Average Number of Employees
702024-02-01 ~ 2025-01-31
732023-02-01 ~ 2024-01-31
Profit/Loss
285,673 GBP2024-02-01 ~ 2025-01-31
2,066,631 GBP2023-02-01 ~ 2024-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
342,408 GBP2025-01-31
406,384 GBP2024-01-31
Turnover/Revenue
21,595,045 GBP2024-02-01 ~ 2025-01-31
22,606,312 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
18,529,988 GBP2024-02-01 ~ 2025-01-31
18,109,941 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
3,065,057 GBP2024-02-01 ~ 2025-01-31
4,496,371 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
2,504,732 GBP2024-02-01 ~ 2025-01-31
1,472,835 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
560,325 GBP2024-02-01 ~ 2025-01-31
3,023,536 GBP2023-02-01 ~ 2024-01-31
Interest Payable/Similar Charges (Finance Costs)
143,176 GBP2024-02-01 ~ 2025-01-31
234,831 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
417,149 GBP2024-02-01 ~ 2025-01-31
2,788,705 GBP2023-02-01 ~ 2024-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
131,476 GBP2024-02-01 ~ 2025-01-31
722,074 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
285,673 GBP2024-02-01 ~ 2025-01-31
2,066,631 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
Retained earnings (accumulated losses)
-285,673 GBP2024-02-01 ~ 2025-01-31
-2,066,631 GBP2023-02-01 ~ 2024-01-31
Equity
Retained earnings (accumulated losses)
1,199,900 GBP2025-01-31
1,199,900 GBP2024-01-31
1,199,900 GBP2023-01-31
Property, Plant & Equipment
1,852,981 GBP2025-01-31
1,792,178 GBP2024-01-31
Total Inventories
2,869,338 GBP2025-01-31
304,322 GBP2024-01-31
Debtors
2,808,981 GBP2025-01-31
3,870,272 GBP2024-01-31
Cash at bank and in hand
1,173,312 GBP2025-01-31
1,009,466 GBP2024-01-31
Current Assets
6,851,631 GBP2025-01-31
5,184,060 GBP2024-01-31
Creditors
Amounts falling due within one year
6,375,406 GBP2025-01-31
4,347,694 GBP2024-01-31
Net Current Assets/Liabilities
476,225 GBP2025-01-31
836,366 GBP2024-01-31
Total Assets Less Current Liabilities
2,329,206 GBP2025-01-31
2,628,544 GBP2024-01-31
Creditors
Amounts falling due after one year
786,798 GBP2025-01-31
1,022,160 GBP2024-01-31
Net Assets/Liabilities
1,200,000 GBP2025-01-31
1,200,000 GBP2024-01-31
Equity
Called up share capital
100 GBP2025-01-31
100 GBP2024-01-31
Equity
1,200,000 GBP2025-01-31
1,200,000 GBP2024-01-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
25.002024-02-01 ~ 2025-01-31
Motor vehicles
25.002024-02-01 ~ 2025-01-31
Tools/Equipment for furniture and fittings
20.002024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Depreciation Expense
470,699 GBP2024-02-01 ~ 2025-01-31
420,858 GBP2023-02-01 ~ 2024-01-31
Average number of employees in administration and support functions
42024-02-01 ~ 2025-01-31
42023-02-01 ~ 2024-01-31
Wages/Salaries
3,713,529 GBP2024-02-01 ~ 2025-01-31
3,949,268 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
433,614 GBP2024-02-01 ~ 2025-01-31
459,219 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
76,298 GBP2024-02-01 ~ 2025-01-31
76,246 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
4,223,441 GBP2024-02-01 ~ 2025-01-31
4,484,733 GBP2023-02-01 ~ 2024-01-31
Director Remuneration
9,450 GBP2024-02-01 ~ 2025-01-31
23,033 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-63,976 GBP2024-02-01 ~ 2025-01-31
216,093 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
104,287 GBP2024-02-01 ~ 2025-01-31
670,130 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,204,744 GBP2025-01-31
2,445,094 GBP2024-01-31
Motor vehicles
686,780 GBP2025-01-31
145,306 GBP2024-01-31
Tools/Equipment for furniture and fittings
71,136 GBP2025-01-31
58,218 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
2,962,660 GBP2025-01-31
2,648,618 GBP2024-01-31
Property, Plant & Equipment - Disposals
Plant and equipment
-428,000 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
-68,500 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Disposals
-496,500 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
885,452 GBP2025-01-31
783,830 GBP2024-01-31
Motor vehicles
170,773 GBP2025-01-31
25,246 GBP2024-01-31
Tools/Equipment for furniture and fittings
53,454 GBP2025-01-31
47,364 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,109,679 GBP2025-01-31
856,440 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
309,390 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
155,219 GBP2024-02-01 ~ 2025-01-31
Tools/Equipment for furniture and fittings
6,090 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
470,699 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-207,768 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
-9,692 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-217,460 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Plant and equipment
1,319,292 GBP2025-01-31
1,661,264 GBP2024-01-31
Motor vehicles
516,007 GBP2025-01-31
120,060 GBP2024-01-31
Tools/Equipment for furniture and fittings
17,682 GBP2025-01-31
10,854 GBP2024-01-31
Plant and equipment, Under hire purchased contracts or finance leases
735,345 GBP2025-01-31
Under hire purchased contracts or finance leases, Motor vehicles
512,931 GBP2025-01-31
54,595 GBP2024-01-31
Under hire purchased contracts or finance leases
1,248,276 GBP2025-01-31
1,132,482 GBP2024-01-31
Under hire purchased contracts or finance leases, Plant and equipment
1,077,887 GBP2024-01-31
Raw Materials
287,267 GBP2025-01-31
304,322 GBP2024-01-31
Value of work in progress
1,451,106 GBP2025-01-31
Finished Goods
1,130,965 GBP2025-01-31
Trade Debtors/Trade Receivables
34,993 GBP2025-01-31
12,588 GBP2024-01-31
Prepayments/Accrued Income
114,832 GBP2025-01-31
111,217 GBP2024-01-31
Other Debtors
63,033 GBP2025-01-31
162,178 GBP2024-01-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
134,340 GBP2025-01-31
243,624 GBP2024-01-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,948,831 GBP2025-01-31
1,135,378 GBP2024-01-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
1,146,006 GBP2025-01-31
548,939 GBP2024-01-31
Corporation Tax Payable
Amounts falling due within one year
513,111 GBP2025-01-31
417,659 GBP2024-01-31
Other Taxation & Social Security Payable
Amounts falling due within one year
137,066 GBP2025-01-31
117,519 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
407,401 GBP2025-01-31
286,859 GBP2024-01-31
Other Creditors
Amounts falling due within one year
108,832 GBP2025-01-31
89,424 GBP2024-01-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
236,429 GBP2025-01-31
370,769 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
550,369 GBP2025-01-31
651,391 GBP2024-01-31
Minimum gross finance lease payments owing
Amounts falling due within one year
407,401 GBP2025-01-31
286,859 GBP2024-01-31
Between one and five year
550,369 GBP2025-01-31
651,391 GBP2024-01-31
Minimum gross finance lease payments owing
957,770 GBP2025-01-31
938,250 GBP2024-01-31
Deferred Tax Liabilities
342,408 GBP2025-01-31
406,384 GBP2024-01-31
Par Value of Share
Class 1 ordinary share
1 shares2024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-01-31
100 shares2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
35,625 GBP2024-01-31