Par Value of Share
Class 1 ordinary share
12023-02-01 ~ 2024-01-31
Class 2 ordinary share
12023-02-01 ~ 2024-01-31
Class 3 ordinary share
12023-02-01 ~ 2024-01-31
Nominal value of shares issued in a specific share issue
Class 2 ordinary share
1 GBP2023-02-01 ~ 2024-01-31
Turnover/Revenue
30,053,448 GBP2023-02-01 ~ 2024-01-31
27,135,722 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
29,105,800 GBP2023-02-01 ~ 2024-01-31
24,750,147 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
947,648 GBP2023-02-01 ~ 2024-01-31
2,385,575 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
2,923,238 GBP2023-02-01 ~ 2024-01-31
1,981,785 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
-1,975,590 GBP2023-02-01 ~ 2024-01-31
403,790 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
2 GBP2023-02-01 ~ 2024-01-31
101 GBP2022-02-01 ~ 2023-01-31
Interest Payable/Similar Charges (Finance Costs)
153,483 GBP2023-02-01 ~ 2024-01-31
78,673 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
-2,129,071 GBP2023-02-01 ~ 2024-01-31
325,218 GBP2022-02-01 ~ 2023-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-96,229 GBP2023-02-01 ~ 2024-01-31
-95,362 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
-2,032,842 GBP2023-02-01 ~ 2024-01-31
420,580 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
-2,032,842 GBP2023-02-01 ~ 2024-01-31
420,580 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
464,184 GBP2024-01-31
466,407 GBP2023-01-31
Total Inventories
100,000 GBP2024-01-31
30,000 GBP2023-01-31
Debtors
7,224,625 GBP2024-01-31
8,067,707 GBP2023-01-31
Cash at bank and in hand
602,722 GBP2024-01-31
354,481 GBP2023-01-31
Current Assets
7,927,347 GBP2024-01-31
8,452,188 GBP2023-01-31
Creditors
Current
8,121,517 GBP2024-01-31
6,379,898 GBP2023-01-31
Net Current Assets/Liabilities
-194,170 GBP2024-01-31
2,072,290 GBP2023-01-31
Total Assets Less Current Liabilities
270,014 GBP2024-01-31
2,538,697 GBP2023-01-31
Net Assets/Liabilities
-166,459 GBP2024-01-31
2,091,773 GBP2023-01-31
Equity
Called up share capital
102 GBP2024-01-31
100 GBP2023-01-31
100 GBP2022-01-31
Retained earnings (accumulated losses)
-166,561 GBP2024-01-31
2,091,673 GBP2023-01-31
1,929,066 GBP2022-01-31
Equity
-166,459 GBP2024-01-31
2,091,773 GBP2023-01-31
1,929,166 GBP2022-01-31
Dividends Paid
Retained earnings (accumulated losses)
-225,392 GBP2023-02-01 ~ 2024-01-31
-257,973 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
-225,392 GBP2023-02-01 ~ 2024-01-31
-257,973 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-2,032,842 GBP2023-02-01 ~ 2024-01-31
420,580 GBP2022-02-01 ~ 2023-01-31
Issue of Equity Instruments
Called up share capital
2 GBP2023-02-01 ~ 2024-01-31
Issue of Equity Instruments
2 GBP2023-02-01 ~ 2024-01-31
Bank Overdrafts
-244,574 GBP2022-01-31
Wages/Salaries
1,059,180 GBP2023-02-01 ~ 2024-01-31
996,850 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
103,787 GBP2023-02-01 ~ 2024-01-31
109,223 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
48,145 GBP2023-02-01 ~ 2024-01-31
32,680 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
1,211,112 GBP2023-02-01 ~ 2024-01-31
1,138,753 GBP2022-02-01 ~ 2023-01-31
Average Number of Employees
252023-02-01 ~ 2024-01-31
252022-02-01 ~ 2023-01-31
Director Remuneration
30,000 GBP2023-02-01 ~ 2024-01-31
30,000 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
22,220 GBP2023-02-01 ~ 2024-01-31
21,175 GBP2022-02-01 ~ 2023-01-31
Audit Fees/Expenses
12,000 GBP2023-02-01 ~ 2024-01-31
Current Tax for the Period
23,629 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
44,252 GBP2024-01-31
44,252 GBP2023-01-31
Plant and equipment
8,309 GBP2024-01-31
8,309 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
26,957 GBP2024-01-31
22,633 GBP2023-01-31
Plant and equipment
6,623 GBP2024-01-31
6,202 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
4,324 GBP2023-02-01 ~ 2024-01-31
Plant and equipment
421 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Improvements to leasehold property
17,295 GBP2024-01-31
21,619 GBP2023-01-31
Plant and equipment
1,686 GBP2024-01-31
2,107 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
196,132 GBP2024-01-31
163,703 GBP2023-01-31
Computers
77,979 GBP2024-01-31
75,429 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
708,576 GBP2024-01-31
673,597 GBP2023-01-31
Property, Plant & Equipment - Disposals
Motor vehicles
-2,560 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Disposals
-2,560 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
118,716 GBP2024-01-31
97,292 GBP2023-01-31
Computers
59,572 GBP2024-01-31
55,066 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
244,392 GBP2024-01-31
207,190 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
21,691 GBP2023-02-01 ~ 2024-01-31
Computers
4,506 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
37,469 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-267 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-267 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Motor vehicles
77,416 GBP2024-01-31
66,411 GBP2023-01-31
Computers
18,407 GBP2024-01-31
20,363 GBP2023-01-31
Merchandise
100,000 GBP2024-01-31
30,000 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
2,633,364 GBP2024-01-31
1,896,864 GBP2023-01-31
Other Debtors
Current
280,167 GBP2024-01-31
1,768,149 GBP2023-01-31
Prepayments/Accrued Income
Current
8,543 GBP2024-01-31
2,718 GBP2023-01-31
Debtors
Amounts falling due within one year, Current
7,224,625 GBP2024-01-31
8,067,707 GBP2023-01-31
Bank Borrowings/Overdrafts
Current
399,737 GBP2024-01-31
187,385 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Current
38,207 GBP2024-01-31
11,076 GBP2023-01-31
Trade Creditors/Trade Payables
Current
7,428,634 GBP2024-01-31
5,703,265 GBP2023-01-31
Corporation Tax Payable
Current
23,228 GBP2024-01-31
23,429 GBP2023-01-31
Other Taxation & Social Security Payable
Current
154,455 GBP2024-01-31
396,909 GBP2023-01-31
Other Creditors
Current
60,665 GBP2024-01-31
16,108 GBP2023-01-31
Accrued Liabilities
Current
16,591 GBP2024-01-31
41,726 GBP2023-01-31
Bank Borrowings/Overdrafts
Non-current
406,558 GBP2024-01-31
401,569 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Non-current
17,352 GBP2024-01-31
33,567 GBP2023-01-31
Bank Borrowings
Non-current, Between two and five year
267,709 GBP2024-01-31
194,012 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
17,352 GBP2024-01-31
33,567 GBP2023-01-31
hire purchase agreements
55,559 GBP2024-01-31
44,643 GBP2023-01-31
Bank Borrowings
Secured
806,295 GBP2024-01-31
588,954 GBP2023-01-31
Total Borrowings
Secured
861,854 GBP2024-01-31
633,597 GBP2023-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
12,563 GBP2024-01-31
11,788 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-01-31
Class 2 ordinary share
1 shares2024-01-31
Class 3 ordinary share
1 shares2024-01-31
Profit/Loss
Retained earnings (accumulated losses)
-2,032,842 GBP2023-02-01 ~ 2024-01-31