Par Value of Share
Class 1 ordinary share
12023-11-01 ~ 2024-10-31
Turnover/Revenue
28,924,527 GBP2023-11-01 ~ 2024-10-31
30,168,036 GBP2022-11-01 ~ 2023-10-31
Cost of Sales
-22,024,095 GBP2023-11-01 ~ 2024-10-31
-21,930,034 GBP2022-11-01 ~ 2023-10-31
Gross Profit/Loss
6,900,432 GBP2023-11-01 ~ 2024-10-31
8,238,002 GBP2022-11-01 ~ 2023-10-31
Administrative Expenses
-6,127,231 GBP2023-11-01 ~ 2024-10-31
-7,768,946 GBP2022-11-01 ~ 2023-10-31
Operating Profit/Loss
2,384,563 GBP2023-11-01 ~ 2024-10-31
1,821,390 GBP2022-11-01 ~ 2023-10-31
Other Interest Receivable/Similar Income (Finance Income)
11,276 GBP2023-11-01 ~ 2024-10-31
13,488 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
2,423,446 GBP2023-11-01 ~ 2024-10-31
1,461,029 GBP2022-11-01 ~ 2023-10-31
Profit/Loss
1,905,025 GBP2023-11-01 ~ 2024-10-31
1,211,251 GBP2022-11-01 ~ 2023-10-31
Comprehensive Income/Expense
1,905,025 GBP2023-11-01 ~ 2024-10-31
1,211,251 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
3,683,940 GBP2024-10-31
4,565,758 GBP2023-10-31
Fixed Assets - Investments
229,156 GBP2023-10-31
Investment Property
2,817,948 GBP2024-10-31
2,477,948 GBP2023-10-31
Fixed Assets
6,501,888 GBP2024-10-31
7,272,862 GBP2023-10-31
Total Inventories
4,168,936 GBP2024-10-31
4,587,210 GBP2023-10-31
Debtors
23,808,721 GBP2024-10-31
20,325,280 GBP2023-10-31
Cash at bank and in hand
421,690 GBP2024-10-31
629,176 GBP2023-10-31
Current Assets
28,399,347 GBP2024-10-31
25,541,666 GBP2023-10-31
Net Current Assets/Liabilities
12,162,586 GBP2024-10-31
10,283,646 GBP2023-10-31
Total Assets Less Current Liabilities
18,664,474 GBP2024-10-31
17,556,508 GBP2023-10-31
Net Assets/Liabilities
14,957,941 GBP2024-10-31
13,052,916 GBP2023-10-31
Equity
Called up share capital
1,101 GBP2024-10-31
1,101 GBP2023-10-31
1,101 GBP2022-10-31
Capital redemption reserve
2,000 GBP2024-10-31
2,000 GBP2023-10-31
2,000 GBP2022-10-31
Retained earnings (accumulated losses)
13,132,968 GBP2024-10-31
11,567,943 GBP2023-10-31
10,356,692 GBP2022-10-31
Equity
14,957,941 GBP2024-10-31
13,052,916 GBP2023-10-31
11,841,665 GBP2022-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,905,025 GBP2023-11-01 ~ 2024-10-31
1,211,251 GBP2022-11-01 ~ 2023-10-31
Wages/Salaries
4,196,287 GBP2023-11-01 ~ 2024-10-31
4,176,460 GBP2022-11-01 ~ 2023-10-31
Social Security Costs
382,403 GBP2023-11-01 ~ 2024-10-31
362,957 GBP2022-11-01 ~ 2023-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
93,048 GBP2023-11-01 ~ 2024-10-31
89,667 GBP2022-11-01 ~ 2023-10-31
Staff Costs/Employee Benefits Expense
4,671,738 GBP2023-11-01 ~ 2024-10-31
4,629,084 GBP2022-11-01 ~ 2023-10-31
Average Number of Employees
1382023-11-01 ~ 2024-10-31
1412022-11-01 ~ 2023-10-31
Director Remuneration
418,442 GBP2023-11-01 ~ 2024-10-31
403,032 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
940,186 GBP2023-11-01 ~ 2024-10-31
1,101,499 GBP2022-11-01 ~ 2023-10-31
Audit Fees/Expenses
33,500 GBP2023-11-01 ~ 2024-10-31
25,245 GBP2022-11-01 ~ 2023-10-31
Current Tax for the Period
421,184 GBP2023-11-01 ~ 2024-10-31
225,059 GBP2022-11-01 ~ 2023-10-31
Tax Expense/Credit at Applicable Tax Rate
605,862 GBP2023-11-01 ~ 2024-10-31
328,732 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings
306,769 GBP2024-10-31
306,769 GBP2023-10-31
Improvements to leasehold property
1,559,543 GBP2024-10-31
1,559,543 GBP2023-10-31
Plant and equipment
19,312,486 GBP2024-10-31
20,575,847 GBP2023-10-31
Property, Plant & Equipment - Disposals
Plant and equipment
-2,162,743 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
66,318 GBP2024-10-31
60,199 GBP2023-10-31
Improvements to leasehold property
1,482,958 GBP2024-10-31
1,468,930 GBP2023-10-31
Plant and equipment
16,054,327 GBP2024-10-31
16,510,623 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
6,119 GBP2023-11-01 ~ 2024-10-31
Improvements to leasehold property
14,028 GBP2023-11-01 ~ 2024-10-31
Plant and equipment
919,205 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,375,501 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment
Land and buildings
240,451 GBP2024-10-31
246,570 GBP2023-10-31
Improvements to leasehold property
76,585 GBP2024-10-31
90,613 GBP2023-10-31
Plant and equipment
3,258,159 GBP2024-10-31
4,065,224 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
230,588 GBP2024-10-31
226,453 GBP2023-10-31
Motor vehicles
93,906 GBP2024-10-31
125,901 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
21,503,292 GBP2024-10-31
22,794,513 GBP2023-10-31
Property, Plant & Equipment - Disposals
Motor vehicles
-31,995 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Disposals
-2,194,738 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
138,376 GBP2024-10-31
107,144 GBP2023-10-31
Motor vehicles
77,373 GBP2024-10-31
81,859 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
17,819,352 GBP2024-10-31
18,228,755 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
31,232 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
5,971 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
976,555 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-10,457 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,385,958 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment
Furniture and fittings
92,212 GBP2024-10-31
119,309 GBP2023-10-31
Motor vehicles
16,533 GBP2024-10-31
44,042 GBP2023-10-31
Investment Property - Fair Value Model
2,817,948 GBP2024-10-31
2,477,948 GBP2023-10-31
Merchandise
885,889 GBP2023-10-31
Raw Materials
3,298,200 GBP2024-10-31
3,202,699 GBP2023-10-31
Finished Goods
870,736 GBP2024-10-31
498,622 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
2,888,583 GBP2024-10-31
1,919,399 GBP2023-10-31
Amounts Owed by Group Undertakings
Current
1,010,487 GBP2023-10-31
Other Debtors
Current
4,303,999 GBP2024-10-31
3,580,481 GBP2023-10-31
Amount of corporation tax that is recoverable
Current
159,900 GBP2024-10-31
459,617 GBP2023-10-31
Prepayments/Accrued Income
Current
186,005 GBP2024-10-31
162,478 GBP2023-10-31
Debtors
Amounts falling due within one year, Current
23,808,721 GBP2024-10-31
20,325,280 GBP2023-10-31
Bank Borrowings/Overdrafts
Current
853,615 GBP2024-10-31
860,603 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Current
178,208 GBP2024-10-31
152,647 GBP2023-10-31
Trade Creditors/Trade Payables
Current
3,196,078 GBP2024-10-31
3,322,126 GBP2023-10-31
Amounts owed to group undertakings
Current
5,000 GBP2024-10-31
Corporation Tax Payable
Current
628,881 GBP2024-10-31
225,059 GBP2023-10-31
Other Taxation & Social Security Payable
Current
524,565 GBP2024-10-31
230,611 GBP2023-10-31
Other Creditors
Current
92,408 GBP2024-10-31
87,029 GBP2023-10-31
Accrued Liabilities/Deferred Income
Current
165,009 GBP2024-10-31
67,488 GBP2023-10-31
Bank Borrowings/Overdrafts
Non-current
2,684,969 GBP2024-10-31
3,908,492 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Non-current
311,864 GBP2024-10-31
Bank Borrowings
Non-current, Between one and two years
2,684,969 GBP2024-10-31
3,908,492 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
152,647 GBP2023-10-31
Between one and five year, hire purchase agreements
311,864 GBP2024-10-31
hire purchase agreements
490,072 GBP2024-10-31
152,647 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
35,260 GBP2024-10-31
35,260 GBP2023-10-31
Between one and five year
15,113 GBP2024-10-31
50,372 GBP2023-10-31
All periods
50,373 GBP2024-10-31
85,632 GBP2023-10-31
Bank Borrowings
Secured
3,538,584 GBP2024-10-31
4,769,095 GBP2023-10-31
Total Borrowings
Secured
4,028,656 GBP2024-10-31
4,921,742 GBP2023-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
709,700 GBP2024-10-31
595,100 GBP2023-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,101 shares2024-10-31