Cost of Sales
-10,968,335 GBP2024-02-01 ~ 2025-01-31
-8,169,577 GBP2023-01-01 ~ 2024-01-31
Administrative Expenses
-2,774,651 GBP2024-02-01 ~ 2025-01-31
-2,740,559 GBP2023-01-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
486,282 GBP2024-02-01 ~ 2025-01-31
1,888 GBP2023-01-01 ~ 2024-01-31
Profit/Loss
467,346 GBP2024-02-01 ~ 2025-01-31
28,464 GBP2023-01-01 ~ 2024-01-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
774,330 GBP2023-01-01 ~ 2024-01-31
Comprehensive Income/Expense
453,216 GBP2024-02-01 ~ 2025-01-31
655,672 GBP2023-01-01 ~ 2024-01-31
Property, Plant & Equipment
1,862,129 GBP2025-01-31
1,820,622 GBP2024-01-31
Debtors
9,357,068 GBP2025-01-31
6,821,594 GBP2024-01-31
Cash at bank and in hand
3,407 GBP2025-01-31
81,078 GBP2024-01-31
Current Assets
11,053,533 GBP2025-01-31
8,354,957 GBP2024-01-31
Creditors
Current, Amounts falling due within one year
-4,702,161 GBP2024-01-31
Net Current Assets/Liabilities
3,624,862 GBP2025-01-31
3,652,796 GBP2024-01-31
Total Assets Less Current Liabilities
5,486,991 GBP2025-01-31
5,473,418 GBP2024-01-31
Creditors
Non-current, Amounts falling due after one year
-1,114,652 GBP2025-01-31
Net Assets/Liabilities
4,179,092 GBP2025-01-31
4,015,876 GBP2024-01-31
Equity
Called up share capital
100 GBP2025-01-31
100 GBP2024-01-31
100 GBP2022-12-31
Revaluation reserve
613,078 GBP2025-01-31
627,208 GBP2024-01-31
0 GBP2022-12-31
Retained earnings (accumulated losses)
3,565,914 GBP2025-01-31
3,388,568 GBP2024-01-31
3,620,104 GBP2022-12-31
Equity
4,179,092 GBP2025-01-31
4,015,876 GBP2024-01-31
Profit/Loss
Retained earnings (accumulated losses)
467,346 GBP2024-02-01 ~ 2025-01-31
28,464 GBP2023-01-01 ~ 2024-01-31
Dividends Paid
Retained earnings (accumulated losses)
-260,000 GBP2023-01-01 ~ 2024-01-31
Dividends Paid
-290,000 GBP2024-02-01 ~ 2025-01-31
Audit Fees/Expenses
18,000 GBP2024-02-01 ~ 2025-01-31
17,902 GBP2023-01-01 ~ 2024-01-31
Average Number of Employees
572024-02-01 ~ 2025-01-31
562023-01-01 ~ 2024-01-31
Wages/Salaries
1,803,516 GBP2024-02-01 ~ 2025-01-31
1,808,731 GBP2023-01-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
33,885 GBP2024-02-01 ~ 2025-01-31
35,938 GBP2023-01-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
2,011,576 GBP2024-02-01 ~ 2025-01-31
2,010,967 GBP2023-01-01 ~ 2024-01-31
Director Remuneration
185,538 GBP2024-02-01 ~ 2025-01-31
246,568 GBP2023-01-01 ~ 2024-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
18,936 GBP2024-02-01 ~ 2025-01-31
-26,576 GBP2023-01-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,876,683 GBP2025-01-31
1,870,516 GBP2024-01-31
Plant and equipment
112,986 GBP2025-01-31
64,043 GBP2024-01-31
Furniture and fittings
104,192 GBP2025-01-31
80,306 GBP2024-01-31
Computers
201,548 GBP2025-01-31
181,430 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
2,295,409 GBP2025-01-31
2,196,295 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
60,385 GBP2025-01-31
55,085 GBP2024-01-31
Furniture and fittings
69,116 GBP2025-01-31
58,713 GBP2024-01-31
Computers
161,252 GBP2025-01-31
141,359 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
433,280 GBP2025-01-31
375,673 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
22,011 GBP2024-02-01 ~ 2025-01-31
Plant and equipment
5,300 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
10,403 GBP2024-02-01 ~ 2025-01-31
Computers
19,893 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
57,607 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
1,734,156 GBP2025-01-31
Plant and equipment
52,601 GBP2025-01-31
8,958 GBP2024-01-31
Furniture and fittings
35,076 GBP2025-01-31
21,593 GBP2024-01-31
Computers
40,296 GBP2025-01-31
40,071 GBP2024-01-31
Land and buildings, Owned/Freehold
1,750,000 GBP2024-01-31
Finished Goods/Goods for Resale
1,693,058 GBP2025-01-31
1,452,285 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
4,141,062 GBP2025-01-31
2,573,193 GBP2024-01-31
Amount of corporation tax that is recoverable
Current
1,236 GBP2025-01-31
1,236 GBP2024-01-31
Other Debtors
Current
4,673,452 GBP2025-01-31
2,791,920 GBP2024-01-31
Prepayments/Accrued Income
Current
541,318 GBP2025-01-31
1,455,245 GBP2024-01-31
Debtors
Amounts falling due within one year, Current
9,357,068 GBP2025-01-31
Current, Amounts falling due within one year
6,821,594 GBP2024-01-31
Bank Borrowings/Overdrafts
Current
61,748 GBP2025-01-31
0 GBP2024-01-31
Other Remaining Borrowings
Current
186,396 GBP2025-01-31
215,298 GBP2024-01-31
Trade Creditors/Trade Payables
Current
2,575,117 GBP2025-01-31
1,102,200 GBP2024-01-31
Other Taxation & Social Security Payable
Current
206,460 GBP2025-01-31
292,298 GBP2024-01-31
Other Creditors
Current
2,814,597 GBP2025-01-31
1,883,695 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
1,584,353 GBP2025-01-31
1,208,670 GBP2024-01-31
Creditors
Current
7,428,671 GBP2025-01-31
4,702,161 GBP2024-01-31
Bank Borrowings/Overdrafts
Non-current
1,114,652 GBP2025-01-31
1,297,361 GBP2024-01-31
Bank Borrowings
1,114,652 GBP2025-01-31
1,297,361 GBP2024-01-31
Bank Overdrafts
61,748 GBP2025-01-31
-61,748 GBP2025-01-31
0 GBP2024-01-31
Total Borrowings
1,362,796 GBP2025-01-31
1,512,659 GBP2024-01-31
Current
248,144 GBP2025-01-31
215,298 GBP2024-01-31
Non-current
1,114,652 GBP2025-01-31
1,297,361 GBP2024-01-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2025-01-31
10,000 shares2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
41,328 GBP2025-01-31
32,207 GBP2024-01-31
Between two and five year
35,630 GBP2025-01-31
19,572 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
76,958 GBP2025-01-31
51,779 GBP2024-01-31