Par Value of Share
Class 1 ordinary share
12023-02-01 ~ 2024-01-31
Class 2 ordinary share
12023-02-01 ~ 2024-01-31
Turnover/Revenue
11,932,706 GBP2023-02-01 ~ 2024-01-31
10,786,223 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
-7,656,929 GBP2023-02-01 ~ 2024-01-31
-7,337,667 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
4,275,777 GBP2023-02-01 ~ 2024-01-31
3,448,556 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-3,152,434 GBP2023-02-01 ~ 2024-01-31
-2,936,976 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
1,123,343 GBP2023-02-01 ~ 2024-01-31
511,580 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
5,852 GBP2023-02-01 ~ 2024-01-31
4,218 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
587,804 GBP2023-02-01 ~ 2024-01-31
221,002 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
353,108 GBP2023-02-01 ~ 2024-01-31
110,691 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
353,108 GBP2023-02-01 ~ 2024-01-31
110,691 GBP2022-02-01 ~ 2023-01-31
Intangible Assets
7,731,338 GBP2024-01-31
8,169,422 GBP2023-01-31
Property, Plant & Equipment
823,686 GBP2024-01-31
993,469 GBP2023-01-31
Fixed Assets
8,555,024 GBP2024-01-31
9,162,891 GBP2023-01-31
Total Inventories
420,786 GBP2024-01-31
414,929 GBP2023-01-31
Debtors
1,677,746 GBP2024-01-31
1,417,985 GBP2023-01-31
Cash at bank and in hand
1,293,793 GBP2024-01-31
1,159,731 GBP2023-01-31
Current Assets
3,392,325 GBP2024-01-31
2,992,645 GBP2023-01-31
Creditors
Current
2,596,317 GBP2024-01-31
2,854,540 GBP2023-01-31
Net Current Assets/Liabilities
796,008 GBP2024-01-31
138,105 GBP2023-01-31
Total Assets Less Current Liabilities
9,351,032 GBP2024-01-31
9,300,996 GBP2023-01-31
Net Assets/Liabilities
2,025,038 GBP2024-01-31
1,871,930 GBP2023-01-31
Equity
Called up share capital
100 GBP2024-01-31
100 GBP2023-01-31
100 GBP2022-01-31
Retained earnings (accumulated losses)
2,024,938 GBP2024-01-31
1,871,830 GBP2023-01-31
1,932,139 GBP2022-01-31
Equity
2,025,038 GBP2024-01-31
1,871,930 GBP2023-01-31
1,932,239 GBP2022-01-31
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2023-02-01 ~ 2024-01-31
-171,000 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
-200,000 GBP2023-02-01 ~ 2024-01-31
-171,000 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
353,108 GBP2023-02-01 ~ 2024-01-31
110,691 GBP2022-02-01 ~ 2023-01-31
Bank Overdrafts
-89,239 GBP2024-01-31
-157,724 GBP2023-01-31
-102,168 GBP2022-01-31
Wages/Salaries
1,756,155 GBP2023-02-01 ~ 2024-01-31
1,582,653 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
171,308 GBP2023-02-01 ~ 2024-01-31
219,458 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
31,311 GBP2023-02-01 ~ 2024-01-31
27,895 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
1,958,774 GBP2023-02-01 ~ 2024-01-31
1,830,006 GBP2022-02-01 ~ 2023-01-31
Average Number of Employees
702023-02-01 ~ 2024-01-31
662022-02-01 ~ 2023-01-31
Director Remuneration
14,358 GBP2023-02-01 ~ 2024-01-31
14,973 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
121,262 GBP2023-02-01 ~ 2024-01-31
136,855 GBP2022-02-01 ~ 2023-01-31
Audit Fees/Expenses
12,500 GBP2023-02-01 ~ 2024-01-31
12,500 GBP2022-02-01 ~ 2023-01-31
Current Tax for the Period
272,632 GBP2023-02-01 ~ 2024-01-31
90,661 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
141,249 GBP2023-02-01 ~ 2024-01-31
41,990 GBP2022-02-01 ~ 2023-01-31
Dividends Paid on Shares
200,000 GBP2023-02-01 ~ 2024-01-31
171,000 GBP2022-02-01 ~ 2023-01-31
Intangible Assets - Gross Cost
Net goodwill
13,188,886 GBP2023-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
5,457,548 GBP2024-01-31
5,019,464 GBP2023-01-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
438,084 GBP2023-02-01 ~ 2024-01-31
Intangible Assets
Net goodwill
7,731,338 GBP2024-01-31
8,169,422 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings
574,384 GBP2024-01-31
574,384 GBP2023-01-31
Plant and equipment
377,139 GBP2024-01-31
377,139 GBP2023-01-31
Furniture and fittings
924,895 GBP2024-01-31
924,895 GBP2023-01-31
Motor vehicles
80,076 GBP2024-01-31
110,918 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
1,956,494 GBP2024-01-31
1,987,336 GBP2023-01-31
Property, Plant & Equipment - Disposals
Motor vehicles
-30,842 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Disposals
-30,842 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
107,184 GBP2024-01-31
95,696 GBP2023-01-31
Plant and equipment
292,907 GBP2024-01-31
243,865 GBP2023-01-31
Furniture and fittings
667,140 GBP2024-01-31
574,600 GBP2023-01-31
Motor vehicles
65,577 GBP2024-01-31
79,706 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,132,808 GBP2024-01-31
993,867 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
11,488 GBP2023-02-01 ~ 2024-01-31
Plant and equipment
49,042 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
92,540 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
14,499 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
167,569 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-28,628 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-28,628 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Land and buildings
467,200 GBP2024-01-31
478,688 GBP2023-01-31
Plant and equipment
84,232 GBP2024-01-31
133,274 GBP2023-01-31
Furniture and fittings
257,755 GBP2024-01-31
350,295 GBP2023-01-31
Motor vehicles
14,499 GBP2024-01-31
31,212 GBP2023-01-31
Merchandise
420,786 GBP2024-01-31
414,929 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
1,077,197 GBP2024-01-31
991,108 GBP2023-01-31
Other Debtors
Current
144,539 GBP2024-01-31
Amount of value-added tax that is recoverable
Current
113,388 GBP2024-01-31
129,396 GBP2023-01-31
Prepayments
Current
50,270 GBP2024-01-31
54,416 GBP2023-01-31
Debtors
Current, Amounts falling due within one year
1,677,746 GBP2024-01-31
1,417,985 GBP2023-01-31
Bank Borrowings/Overdrafts
Current
391,562 GBP2024-01-31
739,722 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Current
62,455 GBP2024-01-31
57,864 GBP2023-01-31
Trade Creditors/Trade Payables
Current
1,531,897 GBP2024-01-31
1,527,312 GBP2023-01-31
Corporation Tax Payable
Current
268,380 GBP2024-01-31
167,523 GBP2023-01-31
Other Taxation & Social Security Payable
Current
34,841 GBP2024-01-31
33,277 GBP2023-01-31
Other Creditors
Current
266,797 GBP2024-01-31
266,797 GBP2023-01-31
Accrued Liabilities
Current
40,385 GBP2024-01-31
62,045 GBP2023-01-31
Bank Borrowings/Overdrafts
Non-current
7,156,243 GBP2024-01-31
7,158,924 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Non-current
79,352 GBP2024-01-31
141,807 GBP2023-01-31
Bank Borrowings
Current, Amounts falling due within one year
302,323 GBP2024-01-31
581,998 GBP2023-01-31
Total Borrowings
Current, Amounts falling due within one year
391,562 GBP2024-01-31
739,722 GBP2023-01-31
Bank Borrowings
Non-current, Between one and two years
302,323 GBP2024-01-31
581,998 GBP2023-01-31
Non-current, Between two and five year
6,853,920 GBP2024-01-31
1,680,297 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
79,352 GBP2024-01-31
141,807 GBP2023-01-31
hire purchase agreements
141,807 GBP2024-01-31
199,671 GBP2023-01-31
Bank Overdrafts
Secured
89,239 GBP2024-01-31
157,724 GBP2023-01-31
Bank Borrowings
Secured
7,458,566 GBP2024-01-31
7,740,922 GBP2023-01-31
Total Borrowings
Secured
7,689,612 GBP2024-01-31
8,098,317 GBP2023-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
90,399 GBP2024-01-31
128,335 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50 shares2024-01-31
Class 2 ordinary share
50 shares2024-01-31