Par Value of Share
Class 1 ordinary share
12022-02-01 ~ 2023-01-31
Turnover/Revenue
13,300,318 GBP2022-02-01 ~ 2023-01-31
12,400,000 GBP2021-02-01 ~ 2022-01-31
Cost of Sales
8,832,496 GBP2022-02-01 ~ 2023-01-31
8,930,945 GBP2021-02-01 ~ 2022-01-31
Gross Profit/Loss
4,467,822 GBP2022-02-01 ~ 2023-01-31
3,469,055 GBP2021-02-01 ~ 2022-01-31
Administrative Expenses
3,660,082 GBP2022-02-01 ~ 2023-01-31
3,236,668 GBP2021-02-01 ~ 2022-01-31
Operating Profit/Loss
1,158,609 GBP2022-02-01 ~ 2023-01-31
453,792 GBP2021-02-01 ~ 2022-01-31
Interest Payable/Similar Charges (Finance Costs)
257,610 GBP2022-02-01 ~ 2023-01-31
113,869 GBP2021-02-01 ~ 2022-01-31
Profit/Loss on Ordinary Activities Before Tax
900,999 GBP2022-02-01 ~ 2023-01-31
339,923 GBP2021-02-01 ~ 2022-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
108,632 GBP2022-02-01 ~ 2023-01-31
210,544 GBP2021-02-01 ~ 2022-01-31
Profit/Loss
792,367 GBP2022-02-01 ~ 2023-01-31
129,379 GBP2021-02-01 ~ 2022-01-31
Comprehensive Income/Expense
792,367 GBP2022-02-01 ~ 2023-01-31
129,379 GBP2021-02-01 ~ 2022-01-31
Property, Plant & Equipment
507,423 GBP2023-01-31
135,856 GBP2022-01-31
Investment Property
3,260,000 GBP2023-01-31
2,000,000 GBP2022-01-31
Fixed Assets
3,767,423 GBP2023-01-31
2,135,856 GBP2022-01-31
Total Inventories
1,168,190 GBP2023-01-31
820,000 GBP2022-01-31
Debtors
3,313,461 GBP2023-01-31
2,425,535 GBP2022-01-31
Cash at bank and in hand
416,167 GBP2023-01-31
394,941 GBP2022-01-31
Current Assets
4,897,818 GBP2023-01-31
3,640,476 GBP2022-01-31
Creditors
Current
3,800,252 GBP2023-01-31
1,995,561 GBP2022-01-31
Net Current Assets/Liabilities
1,097,566 GBP2023-01-31
1,644,915 GBP2022-01-31
Total Assets Less Current Liabilities
4,864,989 GBP2023-01-31
3,780,771 GBP2022-01-31
Net Assets/Liabilities
2,085,613 GBP2023-01-31
1,293,246 GBP2022-01-31
Equity
Called up share capital
100,000 GBP2023-01-31
100,000 GBP2022-01-31
100,000 GBP2021-01-31
Retained earnings (accumulated losses)
1,410,318 GBP2023-01-31
718,444 GBP2022-01-31
430,798 GBP2021-01-31
Equity
2,085,613 GBP2023-01-31
1,293,246 GBP2022-01-31
1,163,867 GBP2021-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
691,874 GBP2022-02-01 ~ 2023-01-31
287,646 GBP2021-02-01 ~ 2022-01-31
Wages/Salaries
1,239,862 GBP2022-02-01 ~ 2023-01-31
1,285,026 GBP2021-02-01 ~ 2022-01-31
Social Security Costs
129,405 GBP2022-02-01 ~ 2023-01-31
15,341 GBP2021-02-01 ~ 2022-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
55,256 GBP2022-02-01 ~ 2023-01-31
54,402 GBP2021-02-01 ~ 2022-01-31
Staff Costs/Employee Benefits Expense
1,424,523 GBP2022-02-01 ~ 2023-01-31
1,354,769 GBP2021-02-01 ~ 2022-01-31
Average Number of Employees
322022-02-01 ~ 2023-01-31
352021-02-01 ~ 2022-01-31
Director Remuneration
128,333 GBP2022-02-01 ~ 2023-01-31
120,000 GBP2021-02-01 ~ 2022-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
-43,876 GBP2022-02-01 ~ 2023-01-31
22,063 GBP2021-02-01 ~ 2022-01-31
Audit Fees/Expenses
10,000 GBP2022-02-01 ~ 2023-01-31
Current Tax for the Period
75,134 GBP2022-02-01 ~ 2023-01-31
52,277 GBP2021-02-01 ~ 2022-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
68,050 GBP2023-01-31
51,545 GBP2022-01-31
Furniture and fittings
211,158 GBP2023-01-31
68,651 GBP2022-01-31
Motor vehicles
322,981 GBP2023-01-31
78,864 GBP2022-01-31
Property, Plant & Equipment - Gross Cost
602,189 GBP2023-01-31
199,060 GBP2022-01-31
Property, Plant & Equipment - Disposals
Motor vehicles
-19,402 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Disposals
-19,402 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
29,800 GBP2023-01-31
22,551 GBP2022-01-31
Furniture and fittings
30,180 GBP2023-01-31
20,562 GBP2022-01-31
Motor vehicles
34,786 GBP2023-01-31
20,091 GBP2022-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
94,766 GBP2023-01-31
63,204 GBP2022-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
7,249 GBP2022-02-01 ~ 2023-01-31
Furniture and fittings
9,618 GBP2022-02-01 ~ 2023-01-31
Motor vehicles
14,695 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
31,562 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
Plant and equipment
38,250 GBP2023-01-31
28,994 GBP2022-01-31
Furniture and fittings
180,978 GBP2023-01-31
48,089 GBP2022-01-31
Motor vehicles
288,195 GBP2023-01-31
58,773 GBP2022-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
75,438 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
226,329 GBP2023-01-31
57,649 GBP2022-01-31
Investment Property - Fair Value Model
3,260,000 GBP2023-01-31
2,000,000 GBP2022-01-31
Disposals of Investment Property - Fair Value Model
-195,613 GBP2022-02-01 ~ 2023-01-31
Merchandise
1,168,190 GBP2023-01-31
820,000 GBP2022-01-31
Trade Debtors/Trade Receivables
Current
2,354,788 GBP2023-01-31
1,386,886 GBP2022-01-31
Other Debtors
Current
781,690 GBP2023-01-31
1,009,657 GBP2022-01-31
Prepayments/Accrued Income
Current
176,983 GBP2023-01-31
28,992 GBP2022-01-31
Debtors
Current, Amounts falling due within one year
3,313,461 GBP2023-01-31
2,425,535 GBP2022-01-31
Bank Borrowings/Overdrafts
Current
466,389 GBP2023-01-31
121,667 GBP2022-01-31
Other Remaining Borrowings
Current
101,783 GBP2023-01-31
25,938 GBP2022-01-31
Trade Creditors/Trade Payables
Current
2,067,458 GBP2023-01-31
1,431,753 GBP2022-01-31
Corporation Tax Payable
Current
75,134 GBP2023-01-31
52,277 GBP2022-01-31
Other Taxation & Social Security Payable
Current
60,984 GBP2023-01-31
82,104 GBP2022-01-31
Other Creditors
Current
692,549 GBP2023-01-31
64,868 GBP2022-01-31
Accrued Liabilities/Deferred Income
Current
132,448 GBP2023-01-31
49,699 GBP2022-01-31
Bank Borrowings/Overdrafts
Non-current
2,184,817 GBP2023-01-31
2,000,396 GBP2022-01-31
Other Remaining Borrowings
Non-current
132,794 GBP2023-01-31
28,862 GBP2022-01-31
Other Creditors
Non-current
270,000 GBP2023-01-31
300,000 GBP2022-01-31
Bank Borrowings
Current, Amounts falling due within one year
466,389 GBP2023-01-31
121,667 GBP2022-01-31
Total Borrowings
Current, Amounts falling due within one year
568,172 GBP2023-01-31
147,605 GBP2022-01-31
Bank Borrowings
Non-current, Between one and two years
2,184,817 GBP2023-01-31
2,000,396 GBP2022-01-31
Total Borrowings
Secured
2,651,206 GBP2023-01-31
2,122,063 GBP2022-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
191,765 GBP2023-01-31
158,267 GBP2022-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-01-31
Profit/Loss
Retained earnings (accumulated losses)
792,367 GBP2022-02-01 ~ 2023-01-31