| Directors |
|
|
|
|
|
|
|
|
|
|
| Company Number |
|
| Registered Office | Unit 33 Thornleigh Trading Estate |
| Blowers Green | |
| Dudley | |
| DY2 8UB | |
| Accountants |
|
|
|
|
| Redditch | |
| Worcestershire | |
| B98 7ST | |
|
Director
|
|
28 October 2026
|
|
|
|
|
|
|
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
| 2026 | 2025 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 3 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| Other operating income |
|
|
||
| OPERATING PROFIT | 5 |
|
|
|
| Other interest receivable and similar income | 10 |
|
|
|
| Interest payable and similar charges | 11 |
( |
( |
|
| PROFIT BEFORE TAXATION |
|
|
||
| Tax on Profit |
|
|
||
| PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR |
|
|
||
| 2026 | 2025 | |||
|---|---|---|---|---|
| £ | £ | |||
| PROFIT FOR THE FINANCIAL YEAR |
|
|
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR | 54,741 | 330,577 | ||
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 12 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 13 |
|
|
||
| Debtors | 14 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 15 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 16 |
( |
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 19 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 21 |
|
|
||
| Revaluation reserve |
|
|
|||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 1,804,421 | 1,779,680 | |||
|
Director
|
|
|
| Share Capital | Revaluation reserve | Profit and Loss Account | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| As at 1 February 2024 |
|
|
|
1,749,103 |
| Profit for the year and total comprehensive income | - | - |
|
330,577 |
| Dividends paid | - | - | (300,000) | (300,000) |
| As at 31 January 2025 and 1 February 2025 |
|
|
|
1,779,680 |
| Profit for the year and total comprehensive income | - | - |
|
54,741 |
| Dividends paid | - | - | (30,000) | (30,000) |
| As at 31 January 2026 |
|
|
|
1,804,421 |
| 2026 | 2025 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash (used in)/generated from operations | 1 |
( |
|
|
| Interest paid |
( |
( |
||
| Tax refunded/(paid) |
|
( |
||
| Interest element of hire purchase payments paid | (18,466) | (21,398) | ||
| Net cash (used in)/generated from operating activities |
( |
|
||
| Cash flows from investing activities | ||||
| Purchase of tangible assets |
|
( |
||
| Proceeds from disposal of tangible assets |
( |
|
||
| Grants received |
|
|
||
| Interest received |
|
|
||
| Net cash used in investing activities |
( |
( |
||
| Cash flows from financing activities | ||||
| Equity dividends paid |
( |
( |
||
| Repayment of bank borrowings |
( |
( |
||
| Proceeds from new other loans | - | 193,716 | ||
| Repayment of finance leases |
( |
( |
||
| Amount withdrawn by directors | - | (10,640) | ||
| Net cash used in financing activities |
( |
( |
||
| Decrease in cash and cash equivalents |
( |
( |
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Profit for the financial year |
|
|
|
| Adjustments for: | |||
| Tax on profit |
( |
( |
|
| Interest expense |
|
|
|
| Interest income |
( |
( |
|
| Depreciation of tangible assets |
|
|
|
| Loss/(profit) on disposal of tangible assets | 15,250 | (22,973) | |
| Grant income | (4,000) | (4,000) | |
| Movements in working capital: | |||
| Increase in stocks |
( |
( |
|
| Decrease in trade and other debtors |
|
|
|
| (Decrease)/increase in trade and other creditors |
( |
|
|
| Net cash (used in)/generated from operations |
( |
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 February 2025 | Cash flows | As at 31 January 2026 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
(688,718) |
|
| Finance leases | (268,822) | 131,673 | (137,149) |
| Debts falling due within one year |
( |
67,159 |
( |
| Debts falling due after more than one year | (348,214) | 212,063 | (136,151) |
| 317,224 | (277,823) | 39,401 | |
| Leasehold |
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Grant income |
|
|
|
| 4,000 | 4,000 | ||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Bad debts | - | 9,135 | |
| Depreciation of tangible fixed assets |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| Directors |
|
|
|
| Prodution and Administration |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| Company contributions to money purchase pension schemes |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| Company contributions to money purchase pension schemes |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Bank interest receivable |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts |
|
|
|
| Finance charges payable under finance leases and hire purchase contracts | 18,466 | 21,398 | |
| 85,678 | 121,706 | ||
| Land & Property | ||||
|---|---|---|---|---|
| Leasehold | Plant & Machinery | Motor Vehicles | Total | |
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 February 2025 |
|
|
|
|
| Disposals |
|
|
( |
( |
| As at 31 January 2026 |
|
|
|
|
| Depreciation | ||||
| As at 1 February 2025 |
|
|
|
|
| Provided during the period |
|
|
|
|
| Disposals |
|
|
( |
( |
| As at 31 January 2026 |
|
|
|
|
| Net Book Value | ||||
| As at 31 January 2026 |
|
|
|
|
| As at 1 February 2025 |
|
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Stock |
|
|
|
| Work in progress |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Other debtors | 140,448 | 266,208 | |
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Net obligations under finance lease and hire purchase contracts |
|
|
|
| Trade creditors |
|
|
|
| Bank loans and overdrafts |
|
|
|
| Amounts owed to group undertakings |
|
|
|
| Other creditors | 47,365 | 252,611 | |
| Corporation tax |
|
( |
|
| Taxation and social security | 67,008 | 69,841 | |
| Accruals and deferred income | 46,195 | 585,395 | |
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Net obligations under finance lease and hire purchase contracts |
|
|
|
| Bank loans |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due within one year or on demand: | |||
| Bank loans |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due between one and five years: | |||
| Bank loans |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| The future minimum finance lease payments are as follows: | |||
| Not later than one year |
|
|
|
| Later than one year and not later than five years |
|
|
|
|
|
|
||
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Accelerated capital allowances |
|
|
|
| Tax losses carried forward | - |
( |
|
|
|
|
||
| Deferred Tax | Total | |
|---|---|---|
| £ | £ | |
| As at 1 February 2025 |
|
241,224 |
| Utilised |
( |
(46,985) |
| Balance at 31 January 2026 |
|
194,239 |
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Final dividend paid |
|
|
|