Par Value of Share
Class 1 ordinary share
12024-02-01 ~ 2025-01-31
Turnover/Revenue
12,044,653 GBP2024-02-01 ~ 2025-01-31
14,472,563 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
8,728,739 GBP2024-02-01 ~ 2025-01-31
10,936,509 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
3,315,914 GBP2024-02-01 ~ 2025-01-31
3,536,054 GBP2023-02-01 ~ 2024-01-31
Distribution Costs
928,866 GBP2024-02-01 ~ 2025-01-31
1,037,121 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
1,579,105 GBP2024-02-01 ~ 2025-01-31
1,488,844 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
807,943 GBP2024-02-01 ~ 2025-01-31
1,010,089 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
2,942 GBP2024-02-01 ~ 2025-01-31
594 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
810,885 GBP2024-02-01 ~ 2025-01-31
1,010,683 GBP2023-02-01 ~ 2024-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
207,576 GBP2024-02-01 ~ 2025-01-31
248,975 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
603,309 GBP2024-02-01 ~ 2025-01-31
761,708 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
603,309 GBP2024-02-01 ~ 2025-01-31
761,708 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
991,589 GBP2025-01-31
906,071 GBP2024-01-31
Total Inventories
1,560,008 GBP2025-01-31
1,207,375 GBP2024-01-31
Debtors
1,192,121 GBP2025-01-31
1,205,613 GBP2024-01-31
Cash at bank and in hand
601,392 GBP2025-01-31
758,075 GBP2024-01-31
Current Assets
3,353,521 GBP2025-01-31
3,171,063 GBP2024-01-31
Creditors
Current
1,566,044 GBP2025-01-31
1,595,843 GBP2024-01-31
Net Current Assets/Liabilities
1,787,477 GBP2025-01-31
1,575,220 GBP2024-01-31
Total Assets Less Current Liabilities
2,779,066 GBP2025-01-31
2,481,291 GBP2024-01-31
Net Assets/Liabilities
2,679,216 GBP2025-01-31
2,405,907 GBP2024-01-31
Equity
Called up share capital
1,650 GBP2025-01-31
1,650 GBP2024-01-31
1,650 GBP2023-01-31
Retained earnings (accumulated losses)
2,677,566 GBP2025-01-31
2,404,257 GBP2024-01-31
2,137,549 GBP2023-01-31
Equity
2,679,216 GBP2025-01-31
2,405,907 GBP2024-01-31
2,139,199 GBP2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-330,000 GBP2024-02-01 ~ 2025-01-31
-495,000 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
-330,000 GBP2024-02-01 ~ 2025-01-31
-495,000 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
603,309 GBP2024-02-01 ~ 2025-01-31
761,708 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
1,783,901 GBP2024-02-01 ~ 2025-01-31
1,747,415 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
169,561 GBP2024-02-01 ~ 2025-01-31
169,607 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
28,060 GBP2024-02-01 ~ 2025-01-31
26,732 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
1,981,522 GBP2024-02-01 ~ 2025-01-31
1,943,754 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
432024-02-01 ~ 2025-01-31
452023-02-01 ~ 2024-01-31
Director Remuneration
456,835 GBP2024-02-01 ~ 2025-01-31
459,035 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
117,685 GBP2024-02-01 ~ 2025-01-31
111,369 GBP2023-02-01 ~ 2024-01-31
Audit Fees/Expenses
12,250 GBP2024-02-01 ~ 2025-01-31
12,000 GBP2023-02-01 ~ 2024-01-31
Current Tax for the Period
182,818 GBP2024-02-01 ~ 2025-01-31
232,654 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
202,721 GBP2024-02-01 ~ 2025-01-31
252,671 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
904,901 GBP2025-01-31
904,901 GBP2024-01-31
Plant and equipment
2,504,376 GBP2025-01-31
2,334,667 GBP2024-01-31
Furniture and fittings
226,003 GBP2025-01-31
224,889 GBP2024-01-31
Property, Plant & Equipment - Disposals
Plant and equipment
-4,750 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
436,996 GBP2025-01-31
419,266 GBP2024-01-31
Plant and equipment
2,076,102 GBP2025-01-31
2,008,475 GBP2024-01-31
Furniture and fittings
209,884 GBP2025-01-31
206,466 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
17,730 GBP2024-02-01 ~ 2025-01-31
Plant and equipment
72,377 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
3,418 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-4,750 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Land and buildings
467,905 GBP2025-01-31
485,635 GBP2024-01-31
Plant and equipment
428,274 GBP2025-01-31
326,192 GBP2024-01-31
Furniture and fittings
16,119 GBP2025-01-31
18,423 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
149,600 GBP2025-01-31
166,599 GBP2024-01-31
Computers
221,483 GBP2025-01-31
208,995 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
4,006,363 GBP2025-01-31
3,840,051 GBP2024-01-31
Property, Plant & Equipment - Disposals
Motor vehicles
-38,899 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Disposals
-43,649 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
96,739 GBP2025-01-31
113,013 GBP2024-01-31
Computers
195,053 GBP2025-01-31
186,760 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,014,774 GBP2025-01-31
2,933,980 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
15,867 GBP2024-02-01 ~ 2025-01-31
Computers
8,293 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
117,685 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-32,141 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-36,891 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Motor vehicles
52,861 GBP2025-01-31
53,586 GBP2024-01-31
Computers
26,430 GBP2025-01-31
22,235 GBP2024-01-31
Raw Materials
445,787 GBP2025-01-31
421,905 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
1,111,262 GBP2025-01-31
1,136,867 GBP2024-01-31
Other Debtors
Current
3,347 GBP2025-01-31
26,288 GBP2024-01-31
Prepayments/Accrued Income
Current
77,512 GBP2025-01-31
42,458 GBP2024-01-31
Debtors
Amounts falling due within one year, Current
1,192,121 GBP2025-01-31
1,205,613 GBP2024-01-31
Trade Creditors/Trade Payables
Current
907,401 GBP2025-01-31
877,629 GBP2024-01-31
Corporation Tax Payable
Current
182,818 GBP2025-01-31
232,654 GBP2024-01-31
Other Taxation & Social Security Payable
Current
160,119 GBP2025-01-31
134,168 GBP2024-01-31
Other Creditors
Current
126,521 GBP2025-01-31
162,304 GBP2024-01-31
Accrued Liabilities
Current
189,185 GBP2025-01-31
189,088 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
11,357 GBP2025-01-31
Between one and five year
24,775 GBP2025-01-31
All periods
36,132 GBP2025-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
98,663 GBP2025-01-31
73,905 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,650 shares2025-01-31
Profit/Loss
Retained earnings (accumulated losses)
603,309 GBP2024-02-01 ~ 2025-01-31