Cost of Sales
-10,980,676 GBP2023-01-20 ~ 2024-01-19
-10,678,159 GBP2022-01-20 ~ 2023-01-19
Administrative Expenses
-2,396,961 GBP2023-01-20 ~ 2024-01-19
-2,106,237 GBP2022-01-20 ~ 2023-01-19
Other Interest Receivable/Similar Income (Finance Income)
60,583 GBP2023-01-20 ~ 2024-01-19
3,873 GBP2022-01-20 ~ 2023-01-19
Profit/Loss on Ordinary Activities Before Tax
625,318 GBP2023-01-20 ~ 2024-01-19
1,207,350 GBP2022-01-20 ~ 2023-01-19
Profit/Loss
465,147 GBP2023-01-20 ~ 2024-01-19
978,445 GBP2022-01-20 ~ 2023-01-19
Equity
Retained earnings (accumulated losses)
11,159,423 GBP2024-01-19
11,057,926 GBP2023-01-19
10,479,481 GBP2022-01-19
Dividends Paid
-363,650 GBP2023-01-20 ~ 2024-01-19
Retained earnings (accumulated losses)
-400,000 GBP2022-01-20 ~ 2023-01-19
Property, Plant & Equipment
4,621,013 GBP2024-01-19
4,659,460 GBP2023-01-19
Investment Property
925,300 GBP2024-01-19
925,300 GBP2023-01-19
Fixed Assets
5,546,313 GBP2024-01-19
5,584,760 GBP2023-01-19
Debtors
151,982 GBP2024-01-19
100,796 GBP2023-01-19
Cash at bank and in hand
3,724,380 GBP2024-01-19
4,398,664 GBP2023-01-19
Current Assets
8,950,721 GBP2024-01-19
9,286,613 GBP2023-01-19
Net Current Assets/Liabilities
6,496,509 GBP2024-01-19
6,597,408 GBP2023-01-19
Total Assets Less Current Liabilities
12,042,822 GBP2024-01-19
12,182,168 GBP2023-01-19
Creditors
Non-current, Amounts falling due after one year
-660,000 GBP2023-01-19
Net Assets/Liabilities
11,559,423 GBP2024-01-19
11,457,926 GBP2023-01-19
Equity
Called up share capital
400,000 GBP2024-01-19
400,000 GBP2023-01-19
Equity
11,559,423 GBP2024-01-19
11,457,926 GBP2023-01-19
Audit Fees/Expenses
11,500 GBP2023-01-20 ~ 2024-01-19
11,500 GBP2022-01-20 ~ 2023-01-19
Average Number of Employees
1502023-01-20 ~ 2024-01-19
1542022-01-20 ~ 2023-01-19
Wages/Salaries
3,334,407 GBP2023-01-20 ~ 2024-01-19
3,058,181 GBP2022-01-20 ~ 2023-01-19
Pension & Other Post-employment Benefit Costs/Other Pension Costs
293,204 GBP2023-01-20 ~ 2024-01-19
232,735 GBP2022-01-20 ~ 2023-01-19
Staff Costs/Employee Benefits Expense
3,627,611 GBP2023-01-20 ~ 2024-01-19
3,290,916 GBP2022-01-20 ~ 2023-01-19
Director Remuneration
171,579 GBP2023-01-20 ~ 2024-01-19
131,157 GBP2022-01-20 ~ 2023-01-19
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-843 GBP2023-01-20 ~ 2024-01-19
-13,731 GBP2022-01-20 ~ 2023-01-19
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
4,633,554 GBP2024-01-19
4,633,554 GBP2023-01-19
Furniture and fittings
361,687 GBP2024-01-19
361,687 GBP2023-01-19
Computers
75,805 GBP2024-01-19
70,885 GBP2023-01-19
Motor vehicles
210,006 GBP2024-01-19
189,119 GBP2023-01-19
Property, Plant & Equipment - Gross Cost
5,509,201 GBP2024-01-19
5,483,394 GBP2023-01-19
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2023-01-20 ~ 2024-01-19
Computers
0 GBP2023-01-20 ~ 2024-01-19
Motor vehicles
-59,971 GBP2023-01-20 ~ 2024-01-19
Property, Plant & Equipment - Other Disposals
-59,971 GBP2023-01-20 ~ 2024-01-19
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
228,149 GBP2024-01-19
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
262,102 GBP2024-01-19
227,325 GBP2023-01-19
Computers
49,957 GBP2024-01-19
38,347 GBP2023-01-19
Motor vehicles
107,734 GBP2024-01-19
138,484 GBP2023-01-19
Property, Plant & Equipment - Accumulated Depreciation & Impairment
888,188 GBP2024-01-19
823,934 GBP2023-01-19
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
46,336 GBP2023-01-20 ~ 2024-01-19
Land and buildings, Under hire purchased contracts or finance leases
2,281 GBP2023-01-20 ~ 2024-01-19
Furniture and fittings
34,777 GBP2023-01-20 ~ 2024-01-19
Computers
11,610 GBP2023-01-20 ~ 2024-01-19
Motor vehicles
26,921 GBP2023-01-20 ~ 2024-01-19
Property, Plant & Equipment - Increase From Depreciation Charge for Year
121,925 GBP2023-01-20 ~ 2024-01-19
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2023-01-20 ~ 2024-01-19
Computers
0 GBP2023-01-20 ~ 2024-01-19
Motor vehicles
-57,671 GBP2023-01-20 ~ 2024-01-19
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-57,671 GBP2023-01-20 ~ 2024-01-19
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
22,814 GBP2024-01-19
Property, Plant & Equipment
Owned/Freehold, Land and buildings
4,187,973 GBP2024-01-19
Land and buildings, Under hire purchased contracts or finance leases
205,335 GBP2024-01-19
Furniture and fittings
99,585 GBP2024-01-19
134,362 GBP2023-01-19
Computers
25,848 GBP2024-01-19
32,538 GBP2023-01-19
Motor vehicles
102,272 GBP2024-01-19
50,635 GBP2023-01-19
Land and buildings, Owned/Freehold
4,234,309 GBP2023-01-19
Investment Property - Fair Value Model
925,300 GBP2023-01-19
Finished Goods/Goods for Resale
5,074,359 GBP2024-01-19
4,787,153 GBP2023-01-19
Trade Debtors/Trade Receivables
Current
109,556 GBP2024-01-19
78,932 GBP2023-01-19
Other Debtors
Current
2,850 GBP2024-01-19
2,850 GBP2023-01-19
Prepayments/Accrued Income
Current
39,576 GBP2024-01-19
19,014 GBP2023-01-19
Debtors
Amounts falling due within one year, Current
151,982 GBP2024-01-19
100,796 GBP2023-01-19
Bank Borrowings/Overdrafts
Current
240,000 GBP2024-01-19
240,000 GBP2023-01-19
Other Remaining Borrowings
Current
113,626 GBP2024-01-19
68,193 GBP2023-01-19
Trade Creditors/Trade Payables
Current
360,349 GBP2024-01-19
561,678 GBP2023-01-19
Corporation Tax Payable
Current
160,980 GBP2024-01-19
242,636 GBP2023-01-19
Other Taxation & Social Security Payable
Current
725,648 GBP2024-01-19
700,564 GBP2023-01-19
Other Creditors
Current
686,383 GBP2024-01-19
671,399 GBP2023-01-19
Accrued Liabilities/Deferred Income
Current
167,226 GBP2024-01-19
204,735 GBP2023-01-19
Creditors
Current
2,454,212 GBP2024-01-19
2,689,205 GBP2023-01-19
Bank Borrowings/Overdrafts
Non-current
420,000 GBP2024-01-19
660,000 GBP2023-01-19
Bank Borrowings
660,000 GBP2024-01-19
900,000 GBP2023-01-19
Total Borrowings
773,626 GBP2024-01-19
968,193 GBP2023-01-19
Current
353,626 GBP2024-01-19
308,193 GBP2023-01-19
Non-current
420,000 GBP2024-01-19
660,000 GBP2023-01-19
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
140,150 GBP2024-01-19
150,398 GBP2023-01-19
Between two and five year
303,000 GBP2024-01-19
455,112 GBP2023-01-19
More than five year
33,750 GBP2024-01-19
229,715 GBP2023-01-19
Future Minimum Lease Payments Under Non-cancellable Operating Leases
476,900 GBP2024-01-19
835,225 GBP2023-01-19