Par Value of Share
Class 1 ordinary share
12023-01-31 ~ 2024-01-30
Turnover/Revenue
33,354,599 GBP2023-01-31 ~ 2024-01-30
35,632,768 GBP2022-01-31 ~ 2023-01-30
Cost of Sales
-30,092,337 GBP2023-01-31 ~ 2024-01-30
-32,571,854 GBP2022-01-31 ~ 2023-01-30
Gross Profit/Loss
3,262,262 GBP2023-01-31 ~ 2024-01-30
3,060,914 GBP2022-01-31 ~ 2023-01-30
Administrative Expenses
-1,501,160 GBP2023-01-31 ~ 2024-01-30
-1,269,057 GBP2022-01-31 ~ 2023-01-30
Profit/Loss on Ordinary Activities Before Tax
1,928,299 GBP2023-01-31 ~ 2024-01-30
1,953,954 GBP2022-01-31 ~ 2023-01-30
Profit/Loss
1,452,250 GBP2023-01-31 ~ 2024-01-30
1,572,651 GBP2022-01-31 ~ 2023-01-30
Comprehensive Income/Expense
1,452,250 GBP2023-01-31 ~ 2024-01-30
1,572,651 GBP2022-01-31 ~ 2023-01-30
Intangible Assets
101,583 GBP2024-01-30
179,884 GBP2023-01-30
Property, Plant & Equipment
200,894 GBP2024-01-30
107,248 GBP2023-01-30
Fixed Assets
302,477 GBP2024-01-30
287,132 GBP2023-01-30
Total Inventories
816,998 GBP2024-01-30
693,874 GBP2023-01-30
Debtors
6,517,908 GBP2024-01-30
6,165,109 GBP2023-01-30
Cash at bank and in hand
4,459,883 GBP2024-01-30
3,194,604 GBP2023-01-30
Current Assets
11,794,789 GBP2024-01-30
10,053,587 GBP2023-01-30
Net Current Assets/Liabilities
4,313,552 GBP2024-01-30
3,348,841 GBP2023-01-30
Total Assets Less Current Liabilities
4,616,029 GBP2024-01-30
3,635,973 GBP2023-01-30
Net Assets/Liabilities
4,563,523 GBP2024-01-30
3,611,273 GBP2023-01-30
Equity
Called up share capital
100 GBP2024-01-30
100 GBP2023-01-30
100 GBP2022-01-30
Retained earnings (accumulated losses)
4,563,423 GBP2024-01-30
3,611,173 GBP2023-01-30
2,538,522 GBP2022-01-30
Equity
4,563,523 GBP2024-01-30
3,611,273 GBP2023-01-30
2,538,622 GBP2022-01-30
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2023-01-31 ~ 2024-01-30
-500,000 GBP2022-01-31 ~ 2023-01-30
Dividends Paid
-500,000 GBP2023-01-31 ~ 2024-01-30
-500,000 GBP2022-01-31 ~ 2023-01-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,452,250 GBP2023-01-31 ~ 2024-01-30
1,572,651 GBP2022-01-31 ~ 2023-01-30
Wages/Salaries
1,196,500 GBP2023-01-31 ~ 2024-01-30
1,123,770 GBP2022-01-31 ~ 2023-01-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
61,980 GBP2023-01-31 ~ 2024-01-30
37,548 GBP2022-01-31 ~ 2023-01-30
Staff Costs/Employee Benefits Expense
1,258,480 GBP2023-01-31 ~ 2024-01-30
1,161,318 GBP2022-01-31 ~ 2023-01-30
Average Number of Employees
762023-01-31 ~ 2024-01-30
762022-01-31 ~ 2023-01-30
Director Remuneration
37,440 GBP2023-01-31 ~ 2024-01-30
37,440 GBP2022-01-31 ~ 2023-01-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
66,965 GBP2023-01-31 ~ 2024-01-30
35,750 GBP2022-01-31 ~ 2023-01-30
Audit Fees/Expenses
19,250 GBP2023-01-31 ~ 2024-01-30
17,000 GBP2022-01-31 ~ 2023-01-30
Current Tax for the Period
448,243 GBP2023-01-31 ~ 2024-01-30
374,108 GBP2022-01-31 ~ 2023-01-30
Tax Expense/Credit at Applicable Tax Rate
463,062 GBP2023-01-31 ~ 2024-01-30
371,251 GBP2022-01-31 ~ 2023-01-30
Intangible Assets - Gross Cost
Net goodwill
791,193 GBP2023-01-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
689,610 GBP2024-01-30
611,309 GBP2023-01-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
78,301 GBP2023-01-31 ~ 2024-01-30
Intangible Assets
Net goodwill
101,583 GBP2024-01-30
179,884 GBP2023-01-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
703,188 GBP2024-01-30
542,577 GBP2023-01-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
502,294 GBP2024-01-30
435,329 GBP2023-01-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
66,965 GBP2023-01-31 ~ 2024-01-30
Property, Plant & Equipment
Plant and equipment
200,894 GBP2024-01-30
107,248 GBP2023-01-30
Finished Goods
816,998 GBP2024-01-30
693,874 GBP2023-01-30
Trade Debtors/Trade Receivables
Current
296,010 GBP2024-01-30
361,284 GBP2023-01-30
Amounts Owed by Group Undertakings
Current
1,616,275 GBP2024-01-30
1,198,999 GBP2023-01-30
Prepayments/Accrued Income
Current
4,875 GBP2024-01-30
4,875 GBP2023-01-30
Debtors
Current, Amounts falling due within one year
1,962,991 GBP2024-01-30
1,610,989 GBP2023-01-30
Other Debtors
Non-current
4,554,917 GBP2024-01-30
4,554,120 GBP2023-01-30
Trade Creditors/Trade Payables
Current
1,848,003 GBP2024-01-30
1,629,930 GBP2023-01-30
Amounts owed to group undertakings
Current
4,833,890 GBP2024-01-30
4,333,560 GBP2023-01-30
Corporation Tax Payable
Current
318,243 GBP2024-01-30
214,108 GBP2023-01-30
Other Taxation & Social Security Payable
Current
99,265 GBP2024-01-30
93,293 GBP2023-01-30
Other Creditors
Current
36,643 GBP2024-01-30
44,106 GBP2023-01-30
Accrued Liabilities/Deferred Income
Current
40,250 GBP2024-01-30
42,250 GBP2023-01-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
52,506 GBP2024-01-30
24,700 GBP2023-01-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-01-30
Profit/Loss
Retained earnings (accumulated losses)
1,452,250 GBP2023-01-31 ~ 2024-01-30