(expand)Turnover/Revenue
8,591,206 GBP2023-02-01 ~ 2024-01-31
7,681,265 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
-1,916,462 GBP2023-02-01 ~ 2024-01-31
-1,497,322 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
6,674,744 GBP2023-02-01 ~ 2024-01-31
6,183,943 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-5,454,170 GBP2023-02-01 ~ 2024-01-31
-5,340,758 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
1,220,574 GBP2023-02-01 ~ 2024-01-31
843,185 GBP2022-02-01 ~ 2023-01-31
Equity
Retained earnings (accumulated losses)
4,720,513 GBP2024-01-31
3,872,691 GBP2023-01-31
3,331,105 GBP2022-02-01
Profit/Loss
Retained earnings (accumulated losses)
909,022 GBP2023-02-01 ~ 2024-01-31
694,586 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-61,200 GBP2023-02-01 ~ 2024-01-31
-153,000 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
16,405,156 GBP2024-01-31
16,257,970 GBP2023-01-31
Fixed Assets - Investments
200 GBP2024-01-31
200 GBP2023-01-31
Fixed Assets
16,405,356 GBP2024-01-31
16,258,170 GBP2023-01-31
Total Inventories
1,363,057 GBP2024-01-31
802,869 GBP2023-01-31
Debtors
Current
839,331 GBP2024-01-31
458,558 GBP2023-01-31
Cash at bank and in hand
189,016 GBP2024-01-31
Current Assets
2,391,404 GBP2024-01-31
1,261,427 GBP2023-01-31
Creditors
Current, Amounts falling due within one year
-3,201,296 GBP2024-01-31
-2,795,369 GBP2023-01-31
Net Current Assets/Liabilities
-809,892 GBP2024-01-31
-1,533,942 GBP2023-01-31
Total Assets Less Current Liabilities
15,595,464 GBP2024-01-31
14,724,228 GBP2023-01-31
Creditors
Non-current, Amounts falling due after one year
-88,191 GBP2024-01-31
-92,992 GBP2023-01-31
Net Assets/Liabilities
15,121,728 GBP2024-01-31
14,273,906 GBP2023-01-31
Equity
Called up share capital
10,200 GBP2024-01-31
10,200 GBP2023-01-31
Share premium
10,391,015 GBP2024-01-31
10,391,015 GBP2023-01-31
Equity
15,121,728 GBP2024-01-31
14,273,906 GBP2023-01-31
Profit/Loss
909,022 GBP2023-02-01 ~ 2024-01-31
694,586 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
517,519 GBP2023-02-01 ~ 2024-01-31
488,274 GBP2022-02-01 ~ 2023-01-31
Cash and Cash Equivalents
189,016 GBP2024-01-31
-5,666 GBP2023-01-31
722,269 GBP2022-02-01
Bank Overdrafts
-5,666 GBP2023-01-31
Wages/Salaries
2,667,929 GBP2023-02-01 ~ 2024-01-31
2,370,043 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
294,625 GBP2023-02-01 ~ 2024-01-31
269,522 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
2,998,600 GBP2023-02-01 ~ 2024-01-31
2,670,350 GBP2022-02-01 ~ 2023-01-31
Director Remuneration
609,891 GBP2023-02-01 ~ 2024-01-31
526,427 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
28,215 GBP2023-02-01 ~ 2024-01-31
-53,815 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
1,220,741 GBP2023-02-01 ~ 2024-01-31
843,185 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
305,144 GBP2023-02-01 ~ 2024-01-31
160,205 GBP2022-02-01 ~ 2023-01-31
Intangible Assets - Gross Cost
Goodwill
30,339 GBP2024-01-31
30,339 GBP2023-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
30,339 GBP2024-01-31
30,339 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Buildings
14,838,041 GBP2024-01-31
14,838,041 GBP2023-01-31
Plant and equipment
615,342 GBP2024-01-31
578,041 GBP2023-01-31
Motor vehicles
647,922 GBP2024-01-31
487,606 GBP2023-01-31
Furniture and fittings
23,585 GBP2024-01-31
22,620 GBP2023-01-31
Office equipment
69,287 GBP2024-01-31
58,571 GBP2023-01-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-40,831 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-88,054 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
250,084 GBP2023-01-31
Motor vehicles
296,317 GBP2023-01-31
Furniture and fittings
11,400 GBP2023-01-31
Office equipment
54,971 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
57,141 GBP2023-02-01 ~ 2024-01-31
Motor vehicles, Owned/Freehold
104,031 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings, Owned/Freehold
1,828 GBP2023-02-01 ~ 2024-01-31
Office equipment, Owned/Freehold
6,142 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-15,673 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-64,525 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
291,552 GBP2024-01-31
Motor vehicles
335,823 GBP2024-01-31
Furniture and fittings
13,228 GBP2024-01-31
Office equipment
61,113 GBP2024-01-31
Property, Plant & Equipment
Buildings
14,755,011 GBP2024-01-31
14,766,690 GBP2023-01-31
Plant and equipment
323,790 GBP2024-01-31
327,957 GBP2023-01-31
Motor vehicles
312,099 GBP2024-01-31
191,289 GBP2023-01-31
Furniture and fittings
10,357 GBP2024-01-31
11,220 GBP2023-01-31
Office equipment
8,174 GBP2024-01-31
3,600 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Computers
104,988 GBP2024-01-31
104,988 GBP2023-01-31
Other
2,479,672 GBP2024-01-31
2,307,918 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
18,778,837 GBP2024-01-31
18,397,785 GBP2023-01-31
Property, Plant & Equipment - Other Disposals
Other
-321,182 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals
-450,067 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Computers
91,644 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,139,815 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
6,914 GBP2023-02-01 ~ 2024-01-31
Owned/Freehold
517,519 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Other
-203,455 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-283,653 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
98,558 GBP2024-01-31
Other
1,490,377 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,373,681 GBP2024-01-31
Property, Plant & Equipment
Computers
6,430 GBP2024-01-31
13,344 GBP2023-01-31
Other
989,295 GBP2024-01-31
943,870 GBP2023-01-31
Finished Goods/Goods for Resale
1,363,057 GBP2024-01-31
802,869 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
401,344 GBP2024-01-31
2,726 GBP2023-01-31
Other Debtors
Current
319,523 GBP2024-01-31
352,863 GBP2023-01-31
Prepayments/Accrued Income
Current
118,464 GBP2024-01-31
102,969 GBP2023-01-31
Bank Overdrafts
Current
5,666 GBP2023-01-31
Bank Borrowings
Current
7,413 GBP2024-01-31
7,289 GBP2023-01-31
Trade Creditors/Trade Payables
Current
464,396 GBP2024-01-31
905,215 GBP2023-01-31
Corporation Tax Payable
Current
286,793 GBP2024-01-31
42,413 GBP2023-01-31
Taxation/Social Security Payable
Current
139,860 GBP2024-01-31
52,389 GBP2023-01-31
Other Creditors
Current
925,339 GBP2024-01-31
792,170 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
1,377,495 GBP2024-01-31
990,227 GBP2023-01-31
Creditors
Current
3,201,296 GBP2024-01-31
2,795,369 GBP2023-01-31
Bank Borrowings
Non-current
88,191 GBP2024-01-31
92,992 GBP2023-01-31
Current, Amounts falling due within one year
7,413 GBP2024-01-31
7,289 GBP2023-01-31
Non-current, Between one and two years
88,191 GBP2024-01-31
7,482 GBP2023-01-31
Non-current, Between two and five year
85,510 GBP2023-01-31
Total Borrowings
95,604 GBP2024-01-31
100,281 GBP2023-01-31
Net Deferred Tax Liability/Asset
-385,545 GBP2024-01-31
-357,330 GBP2023-01-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-28,215 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
-385,545 GBP2024-01-31
-357,330 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,200 shares2024-01-31
10,200 shares2023-01-31
Par Value of Share
Class 1 ordinary share
12023-02-01 ~ 2024-01-31