Cost of Sales
-11,487,575 GBP2024-02-01 ~ 2025-01-31
-11,661,759 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
-3,242,731 GBP2024-02-01 ~ 2025-01-31
-3,261,019 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
8,822 GBP2024-02-01 ~ 2025-01-31
0 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
1,074,690 GBP2024-02-01 ~ 2025-01-31
701,059 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
792,044 GBP2024-02-01 ~ 2025-01-31
454,811 GBP2023-02-01 ~ 2024-01-31
Equity
Retained earnings (accumulated losses)
4,335,899 GBP2025-01-31
3,693,855 GBP2024-01-31
3,389,044 GBP2023-01-31
Dividends Paid
-150,000 GBP2024-02-01 ~ 2025-01-31
Retained earnings (accumulated losses)
-150,000 GBP2023-02-01 ~ 2024-01-31
Intangible Assets
Other than goodwill
202,979 GBP2025-01-31
53,183 GBP2024-01-31
Property, Plant & Equipment
1,444,704 GBP2025-01-31
1,549,044 GBP2024-01-31
Fixed Assets
1,647,683 GBP2025-01-31
1,602,227 GBP2024-01-31
Debtors
403,456 GBP2025-01-31
392,007 GBP2024-01-31
Cash at bank and in hand
3,433,622 GBP2025-01-31
2,943,912 GBP2024-01-31
Current Assets
4,350,648 GBP2025-01-31
3,816,368 GBP2024-01-31
Net Current Assets/Liabilities
2,957,795 GBP2025-01-31
2,391,752 GBP2024-01-31
Total Assets Less Current Liabilities
4,605,478 GBP2025-01-31
3,993,979 GBP2024-01-31
Net Assets/Liabilities
4,335,900 GBP2025-01-31
3,693,856 GBP2024-01-31
Equity
Called up share capital
1 GBP2025-01-31
1 GBP2024-01-31
Equity
4,335,900 GBP2025-01-31
3,693,856 GBP2024-01-31
Audit Fees/Expenses
5,000 GBP2024-02-01 ~ 2025-01-31
5,000 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
1142024-02-01 ~ 2025-01-31
1072023-02-01 ~ 2024-01-31
Wages/Salaries
1,701,911 GBP2024-02-01 ~ 2025-01-31
1,534,480 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
25,854 GBP2024-02-01 ~ 2025-01-31
29,366 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
1,824,085 GBP2024-02-01 ~ 2025-01-31
1,650,247 GBP2023-02-01 ~ 2024-01-31
Director Remuneration
84,226 GBP2024-02-01 ~ 2025-01-31
60,394 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-15,220 GBP2024-02-01 ~ 2025-01-31
43,340 GBP2023-02-01 ~ 2024-01-31
Intangible Assets - Gross Cost
Goodwill
846,348 GBP2025-01-31
846,348 GBP2024-01-31
Patents/Trademarks/Licences/Concessions
279,800 GBP2025-01-31
118,186 GBP2024-01-31
Intangible Assets - Gross Cost
1,126,148 GBP2025-01-31
964,534 GBP2024-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
846,348 GBP2025-01-31
846,348 GBP2024-01-31
Intangible Assets - Accumulated Amortisation & Impairment
923,169 GBP2025-01-31
911,350 GBP2024-01-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2024-02-01 ~ 2025-01-31
Patents/Trademarks/Licences/Concessions
11,819 GBP2024-02-01 ~ 2025-01-31
Intangible Assets - Increase From Amortisation Charge for Year
11,819 GBP2024-02-01 ~ 2025-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
76,821 GBP2025-01-31
Intangible Assets
Goodwill
0 GBP2025-01-31
0 GBP2024-01-31
Patents/Trademarks/Licences/Concessions
202,979 GBP2025-01-31
53,183 GBP2024-01-31
Intangible Assets
202,979 GBP2025-01-31
53,183 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
819,116 GBP2025-01-31
819,116 GBP2024-01-31
Plant and equipment
912,213 GBP2025-01-31
912,213 GBP2024-01-31
Motor vehicles
69,838 GBP2025-01-31
69,838 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
5,462,510 GBP2025-01-31
5,331,825 GBP2024-01-31
Furniture and fittings
3,473,774 GBP2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
744,366 GBP2025-01-31
725,716 GBP2024-01-31
Furniture and fittings
2,461,647 GBP2025-01-31
2,283,036 GBP2024-01-31
Motor vehicles
54,835 GBP2025-01-31
49,834 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,017,806 GBP2025-01-31
3,782,779 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
32,765 GBP2024-02-01 ~ 2025-01-31
Plant and equipment
18,650 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
178,611 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
5,001 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
235,027 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
249,727 GBP2025-01-31
282,491 GBP2024-01-31
Plant and equipment
167,847 GBP2025-01-31
186,497 GBP2024-01-31
Furniture and fittings
1,012,127 GBP2025-01-31
1,060,052 GBP2024-01-31
Motor vehicles
15,003 GBP2025-01-31
20,004 GBP2024-01-31
Finished Goods/Goods for Resale
513,570 GBP2025-01-31
480,449 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
134,999 GBP2025-01-31
121,037 GBP2024-01-31
Other Debtors
Current
265,499 GBP2025-01-31
270,970 GBP2024-01-31
Prepayments/Accrued Income
Current
2,958 GBP2025-01-31
0 GBP2024-01-31
Bank Borrowings/Overdrafts
Current
12,119 GBP2025-01-31
34,133 GBP2024-01-31
Trade Creditors/Trade Payables
Current
596,088 GBP2025-01-31
751,054 GBP2024-01-31
Corporation Tax Payable
Current
297,866 GBP2025-01-31
133,166 GBP2024-01-31
Other Taxation & Social Security Payable
Current
34,894 GBP2025-01-31
26,313 GBP2024-01-31
Other Creditors
Current
339,652 GBP2025-01-31
375,133 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
112,234 GBP2025-01-31
104,817 GBP2024-01-31
Creditors
Current
1,392,853 GBP2025-01-31
1,424,616 GBP2024-01-31
Bank Borrowings/Overdrafts
Non-current
3,935 GBP2025-01-31
19,260 GBP2024-01-31
Bank Borrowings
16,054 GBP2025-01-31
53,393 GBP2024-01-31
Total Borrowings
Current
12,119 GBP2025-01-31
34,133 GBP2024-01-31
Non-current
3,935 GBP2025-01-31
19,260 GBP2024-01-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2025-01-31
1 shares2024-01-31