Par Value of Share
Class 1 ordinary share
12024-03-01 ~ 2025-02-28
Turnover/Revenue
40,113,353 GBP2024-03-01 ~ 2025-02-28
38,290,604 GBP2023-03-01 ~ 2024-02-29
Cost of Sales
-34,163,693 GBP2024-03-01 ~ 2025-02-28
-32,789,330 GBP2023-03-01 ~ 2024-02-29
Gross Profit/Loss
5,949,660 GBP2024-03-01 ~ 2025-02-28
5,501,274 GBP2023-03-01 ~ 2024-02-29
Distribution Costs
-1,825 GBP2024-03-01 ~ 2025-02-28
-4,923 GBP2023-03-01 ~ 2024-02-29
Administrative Expenses
-5,447,208 GBP2024-03-01 ~ 2025-02-28
-4,888,185 GBP2023-03-01 ~ 2024-02-29
Operating Profit/Loss
950,476 GBP2024-03-01 ~ 2025-02-28
823,038 GBP2023-03-01 ~ 2024-02-29
Other Interest Receivable/Similar Income (Finance Income)
273 GBP2024-03-01 ~ 2025-02-28
92 GBP2023-03-01 ~ 2024-02-29
Profit/Loss on Ordinary Activities Before Tax
368,160 GBP2024-03-01 ~ 2025-02-28
245,981 GBP2023-03-01 ~ 2024-02-29
Profit/Loss
308,386 GBP2024-03-01 ~ 2025-02-28
197,326 GBP2023-03-01 ~ 2024-02-29
Comprehensive Income/Expense
308,386 GBP2024-03-01 ~ 2025-02-28
197,326 GBP2023-03-01 ~ 2024-02-29
Property, Plant & Equipment
1,362,781 GBP2025-02-28
1,946,630 GBP2024-02-29
Fixed Assets
1,362,781 GBP2025-02-28
1,946,630 GBP2024-02-29
Total Inventories
15,041,051 GBP2025-02-28
18,392,390 GBP2024-02-29
Debtors
4,798,428 GBP2025-02-28
3,870,870 GBP2024-02-29
Cash at bank and in hand
1,008 GBP2025-02-28
1,300 GBP2024-02-29
Current Assets
19,840,487 GBP2025-02-28
22,264,560 GBP2024-02-29
Creditors
Current
13,391,461 GBP2025-02-28
16,715,609 GBP2024-02-29
Net Current Assets/Liabilities
6,449,026 GBP2025-02-28
5,548,951 GBP2024-02-29
Total Assets Less Current Liabilities
7,811,807 GBP2025-02-28
7,495,581 GBP2024-02-29
Creditors
Non-current
-622,914 GBP2025-02-28
-615,838 GBP2024-02-29
Net Assets/Liabilities
6,883,709 GBP2025-02-28
6,575,323 GBP2024-02-29
Equity
Called up share capital
250,000 GBP2025-02-28
250,000 GBP2024-02-29
250,000 GBP2023-02-28
Share premium
187,528 GBP2025-02-28
187,528 GBP2024-02-29
187,528 GBP2023-02-28
Revaluation reserve
452,911 GBP2024-02-29
452,911 GBP2023-02-28
Capital redemption reserve
113,000 GBP2025-02-28
113,000 GBP2024-02-29
113,000 GBP2023-02-28
Retained earnings (accumulated losses)
6,333,181 GBP2025-02-28
5,571,884 GBP2024-02-29
5,374,558 GBP2023-02-28
Equity
6,883,709 GBP2025-02-28
6,575,323 GBP2024-02-29
6,377,997 GBP2023-02-28
Comprehensive Income/Expense
Retained earnings (accumulated losses)
761,297 GBP2024-03-01 ~ 2025-02-28
197,326 GBP2023-03-01 ~ 2024-02-29
Wages/Salaries
2,566,273 GBP2024-03-01 ~ 2025-02-28
2,440,705 GBP2023-03-01 ~ 2024-02-29
Social Security Costs
374,128 GBP2024-03-01 ~ 2025-02-28
364,744 GBP2023-03-01 ~ 2024-02-29
Pension & Other Post-employment Benefit Costs/Other Pension Costs
158,728 GBP2024-03-01 ~ 2025-02-28
147,898 GBP2023-03-01 ~ 2024-02-29
Staff Costs/Employee Benefits Expense
3,099,129 GBP2024-03-01 ~ 2025-02-28
2,953,347 GBP2023-03-01 ~ 2024-02-29
Average Number of Employees
1092024-03-01 ~ 2025-02-28
1022023-03-01 ~ 2024-02-29
Director Remuneration
361,502 GBP2024-03-01 ~ 2025-02-28
311,334 GBP2023-03-01 ~ 2024-02-29
Property, Plant & Equipment - Depreciation Expense
Owned assets
140,469 GBP2024-03-01 ~ 2025-02-28
86,790 GBP2023-03-01 ~ 2024-02-29
Audit Fees/Expenses
15,000 GBP2024-03-01 ~ 2025-02-28
13,000 GBP2023-03-01 ~ 2024-02-29
Current Tax for the Period
57,752 GBP2024-03-01 ~ 2025-02-28
17,347 GBP2023-03-01 ~ 2024-02-29
Tax Expense/Credit at Applicable Tax Rate
92,040 GBP2024-03-01 ~ 2025-02-28
60,246 GBP2023-03-01 ~ 2024-02-29
Intangible Assets - Gross Cost
Net goodwill
62,114 GBP2024-02-29
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
62,114 GBP2024-02-29
Property, Plant & Equipment - Gross Cost
Land and buildings
1,252,380 GBP2024-02-29
Plant and equipment
891,528 GBP2025-02-28
824,878 GBP2024-02-29
Furniture and fittings
215,033 GBP2025-02-28
215,033 GBP2024-02-29
Motor vehicles
2,393,148 GBP2025-02-28
2,164,558 GBP2024-02-29
Property, Plant & Equipment - Gross Cost
3,499,709 GBP2025-02-28
4,456,849 GBP2024-02-29
Property, Plant & Equipment - Disposals
Motor vehicles
-418,650 GBP2024-03-01 ~ 2025-02-28
Property, Plant & Equipment - Disposals
-418,650 GBP2024-03-01 ~ 2025-02-28
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-1,252,380 GBP2024-03-01 ~ 2025-02-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
469,391 GBP2024-02-29
Plant and equipment
782,187 GBP2025-02-28
744,786 GBP2024-02-29
Furniture and fittings
194,969 GBP2025-02-28
189,264 GBP2024-02-29
Motor vehicles
1,159,772 GBP2025-02-28
1,106,778 GBP2024-02-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,136,928 GBP2025-02-28
2,510,219 GBP2024-02-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
37,401 GBP2024-03-01 ~ 2025-02-28
Furniture and fittings
5,705 GBP2024-03-01 ~ 2025-02-28
Motor vehicles
407,876 GBP2024-03-01 ~ 2025-02-28
Property, Plant & Equipment - Increase From Depreciation Charge for Year
450,982 GBP2024-03-01 ~ 2025-02-28
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-354,882 GBP2024-03-01 ~ 2025-02-28
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-354,882 GBP2024-03-01 ~ 2025-02-28
Property, Plant & Equipment
Plant and equipment
109,341 GBP2025-02-28
80,092 GBP2024-02-29
Furniture and fittings
20,064 GBP2025-02-28
25,769 GBP2024-02-29
Motor vehicles
1,233,376 GBP2025-02-28
1,057,780 GBP2024-02-29
Land and buildings
782,989 GBP2024-02-29
Merchandise
1,911,996 GBP2025-02-28
1,743,141 GBP2024-02-29
Finished Goods
13,129,055 GBP2025-02-28
16,649,249 GBP2024-02-29
Trade Debtors/Trade Receivables
Current
2,755,766 GBP2025-02-28
2,960,182 GBP2024-02-29
Amounts Owed by Group Undertakings
Current
1,465,312 GBP2025-02-28
682,323 GBP2024-02-29
Other Debtors
Current
259,291 GBP2025-02-28
220,605 GBP2024-02-29
Prepayments
Current
315,059 GBP2025-02-28
2,760 GBP2024-02-29
Debtors
Current, Amounts falling due within one year
4,798,428 GBP2025-02-28
3,870,870 GBP2024-02-29
Bank Borrowings/Overdrafts
Current
244,156 GBP2025-02-28
440,405 GBP2024-02-29
Other Remaining Borrowings
Current
5,625,613 GBP2025-02-28
8,837,612 GBP2024-02-29
Finance Lease Liabilities - Total Present Value
Current
350,442 GBP2025-02-28
342,685 GBP2024-02-29
Trade Creditors/Trade Payables
Current
3,173,615 GBP2025-02-28
3,284,156 GBP2024-02-29
Amounts owed to group undertakings
Current
1,624,098 GBP2025-02-28
1,717,899 GBP2024-02-29
Corporation Tax Payable
Current
57,752 GBP2025-02-28
17,319 GBP2024-02-29
Other Taxation & Social Security Payable
Current
94,191 GBP2025-02-28
93,722 GBP2024-02-29
Accrued Liabilities
Current
2,084,359 GBP2025-02-28
1,815,145 GBP2024-02-29
Finance Lease Liabilities - Total Present Value
Non-current
622,914 GBP2025-02-28
615,838 GBP2024-02-29
Total Borrowings
Current, Amounts falling due within one year
5,869,769 GBP2025-02-28
9,278,017 GBP2024-02-29
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
622,914 GBP2025-02-28
hire purchase agreements
973,356 GBP2025-02-28
958,523 GBP2024-02-29
Bank Overdrafts
Secured
244,156 GBP2025-02-28
440,405 GBP2024-02-29
Total Borrowings
Secured
6,843,125 GBP2025-02-28
10,236,540 GBP2024-02-29
Amounts set aside to cover potential liabilities or losses
Deferred taxation
305,184 GBP2025-02-28
304,420 GBP2024-02-29
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,000 shares2025-02-28
Profit/Loss
Retained earnings (accumulated losses)
308,386 GBP2024-03-01 ~ 2025-02-28