Par Value of Share
Class 1 ordinary share
12022-11-01 ~ 2023-10-31
Turnover/Revenue
30,168,036 GBP2022-11-01 ~ 2023-10-31
25,197,969 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
-21,930,034 GBP2022-11-01 ~ 2023-10-31
-17,936,388 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
8,238,002 GBP2022-11-01 ~ 2023-10-31
7,261,581 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
-7,768,946 GBP2022-11-01 ~ 2023-10-31
-5,334,192 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
1,821,390 GBP2022-11-01 ~ 2023-10-31
2,781,241 GBP2021-11-01 ~ 2022-10-31
Other Interest Receivable/Similar Income (Finance Income)
13,488 GBP2022-11-01 ~ 2023-10-31
5,907 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
1,461,029 GBP2022-11-01 ~ 2023-10-31
2,508,665 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
1,211,251 GBP2022-11-01 ~ 2023-10-31
2,571,275 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
1,211,251 GBP2022-11-01 ~ 2023-10-31
2,762,136 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment
4,565,758 GBP2023-10-31
5,585,393 GBP2022-10-31
Fixed Assets - Investments
229,156 GBP2023-10-31
873,409 GBP2022-10-31
Investment Property
2,477,948 GBP2023-10-31
2,477,948 GBP2022-10-31
Fixed Assets
7,272,862 GBP2023-10-31
8,936,750 GBP2022-10-31
Total Inventories
3,426,428 GBP2023-10-31
3,879,639 GBP2022-10-31
Debtors
20,325,280 GBP2023-10-31
19,330,480 GBP2022-10-31
Cash at bank and in hand
629,176 GBP2023-10-31
1,950,428 GBP2022-10-31
Current Assets
24,380,884 GBP2023-10-31
25,160,547 GBP2022-10-31
Net Current Assets/Liabilities
10,283,646 GBP2023-10-31
6,948,019 GBP2022-10-31
Total Assets Less Current Liabilities
17,556,508 GBP2023-10-31
15,884,769 GBP2022-10-31
Net Assets/Liabilities
13,052,916 GBP2023-10-31
11,841,665 GBP2022-10-31
Equity
Called up share capital
1,101 GBP2023-10-31
1,101 GBP2022-10-31
1,101 GBP2021-10-31
Capital redemption reserve
2,000 GBP2023-10-31
2,000 GBP2022-10-31
2,000 GBP2021-10-31
Retained earnings (accumulated losses)
11,567,943 GBP2023-10-31
10,356,692 GBP2022-10-31
12,375,465 GBP2021-10-31
Equity
13,052,916 GBP2023-10-31
11,841,665 GBP2022-10-31
14,185,438 GBP2021-10-31
Dividends Paid
Retained earnings (accumulated losses)
-5,105,909 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
-5,105,909 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,211,251 GBP2022-11-01 ~ 2023-10-31
3,087,136 GBP2021-11-01 ~ 2022-10-31
Wages/Salaries
4,176,460 GBP2022-11-01 ~ 2023-10-31
4,013,556 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
362,957 GBP2022-11-01 ~ 2023-10-31
382,454 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
89,667 GBP2022-11-01 ~ 2023-10-31
90,973 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
4,629,084 GBP2022-11-01 ~ 2023-10-31
4,486,983 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
1412022-11-01 ~ 2023-10-31
1232021-11-01 ~ 2022-10-31
Director Remuneration
403,032 GBP2022-11-01 ~ 2023-10-31
371,771 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,101,499 GBP2022-11-01 ~ 2023-10-31
1,061,338 GBP2021-11-01 ~ 2022-10-31
Audit Fees/Expenses
25,245 GBP2022-11-01 ~ 2023-10-31
35,000 GBP2021-11-01 ~ 2022-10-31
Current Tax for the Period
225,059 GBP2022-11-01 ~ 2023-10-31
-209,927 GBP2021-11-01 ~ 2022-10-31
Tax Expense/Credit at Applicable Tax Rate
328,732 GBP2022-11-01 ~ 2023-10-31
476,646 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings
306,769 GBP2023-10-31
306,769 GBP2022-10-31
Improvements to leasehold property
1,559,543 GBP2023-10-31
1,550,739 GBP2022-10-31
Plant and equipment
20,575,847 GBP2023-10-31
20,401,773 GBP2022-10-31
Property, Plant & Equipment - Disposals
Plant and equipment
-16,050 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
60,199 GBP2023-10-31
54,080 GBP2022-10-31
Improvements to leasehold property
1,468,930 GBP2023-10-31
1,431,929 GBP2022-10-31
Plant and equipment
16,510,623 GBP2023-10-31
15,347,386 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
6,119 GBP2022-11-01 ~ 2023-10-31
Improvements to leasehold property
37,001 GBP2022-11-01 ~ 2023-10-31
Plant and equipment
1,179,287 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-16,050 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Land and buildings
246,570 GBP2023-10-31
252,689 GBP2022-10-31
Improvements to leasehold property
90,613 GBP2023-10-31
118,810 GBP2022-10-31
Plant and equipment
4,065,224 GBP2023-10-31
5,054,387 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
226,453 GBP2023-10-31
137,439 GBP2022-10-31
Motor vehicles
125,901 GBP2023-10-31
117,458 GBP2022-10-31
Computers
57,639 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
22,794,513 GBP2023-10-31
22,571,817 GBP2022-10-31
Property, Plant & Equipment - Disposals
Motor vehicles
-7,157 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Disposals
-23,207 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
107,144 GBP2023-10-31
75,252 GBP2022-10-31
Motor vehicles
81,859 GBP2023-10-31
77,777 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
18,228,755 GBP2023-10-31
16,986,424 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
31,892 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
11,219 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,265,518 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-7,137 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-23,187 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Furniture and fittings
119,309 GBP2023-10-31
62,187 GBP2022-10-31
Motor vehicles
44,042 GBP2023-10-31
39,681 GBP2022-10-31
Computers
57,639 GBP2022-10-31
Investment Property - Fair Value Model
2,477,948 GBP2022-10-31
Raw Materials
3,202,699 GBP2023-10-31
3,761,978 GBP2022-10-31
Finished Goods
223,729 GBP2023-10-31
117,661 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
1,919,399 GBP2023-10-31
4,191,685 GBP2022-10-31
Amounts Owed by Group Undertakings
Current
1,010,487 GBP2023-10-31
891,626 GBP2022-10-31
Other Debtors
Current
3,580,481 GBP2023-10-31
1,285,635 GBP2022-10-31
Amount of corporation tax that is recoverable
Current
459,617 GBP2023-10-31
459,617 GBP2022-10-31
Prepayments/Accrued Income
Current
162,478 GBP2023-10-31
91,926 GBP2022-10-31
Debtors
Current, Amounts falling due within one year
20,325,280 GBP2023-10-31
19,330,480 GBP2022-10-31
Bank Borrowings/Overdrafts
Current
860,603 GBP2023-10-31
2,470,205 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Current
152,647 GBP2023-10-31
675,063 GBP2022-10-31
Trade Creditors/Trade Payables
Current
3,322,126 GBP2023-10-31
4,577,395 GBP2022-10-31
Corporation Tax Payable
Current
225,059 GBP2023-10-31
Other Taxation & Social Security Payable
Current
230,611 GBP2023-10-31
398,699 GBP2022-10-31
Other Creditors
Current
87,029 GBP2023-10-31
56,656 GBP2022-10-31
Accrued Liabilities/Deferred Income
Current
67,488 GBP2023-10-31
80,916 GBP2022-10-31
Bank Borrowings/Overdrafts
Non-current
3,908,492 GBP2023-10-31
3,311,930 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Non-current
160,793 GBP2022-10-31
Bank Borrowings
Current, Amounts falling due within one year
860,603 GBP2023-10-31
2,470,205 GBP2022-10-31
Non-current, Between one and two years
3,908,492 GBP2023-10-31
3,311,930 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
160,793 GBP2022-10-31
hire purchase agreements
152,647 GBP2023-10-31
835,856 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
35,260 GBP2023-10-31
35,260 GBP2022-10-31
Between one and five year
50,372 GBP2023-10-31
85,632 GBP2022-10-31
All periods
85,632 GBP2023-10-31
120,892 GBP2022-10-31
Bank Borrowings
Secured
4,769,095 GBP2023-10-31
5,782,135 GBP2022-10-31
Total Borrowings
Secured
4,921,742 GBP2023-10-31
6,617,991 GBP2022-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
595,100 GBP2023-10-31
570,381 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,101 shares2023-10-31