Turnover/Revenue
42,845,380 GBP2022-12-01 ~ 2023-11-30
42,461,583 GBP2021-12-01 ~ 2022-11-30
Cost of Sales
-31,384,599 GBP2022-12-01 ~ 2023-11-30
-31,609,046 GBP2021-12-01 ~ 2022-11-30
Gross Profit/Loss
11,460,781 GBP2022-12-01 ~ 2023-11-30
10,852,537 GBP2021-12-01 ~ 2022-11-30
Administrative Expenses
-10,670,401 GBP2022-12-01 ~ 2023-11-30
-9,937,777 GBP2021-12-01 ~ 2022-11-30
Operating Profit/Loss
840,505 GBP2022-12-01 ~ 2023-11-30
1,001,468 GBP2021-12-01 ~ 2022-11-30
Other Interest Receivable/Similar Income (Finance Income)
453 GBP2022-12-01 ~ 2023-11-30
253 GBP2021-12-01 ~ 2022-11-30
Profit/Loss on Ordinary Activities Before Tax
404,350 GBP2022-12-01 ~ 2023-11-30
804,625 GBP2021-12-01 ~ 2022-11-30
Profit/Loss
299,972 GBP2022-12-01 ~ 2023-11-30
702,994 GBP2021-12-01 ~ 2022-11-30
Intangible Assets
254,410 GBP2023-11-30
283,367 GBP2022-11-30
Property, Plant & Equipment
9,800,088 GBP2023-11-30
9,701,283 GBP2022-11-30
Fixed Assets - Investments
94,400 GBP2023-11-30
94,400 GBP2022-11-30
Fixed Assets
10,148,898 GBP2023-11-30
10,079,050 GBP2022-11-30
Total Inventories
14,789,212 GBP2023-11-30
13,009,013 GBP2022-11-30
Cash at bank and in hand
29,660 GBP2023-11-30
757,065 GBP2022-11-30
Current Assets
22,178,791 GBP2023-11-30
21,395,845 GBP2022-11-30
Net Current Assets/Liabilities
-873,103 GBP2023-11-30
-1,063,587 GBP2022-11-30
Total Assets Less Current Liabilities
9,275,795 GBP2023-11-30
9,015,463 GBP2022-11-30
Creditors
Non-current, Amounts falling due after one year
-1,873,234 GBP2023-11-30
Net Assets/Liabilities
6,542,315 GBP2023-11-30
6,242,343 GBP2022-11-30
Equity
Called up share capital
553,000 GBP2023-11-30
553,000 GBP2022-11-30
553,000 GBP2021-11-30
Capital redemption reserve
21,000 GBP2023-11-30
21,000 GBP2022-11-30
21,000 GBP2021-11-30
Revaluation reserve
2,565,797 GBP2023-11-30
2,565,797 GBP2022-11-30
2,565,797 GBP2021-11-30
Retained earnings (accumulated losses)
3,402,518 GBP2023-11-30
3,102,546 GBP2022-11-30
2,706,960 GBP2021-11-30
Equity
6,542,315 GBP2023-11-30
6,242,343 GBP2022-11-30
5,846,757 GBP2021-11-30
Profit/Loss
Retained earnings (accumulated losses)
299,972 GBP2022-12-01 ~ 2023-11-30
702,994 GBP2021-12-01 ~ 2022-11-30
Dividends Paid
Retained earnings (accumulated losses)
-307,408 GBP2021-12-01 ~ 2022-11-30
Dividends Paid
-307,408 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Depreciation Expense
513,530 GBP2022-12-01 ~ 2023-11-30
434,380 GBP2021-12-01 ~ 2022-11-30
Wages/Salaries
6,325,211 GBP2022-12-01 ~ 2023-11-30
5,864,439 GBP2021-12-01 ~ 2022-11-30
Social Security Costs
570,206 GBP2022-12-01 ~ 2023-11-30
560,766 GBP2021-12-01 ~ 2022-11-30
Staff Costs/Employee Benefits Expense
7,015,623 GBP2022-12-01 ~ 2023-11-30
6,541,209 GBP2021-12-01 ~ 2022-11-30
Average number of employees in administration and support functions
232022-12-01 ~ 2023-11-30
662021-12-01 ~ 2022-11-30
Average Number of Employees
2342022-12-01 ~ 2023-11-30
2232021-12-01 ~ 2022-11-30
Director Remuneration
365,004 GBP2022-12-01 ~ 2023-11-30
186,004 GBP2021-12-01 ~ 2022-11-30
Audit Fees/Expenses
17,000 GBP2022-12-01 ~ 2023-11-30
17,000 GBP2021-12-01 ~ 2022-11-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
92,740 GBP2022-12-01 ~ 2023-11-30
85,108 GBP2021-12-01 ~ 2022-11-30
Tax Expense/Credit at Applicable Tax Rate
93,041 GBP2022-12-01 ~ 2023-11-30
152,879 GBP2021-12-01 ~ 2022-11-30
Deferred Tax Liabilities
Accelerated tax depreciation
262,976 GBP2023-11-30
218,127 GBP2022-11-30
Deferred Tax Liabilities
860,246 GBP2023-11-30
767,506 GBP2022-11-30
Intangible Assets - Gross Cost
Goodwill
569,145 GBP2022-11-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
314,735 GBP2023-11-30
285,778 GBP2022-11-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
28,957 GBP2022-12-01 ~ 2023-11-30
Intangible Assets
Goodwill
254,410 GBP2023-11-30
283,367 GBP2022-11-30
Property, Plant & Equipment - Gross Cost
Land and buildings
8,403,777 GBP2023-11-30
8,403,777 GBP2022-11-30
Tools/Equipment for furniture and fittings
4,172,087 GBP2023-11-30
4,086,157 GBP2022-11-30
Motor vehicles
5,197,155 GBP2023-11-30
4,696,507 GBP2022-11-30
Property, Plant & Equipment - Gross Cost
17,773,019 GBP2023-11-30
17,186,441 GBP2022-11-30
Property, Plant & Equipment - Disposals
Motor vehicles
-66,620 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Disposals
-66,620 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
288,167 GBP2023-11-30
274,977 GBP2022-11-30
Tools/Equipment for furniture and fittings
3,785,479 GBP2023-11-30
3,717,721 GBP2022-11-30
Motor vehicles
3,899,285 GBP2023-11-30
3,492,460 GBP2022-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,972,931 GBP2023-11-30
7,485,158 GBP2022-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
13,190 GBP2022-12-01 ~ 2023-11-30
Tools/Equipment for furniture and fittings
67,758 GBP2022-12-01 ~ 2023-11-30
Motor vehicles
432,582 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
513,530 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-25,757 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-25,757 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment
Land and buildings
8,115,610 GBP2023-11-30
8,128,800 GBP2022-11-30
Tools/Equipment for furniture and fittings
386,608 GBP2023-11-30
368,436 GBP2022-11-30
Motor vehicles
1,297,870 GBP2023-11-30
1,204,047 GBP2022-11-30
Investments in Subsidiaries
94,400 GBP2023-11-30
94,400 GBP2022-11-30
Cost valuation
269,516 GBP2022-11-30
Trade Debtors/Trade Receivables
6,461,996 GBP2023-11-30
5,908,678 GBP2022-11-30
Other Debtors
8,761 GBP2023-11-30
3,000 GBP2022-11-30
Prepayments
50,973 GBP2023-11-30
40,510 GBP2022-11-30
Debtors
7,359,919 GBP2023-11-30
7,629,767 GBP2022-11-30
Total Borrowings
Current, Amounts falling due within one year
444,602 GBP2023-11-30
521,760 GBP2022-11-30
Trade Creditors/Trade Payables
14,722,969 GBP2023-11-30
12,653,712 GBP2022-11-30
Amounts Owed to Related Parties
2,220,266 GBP2023-11-30
4,854,420 GBP2022-11-30
Taxation/Social Security Payable
535,401 GBP2023-11-30
116,213 GBP2022-11-30
Other Creditors
5,019,797 GBP2023-11-30
4,101,895 GBP2022-11-30
Total Borrowings
Non-current, Amounts falling due after one year
1,873,234 GBP2023-11-30
Bank Borrowings
Current
159,271 GBP2023-11-30
236,156 GBP2022-11-30
Finance Lease Liabilities - Total Present Value
Current
285,331 GBP2023-11-30
285,604 GBP2022-11-30
Total Borrowings
Current
444,602 GBP2023-11-30
521,760 GBP2022-11-30
Bank Borrowings
Non-current
1,588,005 GBP2023-11-30
1,652,403 GBP2022-11-30
Finance Lease Liabilities - Total Present Value
Non-current
285,229 GBP2023-11-30
353,211 GBP2022-11-30
Total Borrowings
Non-current
1,873,234 GBP2023-11-30
2,005,614 GBP2022-11-30
Par Value of Share
Class 1 ordinary share
12022-12-01 ~ 2023-11-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
553,000 shares2023-11-30
553,000 shares2022-11-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
285,331 GBP2023-11-30
285,604 GBP2022-11-30
Minimum gross finance lease payments owing
570,560 GBP2023-11-30
638,815 GBP2022-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
361,736 GBP2023-11-30
332,067 GBP2022-11-30
Between two and five year
920,503 GBP2023-11-30
674,760 GBP2022-11-30
More than five year
303,237 GBP2023-11-30
196,508 GBP2022-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,585,476 GBP2023-11-30
1,203,335 GBP2022-11-30