Par Value of Share
Class 1 ordinary share
12024-02-01 ~ 2025-01-31
Turnover/Revenue
17,844,894 GBP2024-02-01 ~ 2025-01-31
19,210,604 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
12,231,765 GBP2024-02-01 ~ 2025-01-31
14,433,614 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
5,613,129 GBP2024-02-01 ~ 2025-01-31
4,776,990 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
4,731,421 GBP2024-02-01 ~ 2025-01-31
3,785,799 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
1,187,349 GBP2024-02-01 ~ 2025-01-31
1,199,695 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
23,674 GBP2024-02-01 ~ 2025-01-31
12,579 GBP2023-02-01 ~ 2024-01-31
Interest Payable/Similar Charges (Finance Costs)
186,745 GBP2024-02-01 ~ 2025-01-31
320,963 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
1,024,278 GBP2024-02-01 ~ 2025-01-31
891,311 GBP2023-02-01 ~ 2024-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
275,911 GBP2024-02-01 ~ 2025-01-31
370,237 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
748,367 GBP2024-02-01 ~ 2025-01-31
521,074 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
748,367 GBP2024-02-01 ~ 2025-01-31
521,074 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
774,186 GBP2025-01-31
746,961 GBP2024-01-31
Investment Property
3,260,000 GBP2025-01-31
3,260,000 GBP2024-01-31
Fixed Assets
4,034,186 GBP2025-01-31
4,006,961 GBP2024-01-31
Total Inventories
377,854 GBP2025-01-31
461,187 GBP2024-01-31
Debtors
3,873,388 GBP2025-01-31
3,588,270 GBP2024-01-31
Cash at bank and in hand
1,024,497 GBP2025-01-31
1,077,600 GBP2024-01-31
Current Assets
5,275,739 GBP2025-01-31
5,127,057 GBP2024-01-31
Creditors
Current
3,505,937 GBP2025-01-31
3,260,159 GBP2024-01-31
Net Current Assets/Liabilities
1,769,802 GBP2025-01-31
1,866,898 GBP2024-01-31
Total Assets Less Current Liabilities
5,803,988 GBP2025-01-31
5,873,859 GBP2024-01-31
Net Assets/Liabilities
2,635,254 GBP2025-01-31
2,486,887 GBP2024-01-31
Equity
2,635,254 GBP2025-01-31
2,486,887 GBP2024-01-31
Dividends Paid
Retained earnings (accumulated losses)
-600,000 GBP2024-02-01 ~ 2025-01-31
-119,800 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
-600,000 GBP2024-02-01 ~ 2025-01-31
-119,800 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
748,367 GBP2024-02-01 ~ 2025-01-31
521,074 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
1,631,267 GBP2024-02-01 ~ 2025-01-31
1,264,142 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
130,840 GBP2024-02-01 ~ 2025-01-31
130,362 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
62,463 GBP2024-02-01 ~ 2025-01-31
54,084 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
1,824,570 GBP2024-02-01 ~ 2025-01-31
1,448,588 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
372024-02-01 ~ 2025-01-31
322023-02-01 ~ 2024-01-31
Director Remuneration
152,090 GBP2024-02-01 ~ 2025-01-31
170,000 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
43,121 GBP2024-02-01 ~ 2025-01-31
45,968 GBP2023-02-01 ~ 2024-01-31
Audit Fees/Expenses
15,000 GBP2024-02-01 ~ 2025-01-31
15,000 GBP2023-02-01 ~ 2024-01-31
Current Tax for the Period
269,105 GBP2024-02-01 ~ 2025-01-31
183,497 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
256,070 GBP2024-02-01 ~ 2025-01-31
222,828 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
321,333 GBP2025-01-31
77,217 GBP2024-01-31
Furniture and fittings
388,147 GBP2025-01-31
315,310 GBP2024-01-31
Motor vehicles
252,510 GBP2025-01-31
558,120 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
961,990 GBP2025-01-31
950,647 GBP2024-01-31
Property, Plant & Equipment - Disposals
Motor vehicles
-305,610 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Disposals
-305,610 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
45,040 GBP2025-01-31
39,362 GBP2024-01-31
Furniture and fittings
103,719 GBP2025-01-31
66,376 GBP2024-01-31
Motor vehicles
39,045 GBP2025-01-31
97,948 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
187,804 GBP2025-01-31
203,686 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
5,678 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
37,343 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
69,031 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
112,052 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-127,934 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-127,934 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Plant and equipment
276,293 GBP2025-01-31
37,855 GBP2024-01-31
Furniture and fittings
284,428 GBP2025-01-31
248,934 GBP2024-01-31
Motor vehicles
213,465 GBP2025-01-31
460,172 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
68,931 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
212,938 GBP2025-01-31
Under hire purchased contracts or finance leases, Motor vehicles
459,544 GBP2024-01-31
Investment Property - Fair Value Model
3,260,000 GBP2024-01-31
Merchandise
377,854 GBP2025-01-31
461,187 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
2,141,122 GBP2025-01-31
2,246,621 GBP2024-01-31
Other Debtors
Current
1,544,940 GBP2025-01-31
1,307,684 GBP2024-01-31
Prepayments/Accrued Income
Current
187,326 GBP2025-01-31
24,465 GBP2024-01-31
Debtors
Current, Amounts falling due within one year
3,873,388 GBP2025-01-31
Amounts falling due within one year, Current
3,588,270 GBP2024-01-31
Bank Borrowings/Overdrafts
Current
75,500 GBP2025-01-31
75,500 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Current
77,833 GBP2025-01-31
170,399 GBP2024-01-31
Trade Creditors/Trade Payables
Current
1,176,812 GBP2025-01-31
1,636,066 GBP2024-01-31
Amounts owed to group undertakings
Current
958,592 GBP2025-01-31
34,154 GBP2024-01-31
Corporation Tax Payable
Current
428,506 GBP2025-01-31
240,145 GBP2024-01-31
Other Taxation & Social Security Payable
Current
108,738 GBP2025-01-31
61,713 GBP2024-01-31
Other Creditors
Current
395,682 GBP2025-01-31
579,475 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
106,754 GBP2025-01-31
106,154 GBP2024-01-31
Bank Borrowings/Overdrafts
Non-current
2,664,533 GBP2025-01-31
2,786,200 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Non-current
48,889 GBP2025-01-31
152,267 GBP2024-01-31
Other Creditors
Non-current
70,000 GBP2025-01-31
70,000 GBP2024-01-31
Bank Borrowings
Current, Amounts falling due within one year
75,500 GBP2025-01-31
Non-current, Between one and two years
269,222 GBP2025-01-31
390,889 GBP2024-01-31
Non-current, Between two and five year
2,395,311 GBP2025-01-31
2,395,311 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
152,267 GBP2024-01-31
hire purchase agreements
126,722 GBP2025-01-31
322,666 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
53,200 GBP2025-01-31
133,200 GBP2024-01-31
Between one and five year
180,344 GBP2025-01-31
251,292 GBP2024-01-31
More than five year
180,415 GBP2025-01-31
217,338 GBP2024-01-31
All periods
413,959 GBP2025-01-31
601,830 GBP2024-01-31
Total Borrowings
Secured
2,740,032 GBP2025-01-31
2,861,699 GBP2024-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
385,312 GBP2025-01-31
378,505 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2025-01-31