Turnover/Revenue
24,483,845 GBP2023-02-01 ~ 2024-01-31
21,521,313 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
-10,370,200 GBP2023-02-01 ~ 2024-01-31
-10,326,047 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
14,113,645 GBP2023-02-01 ~ 2024-01-31
11,195,266 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-14,510,076 GBP2023-02-01 ~ 2024-01-31
-11,294,622 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
-396,431 GBP2023-02-01 ~ 2024-01-31
-99,356 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
7,937 GBP2023-02-01 ~ 2024-01-31
Interest Payable/Similar Charges (Finance Costs)
-240,000 GBP2023-02-01 ~ 2024-01-31
-249,205 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
-628,494 GBP2023-02-01 ~ 2024-01-31
-348,561 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
-541,984 GBP2023-02-01 ~ 2024-01-31
-399,156 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
2,198,016 GBP2023-02-01 ~ 2024-01-31
-310,406 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
7,924,442 GBP2024-01-31
5,164,675 GBP2023-01-31
Total Inventories
12,149 GBP2023-01-31
Debtors
5,621,303 GBP2024-01-31
5,937,129 GBP2023-01-31
Cash at bank and in hand
1,325,684 GBP2024-01-31
1,195,528 GBP2023-01-31
Current Assets
6,946,987 GBP2024-01-31
7,144,806 GBP2023-01-31
Net Current Assets/Liabilities
2,298,484 GBP2024-01-31
4,151,745 GBP2023-01-31
Total Assets Less Current Liabilities
10,222,926 GBP2024-01-31
9,316,420 GBP2023-01-31
Creditors
Non-current, Amounts falling due after one year
-2,000,000 GBP2023-01-31
Net Assets/Liabilities
8,414,685 GBP2024-01-31
6,216,669 GBP2023-01-31
Equity
Called up share capital
1,182,266 GBP2024-01-31
1,182,266 GBP2023-01-31
1,182,266 GBP2022-01-31
Revaluation reserve
5,580,000 GBP2024-01-31
3,195,000 GBP2023-01-31
3,461,250 GBP2022-01-31
Retained earnings (accumulated losses)
1,652,419 GBP2024-01-31
1,839,403 GBP2023-01-31
1,883,559 GBP2022-01-31
Equity
8,414,685 GBP2024-01-31
6,216,669 GBP2023-01-31
6,527,075 GBP2022-01-31
Profit/Loss
Retained earnings (accumulated losses)
-541,984 GBP2023-02-01 ~ 2024-01-31
-399,156 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
835,790 GBP2023-02-01 ~ 2024-01-31
828,262 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
8,441,147 GBP2023-02-01 ~ 2024-01-31
7,183,541 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
603,273 GBP2023-02-01 ~ 2024-01-31
472,918 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
9,180,972 GBP2023-02-01 ~ 2024-01-31
7,766,909 GBP2022-02-01 ~ 2023-01-31
Average number of employees in administration and support functions
22023-02-01 ~ 2024-01-31
22022-02-01 ~ 2023-01-31
Average Number of Employees
4532023-02-01 ~ 2024-01-31
4462022-02-01 ~ 2023-01-31
Audit Fees/Expenses
10,500 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-86,510 GBP2023-02-01 ~ 2024-01-31
-50,034 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
-150,839 GBP2023-02-01 ~ 2024-01-31
-66,227 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
-35,448 GBP2024-01-31
47,556 GBP2023-01-31
Deferred Tax Liabilities
1,808,241 GBP2024-01-31
1,099,751 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
8,505,000 GBP2024-01-31
4,970,000 GBP2023-01-31
Tools/Equipment for furniture and fittings
2,424,068 GBP2024-01-31
2,363,511 GBP2023-01-31
Motor vehicles
14,384 GBP2024-01-31
14,384 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
10,943,452 GBP2024-01-31
7,347,895 GBP2023-01-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
3,535,000 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
3,535,000 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,065,000 GBP2024-01-31
710,000 GBP2023-01-31
Tools/Equipment for furniture and fittings
1,943,221 GBP2024-01-31
1,465,308 GBP2023-01-31
Motor vehicles
10,789 GBP2024-01-31
7,912 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,019,010 GBP2024-01-31
2,183,220 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
355,000 GBP2023-02-01 ~ 2024-01-31
Tools/Equipment for furniture and fittings
477,913 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
2,877 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
835,790 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Land and buildings
7,440,000 GBP2024-01-31
4,260,000 GBP2023-01-31
Tools/Equipment for furniture and fittings
480,847 GBP2024-01-31
898,203 GBP2023-01-31
Motor vehicles
3,595 GBP2024-01-31
6,472 GBP2023-01-31
Raw materials and consumables
12,149 GBP2023-01-31
Trade Debtors/Trade Receivables
717,751 GBP2024-01-31
678,063 GBP2023-01-31
Amounts Owed By Related Parties
3,774,220 GBP2024-01-31
4,584,994 GBP2023-01-31
Other Debtors
14,896 GBP2024-01-31
10,504 GBP2023-01-31
Prepayments
453,891 GBP2024-01-31
445,713 GBP2023-01-31
Total Borrowings
Current, Amounts falling due within one year
2,000,000 GBP2024-01-31
Trade Creditors/Trade Payables
1,045,104 GBP2024-01-31
1,503,140 GBP2023-01-31
Taxation/Social Security Payable
200,778 GBP2024-01-31
134,039 GBP2023-01-31
Other Creditors
343,837 GBP2024-01-31
295,123 GBP2023-01-31
Total Borrowings
Non-current, Amounts falling due after one year
2,000,000 GBP2023-01-31
Other Remaining Borrowings
Current
2,000,000 GBP2024-01-31
Non-current
2,000,000 GBP2023-01-31
Par Value of Share
Class 1 ordinary share
12023-02-01 ~ 2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,182,266 shares2024-01-31
1,182,266 shares2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,660,801 GBP2024-01-31
3,599,503 GBP2023-01-31
Between two and five year
14,616,505 GBP2024-01-31
14,384,168 GBP2023-01-31
More than five year
21,583,675 GBP2024-01-31
24,546,422 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
39,860,981 GBP2024-01-31
42,530,093 GBP2023-01-31