Par Value of Share
Class 1 ordinary share
12022-11-01 ~ 2023-10-31
Turnover/Revenue
12,317,142 GBP2022-11-01 ~ 2023-10-31
11,513,087 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
-8,543,704 GBP2022-11-01 ~ 2023-10-31
-8,008,172 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
3,773,438 GBP2022-11-01 ~ 2023-10-31
3,504,915 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
-3,830,383 GBP2022-11-01 ~ 2023-10-31
-4,035,524 GBP2021-11-01 ~ 2022-10-31
Other Interest Receivable/Similar Income (Finance Income)
1,123 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
655,024 GBP2022-11-01 ~ 2023-10-31
145,786 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
554,525 GBP2022-11-01 ~ 2023-10-31
117,968 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
554,525 GBP2022-11-01 ~ 2023-10-31
117,968 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment
2,102,063 GBP2023-10-31
2,218,129 GBP2022-10-31
Fixed Assets - Investments
98 GBP2023-10-31
98 GBP2022-10-31
Fixed Assets
2,102,161 GBP2023-10-31
2,218,227 GBP2022-10-31
Total Inventories
1,392,651 GBP2023-10-31
1,410,498 GBP2022-10-31
Debtors
2,386,008 GBP2023-10-31
2,379,585 GBP2022-10-31
Cash at bank and in hand
109,691 GBP2023-10-31
39,466 GBP2022-10-31
Current Assets
3,888,350 GBP2023-10-31
3,829,549 GBP2022-10-31
Creditors
Current
2,614,097 GBP2023-10-31
2,683,495 GBP2022-10-31
Net Current Assets/Liabilities
1,274,253 GBP2023-10-31
1,146,054 GBP2022-10-31
Total Assets Less Current Liabilities
3,376,414 GBP2023-10-31
3,364,281 GBP2022-10-31
Net Assets/Liabilities
2,311,286 GBP2023-10-31
2,347,761 GBP2022-10-31
Equity
Called up share capital
500,000 GBP2023-10-31
500,000 GBP2022-10-31
500,000 GBP2021-10-31
Revaluation reserve
925,480 GBP2023-10-31
925,480 GBP2022-10-31
925,480 GBP2021-10-31
Retained earnings (accumulated losses)
885,806 GBP2023-10-31
922,281 GBP2022-10-31
1,189,313 GBP2021-10-31
Equity
2,311,286 GBP2023-10-31
2,347,761 GBP2022-10-31
2,614,793 GBP2021-10-31
Dividends Paid
Retained earnings (accumulated losses)
-385,000 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
-591,000 GBP2022-11-01 ~ 2023-10-31
-385,000 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
554,525 GBP2022-11-01 ~ 2023-10-31
117,968 GBP2021-11-01 ~ 2022-10-31
Bank Overdrafts
-654,269 GBP2023-10-31
-819,530 GBP2022-10-31
-1,097,755 GBP2021-10-31
Wages/Salaries
1,910,350 GBP2022-11-01 ~ 2023-10-31
1,914,577 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
187,093 GBP2022-11-01 ~ 2023-10-31
498 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
42,389 GBP2022-11-01 ~ 2023-10-31
38,788 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
2,139,832 GBP2022-11-01 ~ 2023-10-31
1,953,863 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
822022-11-01 ~ 2023-10-31
832021-11-01 ~ 2022-10-31
Director Remuneration
9,585 GBP2022-11-01 ~ 2023-10-31
23,784 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
155,537 GBP2022-11-01 ~ 2023-10-31
154,668 GBP2021-11-01 ~ 2022-10-31
Audit Fees/Expenses
15,115 GBP2022-11-01 ~ 2023-10-31
11,325 GBP2021-11-01 ~ 2022-10-31
Current Tax for the Period
106,066 GBP2022-11-01 ~ 2023-10-31
39,279 GBP2021-11-01 ~ 2022-10-31
Tax Expense/Credit at Applicable Tax Rate
147,498 GBP2022-11-01 ~ 2023-10-31
27,699 GBP2021-11-01 ~ 2022-10-31
Intangible Assets - Gross Cost
Net goodwill
824,153 GBP2022-10-31
Patents/Trademarks/Licences/Concessions
120,000 GBP2022-10-31
Computer software
490,000 GBP2022-10-31
Intangible Assets - Gross Cost
1,434,153 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
824,153 GBP2022-10-31
Patents/Trademarks/Licences/Concessions
120,000 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
1,434,153 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,770,000 GBP2023-10-31
1,770,000 GBP2022-10-31
Plant and equipment
2,144,776 GBP2023-10-31
2,124,211 GBP2022-10-31
Furniture and fittings
1,201,250 GBP2023-10-31
1,175,563 GBP2022-10-31
Motor vehicles
88,680 GBP2023-10-31
121,395 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
5,204,706 GBP2023-10-31
5,191,169 GBP2022-10-31
Property, Plant & Equipment - Disposals
Motor vehicles
-32,715 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Disposals
-32,715 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,908,762 GBP2023-10-31
1,817,159 GBP2022-10-31
Furniture and fittings
1,126,106 GBP2023-10-31
1,063,560 GBP2022-10-31
Motor vehicles
67,775 GBP2023-10-31
92,321 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,102,643 GBP2023-10-31
2,973,040 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
91,603 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
62,546 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
7,244 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
161,393 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-31,790 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-31,790 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Land and buildings
1,770,000 GBP2023-10-31
1,770,000 GBP2022-10-31
Plant and equipment
236,014 GBP2023-10-31
307,052 GBP2022-10-31
Furniture and fittings
75,144 GBP2023-10-31
112,003 GBP2022-10-31
Motor vehicles
20,905 GBP2023-10-31
29,074 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
46,848 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
25,666 GBP2023-10-31
19,810 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
5,856 GBP2022-11-01 ~ 2023-10-31
Under hire purchased contracts or finance leases
5,856 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
21,182 GBP2023-10-31
27,038 GBP2022-10-31
Motor vehicles, Under hire purchased contracts or finance leases
17,235 GBP2023-10-31
17,235 GBP2022-10-31
Under hire purchased contracts or finance leases
58,044 GBP2023-10-31
63,900 GBP2022-10-31
Investments in Group Undertakings
Cost valuation
98 GBP2022-10-31
Investments in Group Undertakings
98 GBP2023-10-31
98 GBP2022-10-31
Raw Materials
747,070 GBP2023-10-31
749,464 GBP2022-10-31
Finished Goods
645,581 GBP2023-10-31
661,034 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
2,043,194 GBP2023-10-31
1,862,884 GBP2022-10-31
Amounts Owed by Group Undertakings
Current
37,579 GBP2023-10-31
272,338 GBP2022-10-31
Other Debtors
Current
2,864 GBP2023-10-31
5,400 GBP2022-10-31
Prepayments/Accrued Income
Current
302,371 GBP2023-10-31
238,963 GBP2022-10-31
Debtors
Current, Amounts falling due within one year
2,386,008 GBP2023-10-31
2,379,585 GBP2022-10-31
Bank Borrowings/Overdrafts
Current
742,713 GBP2023-10-31
907,974 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Current
2,320 GBP2022-10-31
Trade Creditors/Trade Payables
Current
1,178,149 GBP2023-10-31
1,165,542 GBP2022-10-31
Amounts owed to group undertakings
Current
98 GBP2023-10-31
98 GBP2022-10-31
Corporation Tax Payable
Current
143,898 GBP2023-10-31
77,722 GBP2022-10-31
Other Taxation & Social Security Payable
Current
253,172 GBP2023-10-31
266,911 GBP2022-10-31
Other Creditors
Current
20,206 GBP2023-10-31
12,400 GBP2022-10-31
Accrued Liabilities
Current
275,861 GBP2023-10-31
250,528 GBP2022-10-31
Bank Borrowings/Overdrafts
Non-current
528,709 GBP2023-10-31
582,914 GBP2022-10-31
Bank Borrowings
Current, Amounts falling due within one year
88,444 GBP2023-10-31
88,444 GBP2022-10-31
Total Borrowings
Current, Amounts falling due within one year
742,713 GBP2023-10-31
907,974 GBP2022-10-31
Bank Borrowings
Non-current, Between one and two years
176,887 GBP2023-10-31
176,887 GBP2022-10-31
Non-current, Between two and five year
351,822 GBP2023-10-31
406,027 GBP2022-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
61,120 GBP2023-10-31
66,687 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000 shares2023-10-31