32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12023-11-01 ~ 2024-10-31
Turnover/Revenue
9,881,173 GBP2023-11-01 ~ 2024-10-31
6,922,422 GBP2022-11-01 ~ 2023-10-31
Cost of Sales
-5,437,068 GBP2023-11-01 ~ 2024-10-31
-4,018,355 GBP2022-11-01 ~ 2023-10-31
Gross Profit/Loss
4,444,105 GBP2023-11-01 ~ 2024-10-31
2,904,067 GBP2022-11-01 ~ 2023-10-31
Administrative Expenses
-2,753,121 GBP2023-11-01 ~ 2024-10-31
-2,376,553 GBP2022-11-01 ~ 2023-10-31
Operating Profit/Loss
1,690,984 GBP2023-11-01 ~ 2024-10-31
527,514 GBP2022-11-01 ~ 2023-10-31
Interest Payable/Similar Charges (Finance Costs)
-23,589 GBP2023-11-01 ~ 2024-10-31
-31,618 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
1,667,395 GBP2023-11-01 ~ 2024-10-31
495,896 GBP2022-11-01 ~ 2023-10-31
Profit/Loss
1,273,181 GBP2023-11-01 ~ 2024-10-31
386,972 GBP2022-11-01 ~ 2023-10-31
Comprehensive Income/Expense
1,273,181 GBP2023-11-01 ~ 2024-10-31
386,972 GBP2022-11-01 ~ 2023-10-31
Intangible Assets
102,974 GBP2024-10-31
66,846 GBP2023-10-31
Property, Plant & Equipment
903,585 GBP2024-10-31
884,852 GBP2023-10-31
Fixed Assets
1,006,559 GBP2024-10-31
951,698 GBP2023-10-31
Total Inventories
4,248,581 GBP2024-10-31
3,844,136 GBP2023-10-31
Debtors
2,836,151 GBP2024-10-31
2,428,805 GBP2023-10-31
Cash at bank and in hand
1,127,446 GBP2024-10-31
399,848 GBP2023-10-31
Current Assets
8,212,178 GBP2024-10-31
6,672,789 GBP2023-10-31
Creditors
Current
4,253,578 GBP2024-10-31
3,943,386 GBP2023-10-31
Net Current Assets/Liabilities
3,958,600 GBP2024-10-31
2,729,403 GBP2023-10-31
Total Assets Less Current Liabilities
4,965,159 GBP2024-10-31
3,681,101 GBP2023-10-31
Creditors
Non-current
-167,919 GBP2024-10-31
-163,913 GBP2023-10-31
Net Assets/Liabilities
4,582,438 GBP2024-10-31
3,309,257 GBP2023-10-31
Equity
Called up share capital
213 GBP2024-10-31
213 GBP2023-10-31
213 GBP2022-10-31
Share premium
107 GBP2024-10-31
107 GBP2023-10-31
107 GBP2022-10-31
Retained earnings (accumulated losses)
4,582,118 GBP2024-10-31
3,308,937 GBP2023-10-31
2,921,965 GBP2022-10-31
Equity
4,582,438 GBP2024-10-31
3,309,257 GBP2023-10-31
2,922,285 GBP2022-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,273,181 GBP2023-11-01 ~ 2024-10-31
386,972 GBP2022-11-01 ~ 2023-10-31
Wages/Salaries
2,757,200 GBP2023-11-01 ~ 2024-10-31
2,426,323 GBP2022-11-01 ~ 2023-10-31
Social Security Costs
291,165 GBP2023-11-01 ~ 2024-10-31
221,031 GBP2022-11-01 ~ 2023-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
260,627 GBP2023-11-01 ~ 2024-10-31
182,468 GBP2022-11-01 ~ 2023-10-31
Staff Costs/Employee Benefits Expense
3,308,992 GBP2023-11-01 ~ 2024-10-31
2,829,822 GBP2022-11-01 ~ 2023-10-31
Average Number of Employees
612023-11-01 ~ 2024-10-31
662022-11-01 ~ 2023-10-31
Director Remuneration
125,777 GBP2023-11-01 ~ 2024-10-31
155,192 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
88,251 GBP2023-11-01 ~ 2024-10-31
101,831 GBP2022-11-01 ~ 2023-10-31
Current Tax for the Period
386,994 GBP2023-11-01 ~ 2024-10-31
119,226 GBP2022-11-01 ~ 2023-10-31
Tax Expense/Credit at Applicable Tax Rate
416,849 GBP2023-11-01 ~ 2024-10-31
111,577 GBP2022-11-01 ~ 2023-10-31
Intangible Assets - Gross Cost
Development expenditure
102,974 GBP2024-10-31
66,846 GBP2023-10-31
Intangible Assets
Development expenditure
102,974 GBP2024-10-31
66,846 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,864,969 GBP2024-10-31
4,645,677 GBP2023-10-31
Motor vehicles
7,218 GBP2024-10-31
7,218 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
4,872,187 GBP2024-10-31
4,652,895 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,961,384 GBP2024-10-31
3,765,236 GBP2023-10-31
Motor vehicles
7,218 GBP2024-10-31
2,807 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,968,602 GBP2024-10-31
3,768,043 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
196,148 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
4,411 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
200,559 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment
Plant and equipment
903,585 GBP2024-10-31
880,441 GBP2023-10-31
Motor vehicles
4,411 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
909,366 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
440,028 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
112,308 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
552,336 GBP2024-10-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
357,030 GBP2024-10-31
Under hire purchased contracts or finance leases, Plant and equipment
469,338 GBP2023-10-31
Merchandise
4,248,581 GBP2024-10-31
3,844,136 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
2,367,247 GBP2024-10-31
2,016,316 GBP2023-10-31
Amounts Owed by Group Undertakings
Current
138,039 GBP2024-10-31
118,270 GBP2023-10-31
Other Debtors
Current
151,660 GBP2024-10-31
127,985 GBP2023-10-31
Prepayments
Current
179,205 GBP2024-10-31
166,234 GBP2023-10-31
Debtors
Amounts falling due within one year, Current
2,836,151 GBP2024-10-31
Current, Amounts falling due within one year
2,428,805 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Current
133,669 GBP2024-10-31
158,485 GBP2023-10-31
Trade Creditors/Trade Payables
Current
944,675 GBP2024-10-31
830,298 GBP2023-10-31
Amounts owed to group undertakings
Current
631,575 GBP2024-10-31
1,137,219 GBP2023-10-31
Corporation Tax Payable
Current
386,994 GBP2024-10-31
119,226 GBP2023-10-31
Other Taxation & Social Security Payable
Current
64,457 GBP2024-10-31
65,644 GBP2023-10-31
Other Creditors
Current
888,327 GBP2024-10-31
743,311 GBP2023-10-31
Accrued Liabilities
Current
892,573 GBP2024-10-31
660,328 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Non-current
167,919 GBP2024-10-31
163,913 GBP2023-10-31
Between one and five year, hire purchase agreements
167,919 GBP2024-10-31
hire purchase agreements
301,588 GBP2024-10-31
322,398 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
234,555 GBP2024-10-31
234,555 GBP2023-10-31
Between one and five year
351,833 GBP2024-10-31
586,388 GBP2023-10-31
All periods
586,388 GBP2024-10-31
820,943 GBP2023-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
214,802 GBP2024-10-31
207,931 GBP2023-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
213 shares2024-10-31
Profit/Loss
Retained earnings (accumulated losses)
1,273,181 GBP2023-11-01 ~ 2024-10-31