Par Value of Share
Class 1 ordinary share
12023-02-01 ~ 2024-01-31
Turnover/Revenue
8,386,837 GBP2023-02-01 ~ 2024-01-31
7,634,066 GBP2022-02-02 ~ 2023-01-31
Cost of Sales
5,984,487 GBP2023-02-01 ~ 2024-01-31
5,307,508 GBP2022-02-02 ~ 2023-01-31
Gross Profit/Loss
2,402,350 GBP2023-02-01 ~ 2024-01-31
2,326,558 GBP2022-02-02 ~ 2023-01-31
Distribution Costs
923,020 GBP2023-02-01 ~ 2024-01-31
990,617 GBP2022-02-02 ~ 2023-01-31
Administrative Expenses
1,457,443 GBP2023-02-01 ~ 2024-01-31
1,348,810 GBP2022-02-02 ~ 2023-01-31
Operating Profit/Loss
44,888 GBP2023-02-01 ~ 2024-01-31
8,150 GBP2022-02-02 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
5,373 GBP2023-02-01 ~ 2024-01-31
1,093 GBP2022-02-02 ~ 2023-01-31
Interest Payable/Similar Charges (Finance Costs)
31,631 GBP2023-02-01 ~ 2024-01-31
13,468 GBP2022-02-02 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
-116,370 GBP2023-02-01 ~ 2024-01-31
-134,225 GBP2022-02-02 ~ 2023-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-19,818 GBP2023-02-01 ~ 2024-01-31
-3,606 GBP2022-02-02 ~ 2023-01-31
Profit/Loss
-96,552 GBP2023-02-01 ~ 2024-01-31
-130,619 GBP2022-02-02 ~ 2023-01-31
Comprehensive Income/Expense
-367,552 GBP2023-02-01 ~ 2024-01-31
2,170,381 GBP2022-02-02 ~ 2023-01-31
Property, Plant & Equipment
715,550 GBP2024-01-31
809,631 GBP2023-01-31
Total Inventories
3,052,310 GBP2024-01-31
3,259,569 GBP2023-01-31
Debtors
1,639,417 GBP2024-01-31
1,549,986 GBP2023-01-31
Cash at bank and in hand
1,327,862 GBP2024-01-31
1,055,684 GBP2023-01-31
Current Assets
6,019,589 GBP2024-01-31
5,865,239 GBP2023-01-31
Creditors
Current
1,271,708 GBP2024-01-31
1,113,069 GBP2023-01-31
Net Current Assets/Liabilities
4,747,881 GBP2024-01-31
4,752,170 GBP2023-01-31
Total Assets Less Current Liabilities
5,463,431 GBP2024-01-31
5,561,801 GBP2023-01-31
Net Assets/Liabilities
2,434,432 GBP2024-01-31
2,801,984 GBP2023-01-31
Equity
Called up share capital
9,000 GBP2024-01-31
9,000 GBP2023-01-31
9,000 GBP2022-02-01
Capital redemption reserve
13,500 GBP2024-01-31
13,500 GBP2023-01-31
13,500 GBP2022-02-01
Retained earnings (accumulated losses)
2,411,932 GBP2024-01-31
2,779,484 GBP2023-01-31
699,103 GBP2022-02-01
Equity
2,434,432 GBP2024-01-31
2,801,984 GBP2023-01-31
721,603 GBP2022-02-01
Dividends Paid
Retained earnings (accumulated losses)
-90,000 GBP2022-02-02 ~ 2023-01-31
Dividends Paid
-90,000 GBP2022-02-02 ~ 2023-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-367,552 GBP2023-02-01 ~ 2024-01-31
2,170,381 GBP2022-02-02 ~ 2023-01-31
Wages/Salaries
3,335,052 GBP2023-02-01 ~ 2024-01-31
2,885,184 GBP2022-02-02 ~ 2023-01-31
Social Security Costs
298,491 GBP2023-02-01 ~ 2024-01-31
276,981 GBP2022-02-02 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
217,777 GBP2023-02-01 ~ 2024-01-31
251,560 GBP2022-02-02 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
3,851,320 GBP2023-02-01 ~ 2024-01-31
3,413,725 GBP2022-02-02 ~ 2023-01-31
Average Number of Employees
1262023-02-01 ~ 2024-01-31
1292022-02-02 ~ 2023-01-31
Director Remuneration
107,520 GBP2023-02-01 ~ 2024-01-31
150,569 GBP2022-02-02 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
94,931 GBP2023-02-01 ~ 2024-01-31
110,750 GBP2022-02-02 ~ 2023-01-31
Audit Fees/Expenses
44,350 GBP2023-02-01 ~ 2024-01-31
29,313 GBP2022-02-02 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
401,076 GBP2024-01-31
401,076 GBP2023-01-31
Plant and equipment
2,399,692 GBP2024-01-31
2,414,088 GBP2023-01-31
Furniture and fittings
237,192 GBP2024-01-31
237,192 GBP2023-01-31
Motor vehicles
5,999 GBP2024-01-31
5,999 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
3,043,959 GBP2024-01-31
3,058,355 GBP2023-01-31
Property, Plant & Equipment - Disposals
Plant and equipment
-15,246 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Disposals
-15,246 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,121,298 GBP2024-01-31
2,079,077 GBP2023-01-31
Furniture and fittings
201,112 GBP2024-01-31
163,652 GBP2023-01-31
Motor vehicles
5,999 GBP2024-01-31
5,995 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,328,409 GBP2024-01-31
2,248,724 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
57,467 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
37,460 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
4 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
94,931 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-15,246 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-15,246 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Land and buildings
401,076 GBP2024-01-31
401,076 GBP2023-01-31
Plant and equipment
278,394 GBP2024-01-31
335,011 GBP2023-01-31
Furniture and fittings
36,080 GBP2024-01-31
73,540 GBP2023-01-31
Motor vehicles
4 GBP2023-01-31
Raw Materials
717,744 GBP2024-01-31
1,232,854 GBP2023-01-31
Value of work in progress
816,574 GBP2024-01-31
774,110 GBP2023-01-31
Finished Goods
1,517,992 GBP2024-01-31
1,252,605 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
1,555,360 GBP2024-01-31
1,424,804 GBP2023-01-31
Amount of corporation tax that is recoverable
Current
44,618 GBP2023-01-31
Prepayments/Accrued Income
Current
84,057 GBP2024-01-31
80,564 GBP2023-01-31
Debtors
Current, Amounts falling due within one year
1,639,417 GBP2024-01-31
1,549,986 GBP2023-01-31
Bank Borrowings/Overdrafts
Current
80,000 GBP2024-01-31
80,000 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Current
72,000 GBP2024-01-31
Trade Creditors/Trade Payables
Current
618,962 GBP2024-01-31
601,621 GBP2023-01-31
Other Taxation & Social Security Payable
Current
6,831 GBP2024-01-31
23,937 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
493,915 GBP2024-01-31
407,511 GBP2023-01-31
Bank Borrowings/Overdrafts
Non-current
133,333 GBP2024-01-31
213,333 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Non-current
252,000 GBP2024-01-31
Bank Borrowings
Current, Amounts falling due within one year
80,000 GBP2024-01-31
80,000 GBP2023-01-31
Non-current, Between one and two years
80,000 GBP2024-01-31
80,000 GBP2023-01-31
Non-current, Between two and five year
53,333 GBP2024-01-31
133,333 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
252,000 GBP2024-01-31
hire purchase agreements
324,000 GBP2024-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
60,666 GBP2024-01-31
80,484 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,000 shares2024-01-31
Profit/Loss
Retained earnings (accumulated losses)
-96,552 GBP2023-02-01 ~ 2024-01-31