Cost of Sales
-7,679,541 GBP2024-11-01 ~ 2025-10-31
-6,733,367 GBP2023-11-01 ~ 2024-10-31
Distribution Costs
-1,251,499 GBP2024-11-01 ~ 2025-10-31
-1,112,147 GBP2023-11-01 ~ 2024-10-31
Administrative Expenses
-876,355 GBP2024-11-01 ~ 2025-10-31
-784,031 GBP2023-11-01 ~ 2024-10-31
Other Interest Receivable/Similar Income (Finance Income)
123,238 GBP2024-11-01 ~ 2025-10-31
112,690 GBP2023-11-01 ~ 2024-10-31
Profit/Loss on Ordinary Activities Before Tax
1,332,455 GBP2024-11-01 ~ 2025-10-31
1,277,346 GBP2023-11-01 ~ 2024-10-31
Profit/Loss
1,000,223 GBP2024-11-01 ~ 2025-10-31
956,326 GBP2023-11-01 ~ 2024-10-31
Equity
Retained earnings (accumulated losses)
6,738,053 GBP2025-10-31
6,248,830 GBP2024-10-31
5,852,504 GBP2023-10-31
Dividends Paid
-511,000 GBP2024-11-01 ~ 2025-10-31
Retained earnings (accumulated losses)
-560,000 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment
2,361,846 GBP2025-10-31
2,358,347 GBP2024-10-31
Fixed Assets - Investments
89,838 GBP2025-10-31
65,532 GBP2024-10-31
Fixed Assets
2,451,684 GBP2025-10-31
2,423,879 GBP2024-10-31
Debtors
1,708,578 GBP2025-10-31
1,790,321 GBP2024-10-31
Current assets - Investments
1,109,210 GBP2025-10-31
1,535,330 GBP2024-10-31
Cash at bank and in hand
2,570,589 GBP2025-10-31
1,183,836 GBP2024-10-31
Current Assets
6,882,978 GBP2025-10-31
6,062,791 GBP2024-10-31
Net Current Assets/Liabilities
4,582,526 GBP2025-10-31
4,166,035 GBP2024-10-31
Total Assets Less Current Liabilities
7,034,210 GBP2025-10-31
6,589,914 GBP2024-10-31
Creditors
Non-current
-66,937 GBP2025-10-31
-102,000 GBP2024-10-31
Net Assets/Liabilities
6,808,053 GBP2025-10-31
6,318,830 GBP2024-10-31
Equity
Called up share capital
70,000 GBP2025-10-31
70,000 GBP2024-10-31
Equity
6,808,053 GBP2025-10-31
6,318,830 GBP2024-10-31
Audit Fees/Expenses
12,450 GBP2024-11-01 ~ 2025-10-31
10,225 GBP2023-11-01 ~ 2024-10-31
Average Number of Employees
282024-11-01 ~ 2025-10-31
272023-11-01 ~ 2024-10-31
Wages/Salaries
1,199,880 GBP2024-11-01 ~ 2025-10-31
1,015,426 GBP2023-11-01 ~ 2024-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
71,211 GBP2024-11-01 ~ 2025-10-31
174,941 GBP2023-11-01 ~ 2024-10-31
Staff Costs/Employee Benefits Expense
1,423,821 GBP2024-11-01 ~ 2025-10-31
1,298,663 GBP2023-11-01 ~ 2024-10-31
Director Remuneration
288,469 GBP2024-11-01 ~ 2025-10-31
176,944 GBP2023-11-01 ~ 2024-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-9,864 GBP2024-11-01 ~ 2025-10-31
-21,116 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,796,337 GBP2024-10-31
Plant and equipment
367,380 GBP2025-10-31
358,784 GBP2024-10-31
Furniture and fittings
326,275 GBP2025-10-31
325,966 GBP2024-10-31
Motor vehicles
875,107 GBP2025-10-31
784,209 GBP2024-10-31
Property, Plant & Equipment - Gross Cost
3,378,678 GBP2025-10-31
3,265,296 GBP2024-10-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-11-01 ~ 2025-10-31
Furniture and fittings
-4,958 GBP2024-11-01 ~ 2025-10-31
Motor vehicles
-140,910 GBP2024-11-01 ~ 2025-10-31
Property, Plant & Equipment - Other Disposals
-145,868 GBP2024-11-01 ~ 2025-10-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,809,916 GBP2025-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
257,602 GBP2024-10-31
Plant and equipment
145,893 GBP2025-10-31
109,152 GBP2024-10-31
Furniture and fittings
253,913 GBP2025-10-31
235,825 GBP2024-10-31
Motor vehicles
333,693 GBP2025-10-31
304,370 GBP2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,016,832 GBP2025-10-31
906,949 GBP2024-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
25,731 GBP2024-11-01 ~ 2025-10-31
Plant and equipment
36,741 GBP2024-11-01 ~ 2025-10-31
Furniture and fittings
22,936 GBP2024-11-01 ~ 2025-10-31
Motor vehicles
133,832 GBP2024-11-01 ~ 2025-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
219,240 GBP2024-11-01 ~ 2025-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-11-01 ~ 2025-10-31
Furniture and fittings
-4,848 GBP2024-11-01 ~ 2025-10-31
Motor vehicles
-104,509 GBP2024-11-01 ~ 2025-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-109,357 GBP2024-11-01 ~ 2025-10-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
1,526,583 GBP2025-10-31
1,538,735 GBP2024-10-31
Plant and equipment
221,487 GBP2025-10-31
249,632 GBP2024-10-31
Furniture and fittings
72,362 GBP2025-10-31
90,141 GBP2024-10-31
Motor vehicles
541,414 GBP2025-10-31
479,839 GBP2024-10-31
Amounts invested in assets
Non-current
89,838 GBP2025-10-31
65,532 GBP2024-10-31
Finished Goods/Goods for Resale
1,494,601 GBP2025-10-31
1,553,304 GBP2024-10-31
Trade Debtors/Trade Receivables
Current
1,494,805 GBP2025-10-31
1,573,894 GBP2024-10-31
Other Debtors
Current
3,090 GBP2025-10-31
2,550 GBP2024-10-31
Prepayments/Accrued Income
Current
210,683 GBP2025-10-31
213,877 GBP2024-10-31
Finance Lease Liabilities - Total Present Value
Current
38,250 GBP2025-10-31
57,205 GBP2024-10-31
Trade Creditors/Trade Payables
Current
1,419,644 GBP2025-10-31
1,061,208 GBP2024-10-31
Corporation Tax Payable
Current
341,333 GBP2025-10-31
341,190 GBP2024-10-31
Other Taxation & Social Security Payable
Current
158,938 GBP2025-10-31
136,421 GBP2024-10-31
Other Creditors
Current
553 GBP2025-10-31
351 GBP2024-10-31
Accrued Liabilities/Deferred Income
Current
341,734 GBP2025-10-31
300,381 GBP2024-10-31
Finance Lease Liabilities - Total Present Value
Non-current
66,937 GBP2025-10-31
102,000 GBP2024-10-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-11-01 ~ 2025-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
70,000 shares2025-10-31
70,000 shares2024-10-31