Cost of Sales
-3,812,000 GBP2023-02-01 ~ 2024-01-31
-3,028,000 GBP2022-01-01 ~ 2023-01-31
Distribution Costs
-2,834,000 GBP2023-02-01 ~ 2024-01-31
-2,280,000 GBP2022-01-01 ~ 2023-01-31
Administrative Expenses
-850,000 GBP2023-02-01 ~ 2024-01-31
-838,000 GBP2022-01-01 ~ 2023-01-31
Interest Payable/Similar Charges (Finance Costs)
-659,000 GBP2023-02-01 ~ 2024-01-31
659,000 GBP2023-02-01 ~ 2024-01-31
0 GBP2022-01-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
-1,327,000 GBP2023-02-01 ~ 2024-01-31
-849,000 GBP2022-01-01 ~ 2023-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-02-01 ~ 2024-01-31
128,000 GBP2022-01-01 ~ 2023-01-31
-128,000 GBP2022-01-01 ~ 2023-01-31
Profit/Loss
-1,327,000 GBP2023-02-01 ~ 2024-01-31
-721,000 GBP2022-01-01 ~ 2023-01-31
Intangible Assets
Other
245,000 GBP2024-01-31
108,000 GBP2023-01-31
Property, Plant & Equipment
9,166,000 GBP2024-01-31
5,800,000 GBP2023-01-31
Fixed Assets
9,411,000 GBP2024-01-31
5,908,000 GBP2023-01-31
Debtors
1,385,000 GBP2024-01-31
959,000 GBP2023-01-31
Cash at bank and in hand
20,000 GBP2024-01-31
311,000 GBP2023-01-31
Current Assets
1,466,000 GBP2024-01-31
1,290,000 GBP2023-01-31
Creditors
Current, Amounts falling due within one year
-12,428,000 GBP2024-01-31
-7,664,000 GBP2023-01-31
Net Current Assets/Liabilities
-10,962,000 GBP2024-01-31
-6,374,000 GBP2023-01-31
Total Assets Less Current Liabilities
-1,551,000 GBP2024-01-31
-466,000 GBP2023-01-31
Creditors
Non-current, Amounts falling due after one year
-391,000 GBP2024-01-31
-361,000 GBP2023-01-31
Net Assets/Liabilities
-2,485,000 GBP2024-01-31
-1,158,000 GBP2023-01-31
Equity
Called up share capital
0 GBP2024-01-31
0 GBP2023-01-31
0 GBP2021-12-31
Retained earnings (accumulated losses)
-2,485,000 GBP2024-01-31
-1,158,000 GBP2023-01-31
-437,000 GBP2021-12-31
Equity
-2,485,000 GBP2024-01-31
-1,158,000 GBP2023-01-31
Profit/Loss
Retained earnings (accumulated losses)
-1,327,000 GBP2023-02-01 ~ 2024-01-31
-721,000 GBP2022-01-01 ~ 2023-01-31
Audit Fees/Expenses
18,000 GBP2023-02-01 ~ 2024-01-31
11,000 GBP2022-01-01 ~ 2023-01-31
Average Number of Employees
2922023-02-01 ~ 2024-01-31
1582022-01-01 ~ 2023-01-31
Wages/Salaries
3,372,000 GBP2023-02-01 ~ 2024-01-31
2,702,000 GBP2022-01-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
56,000 GBP2023-02-01 ~ 2024-01-31
68,000 GBP2022-01-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
3,597,000 GBP2023-02-01 ~ 2024-01-31
2,911,000 GBP2022-01-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2023-02-01 ~ 2024-01-31
114,000 GBP2022-01-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
10,312,000 GBP2024-01-31
5,789,000 GBP2023-01-31
Furniture and fittings
839,000 GBP2024-01-31
451,000 GBP2023-01-31
Computers
231,000 GBP2024-01-31
161,000 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
11,443,000 GBP2024-01-31
6,510,000 GBP2023-01-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2023-02-01 ~ 2024-01-31
Computers
0 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals
-23,000 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,803,000 GBP2024-01-31
519,000 GBP2023-01-31
Furniture and fittings
371,000 GBP2024-01-31
140,000 GBP2023-01-31
Computers
103,000 GBP2024-01-31
51,000 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,277,000 GBP2024-01-31
710,000 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
633,000 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
149,000 GBP2023-02-01 ~ 2024-01-31
Computers
40,000 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
822,000 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Improvements to leasehold property
8,509,000 GBP2024-01-31
5,270,000 GBP2023-01-31
Furniture and fittings
468,000 GBP2024-01-31
311,000 GBP2023-01-31
Computers
128,000 GBP2024-01-31
110,000 GBP2023-01-31
Finished Goods/Goods for Resale
61,000 GBP2024-01-31
20,000 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
178,000 GBP2024-01-31
122,000 GBP2023-01-31
Amounts Owed by Group Undertakings
Current
427,000 GBP2024-01-31
458,000 GBP2023-01-31
Other Debtors
Current
27,000 GBP2024-01-31
52,000 GBP2023-01-31
Prepayments/Accrued Income
Current
356,000 GBP2024-01-31
327,000 GBP2023-01-31
Debtors
Current, Amounts falling due within one year
988,000 GBP2024-01-31
959,000 GBP2023-01-31
Other Debtors
Non-current
79,000 GBP2024-01-31
0 GBP2023-01-31
Prepayments/Accrued Income
0 GBP2023-01-31
Trade Creditors/Trade Payables
Current
404,000 GBP2024-01-31
571,000 GBP2023-01-31
Amounts owed to group undertakings
Current
10,751,000 GBP2024-01-31
6,228,000 GBP2023-01-31
Other Taxation & Social Security Payable
Current
134,000 GBP2024-01-31
65,000 GBP2023-01-31
Other Creditors
Current
14,000 GBP2024-01-31
55,000 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
1,125,000 GBP2024-01-31
745,000 GBP2023-01-31
Creditors
Current
12,428,000 GBP2024-01-31
7,664,000 GBP2023-01-31
Equity
Called up share capital
0 GBP2024-01-31
0 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
824,000 GBP2024-01-31
658,000 GBP2023-01-31
Between two and five year
2,828,000 GBP2024-01-31
2,631,000 GBP2023-01-31
More than five year
2,233,000 GBP2024-01-31
2,688,000 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,885,000 GBP2024-01-31
5,977,000 GBP2023-01-31