(expand)Other Interest Receivable/Similar Income (Finance Income)
108,200 GBP2024-02-01 ~ 2025-01-31
8,280 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
746,244 GBP2024-02-01 ~ 2025-01-31
1,220,574 GBP2023-02-01 ~ 2024-01-31
Equity
Retained earnings (accumulated losses)
5,337,400 GBP2025-01-31
4,720,513 GBP2024-01-31
3,872,691 GBP2023-02-01
Profit/Loss
Retained earnings (accumulated losses)
698,487 GBP2024-02-01 ~ 2025-01-31
909,022 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
Retained earnings (accumulated losses)
-81,600 GBP2024-02-01 ~ 2025-01-31
-61,200 GBP2023-02-01 ~ 2024-01-31
Intangible Assets
2,400,000 GBP2025-01-31
Property, Plant & Equipment
20,041,039 GBP2025-01-31
16,405,156 GBP2024-01-31
Fixed Assets - Investments
200 GBP2025-01-31
200 GBP2024-01-31
Fixed Assets
22,441,239 GBP2025-01-31
16,405,356 GBP2024-01-31
Total Inventories
846,914 GBP2025-01-31
1,363,057 GBP2024-01-31
Debtors
Current
531,291 GBP2025-01-31
839,331 GBP2024-01-31
Cash at bank and in hand
2,140,015 GBP2025-01-31
189,016 GBP2024-01-31
Current Assets
3,518,220 GBP2025-01-31
2,391,404 GBP2024-01-31
Creditors
Current, Amounts falling due within one year
-3,201,296 GBP2024-01-31
Net Current Assets/Liabilities
99,457 GBP2025-01-31
-809,892 GBP2024-01-31
Total Assets Less Current Liabilities
22,540,696 GBP2025-01-31
15,595,464 GBP2024-01-31
Creditors
Non-current, Amounts falling due after one year
-88,191 GBP2024-01-31
Net Assets/Liabilities
15,738,615 GBP2025-01-31
15,121,728 GBP2024-01-31
Equity
Called up share capital
10,200 GBP2025-01-31
10,200 GBP2024-01-31
Share premium
10,391,015 GBP2025-01-31
10,391,015 GBP2024-01-31
Equity
15,738,615 GBP2025-01-31
15,121,728 GBP2024-01-31
Profit/Loss
698,487 GBP2024-02-01 ~ 2025-01-31
909,022 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
855,198 GBP2024-02-01 ~ 2025-01-31
517,519 GBP2023-02-01 ~ 2024-01-31
Cash and Cash Equivalents
2,140,015 GBP2025-01-31
189,016 GBP2024-01-31
-5,666 GBP2023-02-01
Wages/Salaries
2,707,083 GBP2024-02-01 ~ 2025-01-31
2,667,929 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
264,029 GBP2024-02-01 ~ 2025-01-31
294,625 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
3,009,423 GBP2024-02-01 ~ 2025-01-31
2,998,600 GBP2023-02-01 ~ 2024-01-31
Director Remuneration
560,668 GBP2024-02-01 ~ 2025-01-31
550,592 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
64,226 GBP2024-02-01 ~ 2025-01-31
28,215 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
186,561 GBP2024-02-01 ~ 2025-01-31
305,144 GBP2023-02-01 ~ 2024-01-31
Intangible Assets - Gross Cost
Goodwill
3,017,214 GBP2025-01-31
30,339 GBP2024-01-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
617,214 GBP2025-01-31
30,339 GBP2024-01-31
Intangible Assets
Goodwill
2,400,000 GBP2025-01-31
Property, Plant & Equipment - Gross Cost
Buildings
17,408,575 GBP2025-01-31
14,838,041 GBP2024-01-31
Plant and equipment
700,254 GBP2025-01-31
615,342 GBP2024-01-31
Motor vehicles
710,824 GBP2025-01-31
647,922 GBP2024-01-31
Furniture and fittings
65,211 GBP2025-01-31
23,585 GBP2024-01-31
Office equipment
80,379 GBP2025-01-31
69,287 GBP2024-01-31
Computers
86,309 GBP2025-01-31
104,988 GBP2024-01-31
Other
3,744,926 GBP2025-01-31
2,479,672 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
22,796,478 GBP2025-01-31
18,778,837 GBP2024-01-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-150,294 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
-170,270 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
-8,198 GBP2024-02-01 ~ 2025-01-31
Computers
-24,618 GBP2024-02-01 ~ 2025-01-31
Other
-482,295 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals
-3,706,942 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including 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
Computers
98,558 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,373,681 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
72,851 GBP2024-02-01 ~ 2025-01-31
Motor vehicles, Owned/Freehold
125,671 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings, Owned/Freehold
8,428 GBP2024-02-01 ~ 2025-01-31
Office equipment, Owned/Freehold
11,840 GBP2024-02-01 ~ 2025-01-31
Computers, Owned/Freehold
6,859 GBP2024-02-01 ~ 2025-01-31
Owned/Freehold
855,198 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-76,937 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
-127,678 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
-4,174 GBP2024-02-01 ~ 2025-01-31
Computers
-24,618 GBP2024-02-01 ~ 2025-01-31
Other
-223,567 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-473,440 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
287,466 GBP2025-01-31
Motor vehicles
333,816 GBP2025-01-31
Furniture and fittings
17,482 GBP2025-01-31
Office equipment
60,897 GBP2025-01-31
Computers
80,799 GBP2025-01-31
Other
1,886,351 GBP2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,755,439 GBP2025-01-31
Property, Plant & Equipment
Buildings
17,319,947 GBP2025-01-31
14,755,011 GBP2024-01-31
Plant and equipment
412,788 GBP2025-01-31
323,790 GBP2024-01-31
Motor vehicles
377,008 GBP2025-01-31
312,099 GBP2024-01-31
Furniture and fittings
47,729 GBP2025-01-31
10,357 GBP2024-01-31
Office equipment
19,482 GBP2025-01-31
8,174 GBP2024-01-31
Computers
5,510 GBP2025-01-31
6,430 GBP2024-01-31
Other
1,858,575 GBP2025-01-31
989,295 GBP2024-01-31
Finished Goods/Goods for Resale
846,914 GBP2025-01-31
1,363,057 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
321,649 GBP2025-01-31
401,344 GBP2024-01-31
Other Debtors
Current
66,553 GBP2025-01-31
319,523 GBP2024-01-31
Prepayments/Accrued Income
Current
143,089 GBP2025-01-31
118,464 GBP2024-01-31
Bank Borrowings
Current
147,690 GBP2025-01-31
7,413 GBP2024-01-31
Trade Creditors/Trade Payables
Current
471,415 GBP2025-01-31
464,396 GBP2024-01-31
Corporation Tax Payable
Current
286,793 GBP2024-01-31
Taxation/Social Security Payable
Current
146,065 GBP2025-01-31
139,860 GBP2024-01-31
Other Creditors
Current
1,065,501 GBP2025-01-31
925,339 GBP2024-01-31
Accrued Liabilities/Deferred Income
Current
1,588,092 GBP2025-01-31
1,377,495 GBP2024-01-31
Creditors
Current
3,418,763 GBP2025-01-31
3,201,296 GBP2024-01-31
Bank Borrowings
Non-current
6,352,310 GBP2025-01-31
88,191 GBP2024-01-31
Current, Amounts falling due within one year
7,413 GBP2024-01-31
Non-current, Between one and two years
88,191 GBP2024-01-31
Between two and five year, Non-current
651,269 GBP2025-01-31
Total Borrowings
6,500,000 GBP2025-01-31
95,604 GBP2024-01-31
Net Deferred Tax Liability/Asset
-449,771 GBP2025-01-31
-385,545 GBP2024-01-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-64,226 GBP2024-02-01 ~ 2025-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
-449,771 GBP2025-01-31
-385,545 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,200 shares2025-01-31
10,200 shares2024-01-31
Par Value of Share
Class 1 ordinary share
12024-02-01 ~ 2025-01-31