 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-117,530 GBP2023-02-01 ~ 2024-01-31
Office equipment
-4,792 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Disposals
-1,435,680 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
783,830 GBP2024-01-31
729,391 GBP2023-01-31
Motor vehicles
25,246 GBP2024-01-31
57,606 GBP2023-01-31
Office equipment
47,364 GBP2024-01-31
42,464 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
856,440 GBP2024-01-31
829,461 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
389,027 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
26,611 GBP2023-02-01 ~ 2024-01-31
Office equipment
5,220 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
420,858 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-334,588 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-58,971 GBP2023-02-01 ~ 2024-01-31
Office equipment
-320 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-393,879 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Plant and equipment
1,661,264 GBP2024-01-31
2,145,251 GBP2023-01-31
Motor vehicles
120,060 GBP2024-01-31
6,473 GBP2023-01-31
Office equipment
10,854 GBP2024-01-31
8,466 GBP2023-01-31
Under hire purchased contracts or finance leases, Plant and equipment
1,077,887 GBP2024-01-31
1,456,421 GBP2023-01-31
Under hire purchased contracts or finance leases, Motor vehicles
54,595 GBP2024-01-31
Under hire purchased contracts or finance leases
1,132,482 GBP2024-01-31
1,456,421 GBP2023-01-31
Raw Materials
304,322 GBP2024-01-31
141,820 GBP2023-01-31
Trade Debtors/Trade Receivables
12,588 GBP2024-01-31
14,347 GBP2023-01-31
Prepayments/Accrued Income
111,217 GBP2024-01-31
135,494 GBP2023-01-31
Other Debtors
162,178 GBP2024-01-31
125,302 GBP2023-01-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
243,624 GBP2024-01-31
142,796 GBP2023-01-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,135,378 GBP2024-01-31
914,001 GBP2023-01-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
548,939 GBP2024-01-31
909,775 GBP2023-01-31
Corporation Tax Payable
Amounts falling due within one year
417,659 GBP2024-01-31
Other Taxation & Social Security Payable
Amounts falling due within one year
117,519 GBP2024-01-31
86,582 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
286,859 GBP2024-01-31
542,479 GBP2023-01-31
Other Creditors
Amounts falling due within one year
89,424 GBP2024-01-31
78,882 GBP2023-01-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
370,769 GBP2024-01-31
264,731 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
651,391 GBP2024-01-31
897,600 GBP2023-01-31
Minimum gross finance lease payments owing
Amounts falling due within one year
286,859 GBP2024-01-31
542,479 GBP2023-01-31
Between one and five year
651,391 GBP2024-01-31
897,600 GBP2023-01-31
Minimum gross finance lease payments owing
938,250 GBP2024-01-31
1,440,079 GBP2023-01-31
Deferred Tax Liabilities
406,384 GBP2024-01-31
190,291 GBP2023-01-31
Par Value of Share
Class 1 ordinary share
1 shares2023-02-01 ~ 2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-01-31
100 shares2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
35,625 GBP2024-01-31
47,500 GBP2023-01-31
Between one and five year
35,625 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
35,625 GBP2024-01-31
83,125 GBP2023-01-31