96090 - Other Service Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12024-02-01 ~ 2025-01-31
Turnover/Revenue
17,153,951 GBP2024-02-01 ~ 2025-01-31
14,970,415 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
11,073,571 GBP2024-02-01 ~ 2025-01-31
9,679,624 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
6,080,380 GBP2024-02-01 ~ 2025-01-31
5,290,791 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
5,192,808 GBP2024-02-01 ~ 2025-01-31
4,613,582 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
904,028 GBP2024-02-01 ~ 2025-01-31
683,532 GBP2023-02-01 ~ 2024-01-31
Interest Payable/Similar Charges (Finance Costs)
70,231 GBP2024-02-01 ~ 2025-01-31
103,066 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
833,797 GBP2024-02-01 ~ 2025-01-31
580,466 GBP2023-02-01 ~ 2024-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
251,299 GBP2024-02-01 ~ 2025-01-31
177,671 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
582,498 GBP2024-02-01 ~ 2025-01-31
402,795 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
582,498 GBP2024-02-01 ~ 2025-01-31
402,795 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
2,101,524 GBP2025-01-31
1,855,395 GBP2024-01-31
Total Inventories
421,825 GBP2025-01-31
1,014,523 GBP2024-01-31
Debtors
3,448,389 GBP2025-01-31
2,909,638 GBP2024-01-31
Current assets - Investments
25,000 GBP2025-01-31
25,000 GBP2024-01-31
Cash at bank and in hand
1,143,608 GBP2025-01-31
186,155 GBP2024-01-31
Current Assets
5,038,822 GBP2025-01-31
4,135,316 GBP2024-01-31
Creditors
Current
2,930,174 GBP2025-01-31
2,179,356 GBP2024-01-31
Net Current Assets/Liabilities
2,108,648 GBP2025-01-31
1,955,960 GBP2024-01-31
Total Assets Less Current Liabilities
4,210,172 GBP2025-01-31
3,811,355 GBP2024-01-31
Net Assets/Liabilities
3,190,763 GBP2025-01-31
2,858,265 GBP2024-01-31
Equity
3,190,763 GBP2025-01-31
2,858,265 GBP2024-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
582,498 GBP2024-02-01 ~ 2025-01-31
402,795 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2024-02-01 ~ 2025-01-31
Dividends Paid
-300,000 GBP2024-02-01 ~ 2025-01-31
Issue of Equity Instruments
Called up share capital
50,000 GBP2024-02-01 ~ 2025-01-31
Issue of Equity Instruments
50,000 GBP2024-02-01 ~ 2025-01-31
Wages/Salaries
1,804,192 GBP2024-02-01 ~ 2025-01-31
1,444,976 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
118,821 GBP2024-02-01 ~ 2025-01-31
122,307 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
27,720 GBP2024-02-01 ~ 2025-01-31
21,273 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
1,950,733 GBP2024-02-01 ~ 2025-01-31
1,588,556 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
662024-02-01 ~ 2025-01-31
532023-02-01 ~ 2024-01-31
Director Remuneration
104,400 GBP2024-02-01 ~ 2025-01-31
82,634 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
134,300 GBP2024-02-01 ~ 2025-01-31
157,984 GBP2023-02-01 ~ 2024-01-31
Audit Fees/Expenses
8,750 GBP2024-02-01 ~ 2025-01-31
7,500 GBP2023-02-01 ~ 2024-01-31
Current Tax for the Period
192,706 GBP2024-02-01 ~ 2025-01-31
73,056 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
208,449 GBP2024-02-01 ~ 2025-01-31
145,117 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
306,052 GBP2025-01-31
232,791 GBP2024-01-31
Plant and equipment
1,708,543 GBP2025-01-31
1,443,099 GBP2024-01-31
Furniture and fittings
694,933 GBP2025-01-31
677,519 GBP2024-01-31
Motor vehicles
885,658 GBP2025-01-31
863,276 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
3,595,186 GBP2025-01-31
3,216,685 GBP2024-01-31
Property, Plant & Equipment - Disposals
Motor vehicles
-198,238 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Disposals
-198,238 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
35,770 GBP2025-01-31
25,400 GBP2024-01-31
Plant and equipment
988,719 GBP2025-01-31
908,533 GBP2024-01-31
Furniture and fittings
276,001 GBP2025-01-31
205,145 GBP2024-01-31
Motor vehicles
193,172 GBP2025-01-31
222,212 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,493,662 GBP2025-01-31
1,361,290 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
10,370 GBP2024-02-01 ~ 2025-01-31
Plant and equipment
80,186 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
70,856 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
96,159 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
257,571 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-125,199 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-125,199 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Improvements to leasehold property
270,282 GBP2025-01-31
207,391 GBP2024-01-31
Plant and equipment
719,824 GBP2025-01-31
534,566 GBP2024-01-31
Furniture and fittings
418,932 GBP2025-01-31
472,374 GBP2024-01-31
Motor vehicles
692,486 GBP2025-01-31
641,064 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
440,000 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
204,958 GBP2025-01-31
163,480 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
41,478 GBP2024-02-01 ~ 2025-01-31
Under hire purchased contracts or finance leases, Motor vehicles
81,793 GBP2024-02-01 ~ 2025-01-31
Under hire purchased contracts or finance leases
123,271 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
235,042 GBP2025-01-31
276,520 GBP2024-01-31
Motor vehicles, Under hire purchased contracts or finance leases
491,205 GBP2025-01-31
545,287 GBP2024-01-31
Under hire purchased contracts or finance leases
726,247 GBP2025-01-31
821,807 GBP2024-01-31
Merchandise
421,825 GBP2025-01-31
1,014,523 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
1,556,797 GBP2025-01-31
1,288,718 GBP2024-01-31
Amounts Owed by Group Undertakings
Current
120,028 GBP2025-01-31
35,104 GBP2024-01-31
Other Debtors
Current
1,675,743 GBP2025-01-31
1,395,493 GBP2024-01-31
Amount of value-added tax that is recoverable
Current
108,649 GBP2024-01-31
Prepayments/Accrued Income
Current
95,821 GBP2025-01-31
81,674 GBP2024-01-31
Debtors
Amounts falling due within one year, Current
3,448,389 GBP2025-01-31
2,909,638 GBP2024-01-31
Bank Borrowings/Overdrafts
Current
18,519 GBP2025-01-31
55,556 GBP2024-01-31
Other Remaining Borrowings
Current
30,000 GBP2025-01-31
100,000 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Current
263,341 GBP2025-01-31
264,666 GBP2024-01-31
Trade Creditors/Trade Payables
Current
1,532,187 GBP2025-01-31
1,289,093 GBP2024-01-31
Amounts owed to group undertakings
Current
424,000 GBP2025-01-31
Corporation Tax Payable
Current
252,518 GBP2025-01-31
136,397 GBP2024-01-31
Other Taxation & Social Security Payable
Current
34,387 GBP2025-01-31
4,998 GBP2024-01-31
Other Creditors
Current
256,208 GBP2025-01-31
265,884 GBP2024-01-31
Accrued Liabilities
Current
28,538 GBP2025-01-31
58,277 GBP2024-01-31
Bank Borrowings/Overdrafts
Non-current
410,871 GBP2025-01-31
263,687 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Non-current
157,825 GBP2025-01-31
297,283 GBP2024-01-31
Bank Borrowings
Between two and five year, Non-current
410,871 GBP2025-01-31
263,687 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
263,341 GBP2025-01-31
hire purchase agreements
421,166 GBP2025-01-31
561,949 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
210,085 GBP2025-01-31
263,242 GBP2024-01-31
Between one and five year
560,846 GBP2025-01-31
807,838 GBP2024-01-31
More than five year
175,854 GBP2025-01-31
299,781 GBP2024-01-31
All periods
946,785 GBP2025-01-31
1,370,861 GBP2024-01-31
Bank Borrowings
Secured
429,390 GBP2025-01-31
319,243 GBP2024-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
450,713 GBP2025-01-31
392,120 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,100 shares2025-01-31
Profit/Loss
Retained earnings (accumulated losses)
582,498 GBP2024-02-01 ~ 2025-01-31