Par Value of Share
Class 2 ordinary share
12023-02-01 ~ 2024-01-31
Class 3 ordinary share
12023-02-01 ~ 2024-01-31
Class 4 ordinary share
12023-02-01 ~ 2024-01-31
Turnover/Revenue
32,375,707 GBP2023-02-01 ~ 2024-01-31
42,367,504 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
30,353,374 GBP2023-02-01 ~ 2024-01-31
40,135,123 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
2,022,333 GBP2023-02-01 ~ 2024-01-31
2,232,381 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
1,211,583 GBP2023-02-01 ~ 2024-01-31
969,890 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
810,750 GBP2023-02-01 ~ 2024-01-31
1,262,491 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
665 GBP2023-02-01 ~ 2024-01-31
Interest Payable/Similar Charges (Finance Costs)
18,768 GBP2023-02-01 ~ 2024-01-31
48,382 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
792,647 GBP2023-02-01 ~ 2024-01-31
1,214,109 GBP2022-02-01 ~ 2023-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
196,154 GBP2023-02-01 ~ 2024-01-31
237,331 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
596,493 GBP2023-02-01 ~ 2024-01-31
976,778 GBP2022-02-01 ~ 2023-01-31
Equity
Retained earnings (accumulated losses)
2,080,876 GBP2024-01-31
1,824,161 GBP2023-01-31
1,034,571 GBP2022-01-31
Dividends Paid
Retained earnings (accumulated losses)
-339,778 GBP2023-02-01 ~ 2024-01-31
-187,188 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
25,256 GBP2024-01-31
18,033 GBP2023-01-31
Investments in Group Undertakings
88 GBP2024-01-31
88 GBP2023-01-31
Fixed Assets
25,344 GBP2024-01-31
18,121 GBP2023-01-31
Total Inventories
2,755,037 GBP2024-01-31
2,754,637 GBP2023-01-31
Debtors
3,501,200 GBP2024-01-31
4,253,490 GBP2023-01-31
Cash at bank and in hand
28,639 GBP2024-01-31
57,356 GBP2023-01-31
Current Assets
6,284,876 GBP2024-01-31
7,065,483 GBP2023-01-31
Creditors
Current
4,209,597 GBP2024-01-31
5,231,502 GBP2023-01-31
Net Current Assets/Liabilities
2,075,279 GBP2024-01-31
1,833,981 GBP2023-01-31
Total Assets Less Current Liabilities
2,100,623 GBP2024-01-31
1,852,102 GBP2023-01-31
Creditors
Non-current
-13,333 GBP2024-01-31
-23,333 GBP2023-01-31
Net Assets/Liabilities
2,080,976 GBP2024-01-31
1,824,261 GBP2023-01-31
Equity
Called up share capital
100 GBP2024-01-31
100 GBP2023-01-31
Equity
2,080,976 GBP2024-01-31
1,824,261 GBP2023-01-31
Wages/Salaries
256,271 GBP2023-02-01 ~ 2024-01-31
244,927 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
30,267 GBP2023-02-01 ~ 2024-01-31
25,653 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
246,116 GBP2023-02-01 ~ 2024-01-31
168,711 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
532,654 GBP2023-02-01 ~ 2024-01-31
439,291 GBP2022-02-01 ~ 2023-01-31
Average Number of Employees
102023-02-01 ~ 2024-01-31
102022-02-01 ~ 2023-01-31
Director Remuneration
56,837 GBP2023-02-01 ~ 2024-01-31
18,096 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
6,732 GBP2023-02-01 ~ 2024-01-31
4,780 GBP2022-02-01 ~ 2023-01-31
Current Tax for the Period
194,348 GBP2023-02-01 ~ 2024-01-31
230,230 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
190,473 GBP2023-02-01 ~ 2024-01-31
230,681 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
11,318 GBP2024-01-31
10,257 GBP2023-01-31
Furniture and fittings
5,515 GBP2024-01-31
5,165 GBP2023-01-31
Computers
21,677 GBP2024-01-31
13,095 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
38,510 GBP2024-01-31
28,517 GBP2023-01-31
Property, Plant & Equipment - Disposals
Computers
-4,487 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Disposals
-4,487 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,910 GBP2024-01-31
2,747 GBP2023-01-31
Furniture and fittings
2,909 GBP2024-01-31
1,846 GBP2023-01-31
Computers
5,435 GBP2024-01-31
5,891 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
13,254 GBP2024-01-31
10,484 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
2,163 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
1,063 GBP2023-02-01 ~ 2024-01-31
Computers
3,506 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
6,732 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-3,962 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-3,962 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Plant and equipment
6,408 GBP2024-01-31
7,510 GBP2023-01-31
Furniture and fittings
2,606 GBP2024-01-31
3,319 GBP2023-01-31
Computers
16,242 GBP2024-01-31
7,204 GBP2023-01-31
Investments in Group Undertakings
Cost valuation
88 GBP2023-01-31
Merchandise
2,755,037 GBP2024-01-31
2,754,637 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
3,395,764 GBP2024-01-31
4,157,756 GBP2023-01-31
Other Debtors
Current
7,090 GBP2024-01-31
11,835 GBP2023-01-31
Amount of value-added tax that is recoverable
Current
48,676 GBP2024-01-31
17,615 GBP2023-01-31
Prepayments/Accrued Income
Current
49,670 GBP2024-01-31
66,284 GBP2023-01-31
Debtors
Current, Amounts falling due within one year
3,501,200 GBP2024-01-31
4,253,490 GBP2023-01-31
Bank Borrowings/Overdrafts
Current
10,000 GBP2024-01-31
10,000 GBP2023-01-31
Trade Creditors/Trade Payables
Current
2,457,980 GBP2024-01-31
2,867,415 GBP2023-01-31
Corporation Tax Payable
Current
113,541 GBP2024-01-31
340,494 GBP2023-01-31
Other Taxation & Social Security Payable
Current
6,192 GBP2023-01-31
Other Creditors
Current
1,315,316 GBP2024-01-31
1,810,887 GBP2023-01-31
Loans received from directors
139,236 GBP2024-01-31
2,222 GBP2023-01-31
Accrued Liabilities
Current
173,524 GBP2024-01-31
194,292 GBP2023-01-31
Bank Borrowings
Current, Amounts falling due within one year
10,000 GBP2024-01-31
10,000 GBP2023-01-31
Non-current, Between one and two years
10,000 GBP2024-01-31
10,000 GBP2023-01-31
Non-current, Between two and five year
3,333 GBP2024-01-31
13,333 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
25,374 GBP2024-01-31
25,233 GBP2023-01-31
Between one and five year
30,701 GBP2024-01-31
44,873 GBP2023-01-31
All periods
56,075 GBP2024-01-31
70,106 GBP2023-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
6,314 GBP2024-01-31
4,508 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
25 shares2024-01-31
Class 3 ordinary share
25 shares2024-01-31
Class 4 ordinary share
25 shares2024-01-31
Profit/Loss
Retained earnings (accumulated losses)
596,493 GBP2023-02-01 ~ 2024-01-31
Cash and Cash Equivalents
28,639 GBP2024-01-31
57,356 GBP2023-01-31
138,246 GBP2022-01-31