(expand)Turnover/Revenue
11,431,432 GBP2024-02-01 ~ 2025-01-31
10,232,295 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
-1,255,433 GBP2024-02-01 ~ 2025-01-31
-1,098,943 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
10,175,999 GBP2024-02-01 ~ 2025-01-31
9,133,352 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
-10,423,667 GBP2024-02-01 ~ 2025-01-31
-9,052,357 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
-233,318 GBP2024-02-01 ~ 2025-01-31
89,528 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
-408,150 GBP2024-02-01 ~ 2025-01-31
-253,881 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
-302,372 GBP2024-02-01 ~ 2025-01-31
-410,983 GBP2023-02-01 ~ 2024-01-31
Equity
Retained earnings (accumulated losses)
220,498 GBP2025-01-31
522,870 GBP2024-01-31
933,853 GBP2023-01-31
Intangible Assets
3,311,775 GBP2025-01-31
3,943,267 GBP2024-01-31
Property, Plant & Equipment
3,180,402 GBP2025-01-31
3,232,765 GBP2024-01-31
Fixed Assets - Investments
3 GBP2025-01-31
3 GBP2024-01-31
Fixed Assets
6,492,180 GBP2025-01-31
7,176,035 GBP2024-01-31
Total Inventories
154,200 GBP2025-01-31
154,200 GBP2024-01-31
Debtors
3,706,390 GBP2025-01-31
3,922,340 GBP2024-01-31
Cash at bank and in hand
56,787 GBP2025-01-31
63,868 GBP2024-01-31
Current Assets
3,917,377 GBP2025-01-31
4,140,408 GBP2024-01-31
Net Current Assets/Liabilities
-2,564,138 GBP2025-01-31
-3,280,471 GBP2024-01-31
Total Assets Less Current Liabilities
3,928,042 GBP2025-01-31
3,895,564 GBP2024-01-31
Creditors
Amounts falling due after one year
-3,670,475 GBP2025-01-31
-3,226,996 GBP2024-01-31
3,226,996 GBP2024-01-31
Net Assets/Liabilities
220,598 GBP2025-01-31
522,970 GBP2024-01-31
Equity
Called up share capital
100 GBP2025-01-31
100 GBP2024-01-31
Equity
220,598 GBP2025-01-31
522,970 GBP2024-01-31
Property, Plant & Equipment - Depreciation Expense
517,172 GBP2024-02-01 ~ 2025-01-31
428,611 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
25.002024-02-01 ~ 2025-01-31
Tools/Equipment for furniture and fittings
25.002024-02-01 ~ 2025-01-31
Motor vehicles
25.002024-02-01 ~ 2025-01-31
Computers
33.33002024-02-01 ~ 2025-01-31
Audit Fees/Expenses
10,000 GBP2024-02-01 ~ 2025-01-31
7,000 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
2,717,051 GBP2024-02-01 ~ 2025-01-31
2,504,595 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
192,063 GBP2024-02-01 ~ 2025-01-31
164,699 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
47,897 GBP2024-02-01 ~ 2025-01-31
40,591 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
2,957,011 GBP2024-02-01 ~ 2025-01-31
2,709,885 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-108,629 GBP2024-02-01 ~ 2025-01-31
52,246 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
-102,038 GBP2024-02-01 ~ 2025-01-31
-63,470 GBP2023-02-01 ~ 2024-01-31
Intangible Assets - Gross Cost
Net goodwill
7,023,700 GBP2024-01-31
Intangible Assets - Gross Cost
7,023,700 GBP2025-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
3,711,925 GBP2025-01-31
3,080,432 GBP2024-01-31
Intangible Assets - Accumulated Amortisation & Impairment
3,711,925 GBP2025-01-31
3,080,432 GBP2024-01-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
631,493 GBP2024-02-01 ~ 2025-01-31
Intangible Assets - Increase From Amortisation Charge for Year
631,493 GBP2024-02-01 ~ 2025-01-31
Intangible Assets
Net goodwill
3,311,775 GBP2025-01-31
3,943,268 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,054,832 GBP2024-01-31
Land and buildings, Long leasehold
330,040 GBP2025-01-31
330,040 GBP2024-01-31
Plant and equipment
1,474,322 GBP2025-01-31
1,245,631 GBP2024-01-31
Tools/Equipment for furniture and fittings
856,165 GBP2025-01-31
790,509 GBP2024-01-31
Motor vehicles
125,511 GBP2025-01-31
125,511 GBP2024-01-31
Computers
175,576 GBP2025-01-31
163,128 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
5,174,126 GBP2025-01-31
4,709,651 GBP2024-01-31
Property, Plant & Equipment - Disposals
Plant and equipment
-600 GBP2024-02-01 ~ 2025-01-31
Tools/Equipment for furniture and fittings
-510 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Disposals
-1,110 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
2,212,512 GBP2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
93,934 GBP2024-01-31
Plant and equipment
911,416 GBP2025-01-31
642,250 GBP2024-01-31
Tools/Equipment for furniture and fittings
617,337 GBP2025-01-31
485,417 GBP2024-01-31
Motor vehicles
125,511 GBP2025-01-31
101,281 GBP2024-01-31
Computers
144,077 GBP2025-01-31
118,689 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,993,724 GBP2025-01-31
1,476,887 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
49,594 GBP2024-02-01 ~ 2025-01-31
Plant and equipment
269,373 GBP2024-02-01 ~ 2025-01-31
Tools/Equipment for furniture and fittings
132,048 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
24,230 GBP2024-02-01 ~ 2025-01-31
Computers
25,388 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
517,172 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-207 GBP2024-02-01 ~ 2025-01-31
Tools/Equipment for furniture and fittings
-128 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-335 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
2,068,984 GBP2025-01-31
1,960,898 GBP2024-01-31
Land and buildings, Long leasehold
278,185 GBP2025-01-31
294,724 GBP2024-01-31
Plant and equipment
562,906 GBP2025-01-31
603,381 GBP2024-01-31
Tools/Equipment for furniture and fittings
238,828 GBP2025-01-31
305,092 GBP2024-01-31
Computers
31,499 GBP2025-01-31
44,439 GBP2024-01-31
Motor vehicles
24,230 GBP2024-01-31
Amounts invested in assets
Cost valuation, Non-current
3 GBP2025-01-31
Non-current
3 GBP2025-01-31
3 GBP2024-01-31
Finished Goods
154,200 GBP2025-01-31
154,200 GBP2024-01-31
Trade Debtors/Trade Receivables
40,286 GBP2025-01-31
46,886 GBP2024-01-31
Called-up share capital (not paid)
100 GBP2024-01-31
Prepayments/Accrued Income
688,906 GBP2025-01-31
816,864 GBP2024-01-31
Other Debtors
2,977,198 GBP2025-01-31
3,058,490 GBP2024-01-31
Bank Overdrafts
-233,204 GBP2024-01-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
179,918 GBP2025-01-31
1,925,361 GBP2024-01-31
Trade Creditors/Trade Payables
Amounts falling due within one year
430,506 GBP2025-01-31
301,262 GBP2024-01-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
189,257 GBP2025-01-31
118,347 GBP2024-01-31
Corporation Tax Payable
Amounts falling due within one year
242,426 GBP2025-01-31
277,905 GBP2024-01-31
Other Taxation & Social Security Payable
Amounts falling due within one year
79,007 GBP2025-01-31
193,908 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
143,113 GBP2025-01-31
48,908 GBP2024-01-31
Amounts owed to directors
Amounts falling due within one year
163,114 GBP2025-01-31
163,114 GBP2024-01-31
Other Creditors
Amounts falling due within one year
5,054,174 GBP2025-01-31
4,392,074 GBP2024-01-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
2,649,334 GBP2025-01-31
2,252,288 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
221,641 GBP2025-01-31
175,208 GBP2024-01-31
Other Creditors
Amounts falling due after one year
799,500 GBP2025-01-31
799,500 GBP2024-01-31
Minimum gross finance lease payments owing
Amounts falling due within one year
143,113 GBP2025-01-31
48,908 GBP2024-01-31
Between one and five year
221,641 GBP2025-01-31
175,208 GBP2024-01-31
Minimum gross finance lease payments owing
364,754 GBP2025-01-31
224,116 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
364,754 GBP2025-01-31
224,116 GBP2024-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
36,969 GBP2025-01-31
145,598 GBP2024-01-31
Deferred Tax Liabilities
36,969 GBP2025-01-31
145,598 GBP2024-01-31
Par Value of Share
Class 1 ordinary share
1 shares2024-02-01 ~ 2025-01-31
Advances or credits given to directors
97,114 GBP2025-01-31
97,114 GBP2024-01-31