82990 - Other Business Support Service Activities N.e.c.
Average Number of Employees
682023-11-01 ~ 2024-10-31
692022-11-01 ~ 2023-10-31
Turnover/Revenue
17,148,356 GBP2023-11-01 ~ 2024-10-31
17,849,600 GBP2022-11-01 ~ 2023-10-31
Cost of Sales
-9,051,634 GBP2023-11-01 ~ 2024-10-31
-10,159,482 GBP2022-11-01 ~ 2023-10-31
Gross Profit/Loss
8,096,722 GBP2023-11-01 ~ 2024-10-31
7,690,118 GBP2022-11-01 ~ 2023-10-31
Distribution Costs
-2,477,433 GBP2023-11-01 ~ 2024-10-31
-2,419,500 GBP2022-11-01 ~ 2023-10-31
Administrative Expenses
-3,590,519 GBP2023-11-01 ~ 2024-10-31
-3,866,753 GBP2022-11-01 ~ 2023-10-31
Operating Profit/Loss
2,152,770 GBP2023-11-01 ~ 2024-10-31
1,348,213 GBP2022-11-01 ~ 2023-10-31
Other Interest Receivable/Similar Income (Finance Income)
1,959 GBP2023-11-01 ~ 2024-10-31
4,645 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
1,376,228 GBP2023-11-01 ~ 2024-10-31
531,668 GBP2022-11-01 ~ 2023-10-31
Profit/Loss
1,034,768 GBP2023-11-01 ~ 2024-10-31
381,541 GBP2022-11-01 ~ 2023-10-31
Comprehensive Income/Expense
1,207,311 GBP2023-11-01 ~ 2024-10-31
241,999 GBP2022-11-01 ~ 2023-10-31
Intangible Assets
328,433 GBP2024-10-31
373,903 GBP2023-10-31
Property, Plant & Equipment
630,819 GBP2024-10-31
867,011 GBP2023-10-31
Fixed Assets
959,252 GBP2024-10-31
1,240,914 GBP2023-10-31
Total Inventories
2,369,258 GBP2024-10-31
3,401,594 GBP2023-10-31
Debtors
Non-current
149,300 GBP2024-10-31
223,950 GBP2023-10-31
Current
10,462,409 GBP2024-10-31
10,446,307 GBP2023-10-31
Cash at bank and in hand
690,327 GBP2024-10-31
406,025 GBP2023-10-31
Current Assets
13,671,294 GBP2024-10-31
14,477,876 GBP2023-10-31
Net Current Assets/Liabilities
8,392,499 GBP2024-10-31
3,838,328 GBP2023-10-31
Total Assets Less Current Liabilities
9,351,751 GBP2024-10-31
5,079,242 GBP2023-10-31
Creditors
Non-current, Amounts falling due after one year
-3,108,020 GBP2024-10-31
Net Assets/Liabilities
6,176,947 GBP2024-10-31
4,969,636 GBP2023-10-31
Equity
Called up share capital
1,368,045 GBP2024-10-31
1,368,045 GBP2023-10-31
1,368,045 GBP2022-11-01
Capital redemption reserve
6,750 GBP2024-10-31
6,750 GBP2023-10-31
6,750 GBP2022-11-01
Retained earnings (accumulated losses)
4,802,152 GBP2024-10-31
3,767,384 GBP2023-10-31
3,385,843 GBP2022-11-01
Equity
6,176,947 GBP2024-10-31
4,969,636 GBP2023-10-31
4,727,637 GBP2022-11-01
Profit/Loss
Retained earnings (accumulated losses)
1,034,768 GBP2023-11-01 ~ 2024-10-31
381,541 GBP2022-11-01 ~ 2023-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,034,768 GBP2023-11-01 ~ 2024-10-31
381,541 GBP2022-11-01 ~ 2023-10-31
Audit Fees/Expenses
38,875 GBP2023-11-01 ~ 2024-10-31
37,750 GBP2022-11-01 ~ 2023-10-31
Wages/Salaries
3,041,655 GBP2023-11-01 ~ 2024-10-31
2,888,923 GBP2022-11-01 ~ 2023-10-31
Social Security Costs
377,700 GBP2023-11-01 ~ 2024-10-31
341,699 GBP2022-11-01 ~ 2023-10-31
Staff Costs/Employee Benefits Expense
3,506,853 GBP2023-11-01 ~ 2024-10-31
3,298,648 GBP2022-11-01 ~ 2023-10-31
Director Remuneration
422,421 GBP2023-11-01 ~ 2024-10-31
421,454 GBP2022-11-01 ~ 2023-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-23,106 GBP2023-11-01 ~ 2024-10-31
83,747 GBP2022-11-01 ~ 2023-10-31
Tax Expense/Credit at Applicable Tax Rate
344,057 GBP2023-11-01 ~ 2024-10-31
132,917 GBP2022-11-01 ~ 2023-10-31
Intangible Assets - Gross Cost
Development expenditure
108,514 GBP2024-10-31
108,514 GBP2023-10-31
Computer software
329,489 GBP2024-10-31
281,489 GBP2023-10-31
Intangible Assets - Gross Cost
515,349 GBP2024-10-31
467,349 GBP2023-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
47,558 GBP2024-10-31
25,855 GBP2023-10-31
Intangible Assets - Accumulated Amortisation & Impairment
186,916 GBP2024-10-31
93,446 GBP2023-10-31
Intangible Assets - Increase From Amortisation Charge for Year
93,470 GBP2023-11-01 ~ 2024-10-31
Intangible Assets
Development expenditure
60,956 GBP2024-10-31
82,659 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
414,527 GBP2024-10-31
414,527 GBP2023-10-31
Furniture and fittings
86,773 GBP2024-10-31
86,773 GBP2023-10-31
Computers
372,427 GBP2024-10-31
371,828 GBP2023-10-31
Other
779,651 GBP2024-10-31
782,933 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
1,988,765 GBP2024-10-31
1,991,448 GBP2023-10-31
Property, Plant & Equipment - Other Disposals
Other
-37,515 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals
-37,515 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
185,948 GBP2023-10-31
Furniture and fittings
8,494 GBP2023-10-31
Computers
283,274 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,124,437 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
41,453 GBP2023-11-01 ~ 2024-10-31
Owned/Freehold
270,526 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Other
-37,017 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-37,017 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
227,401 GBP2024-10-31
Furniture and fittings
17,172 GBP2024-10-31
Computers
318,512 GBP2024-10-31
Other
610,723 GBP2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,357,946 GBP2024-10-31
Property, Plant & Equipment
Plant and equipment
187,126 GBP2024-10-31
228,579 GBP2023-10-31
Furniture and fittings
69,601 GBP2024-10-31
78,279 GBP2023-10-31
Computers
53,915 GBP2024-10-31
88,554 GBP2023-10-31
Other
168,928 GBP2024-10-31
286,811 GBP2023-10-31
Finished Goods/Goods for Resale
2,369,258 GBP2024-10-31
3,401,594 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
1,660,533 GBP2024-10-31
1,358,339 GBP2023-10-31
Amounts Owed by Group Undertakings
Current
8,299,560 GBP2024-10-31
8,576,065 GBP2023-10-31
Other Debtors
Current
38,102 GBP2024-10-31
Prepayments/Accrued Income
Current
464,214 GBP2024-10-31
511,903 GBP2023-10-31
Bank Overdrafts
-2,676 GBP2024-10-31
-281,483 GBP2023-10-31
Cash and Cash Equivalents
687,651 GBP2024-10-31
124,542 GBP2023-10-31
Bank Overdrafts
Current
2,676 GBP2024-10-31
281,483 GBP2023-10-31
Other Remaining Borrowings
Current
684,284 GBP2024-10-31
4,979,144 GBP2023-10-31
Trade Creditors/Trade Payables
Current
3,074,122 GBP2024-10-31
3,705,766 GBP2023-10-31
Amounts owed to group undertakings
Current
115,822 GBP2024-10-31
271,624 GBP2023-10-31
Corporation Tax Payable
Current
432,050 GBP2024-10-31
66,380 GBP2023-10-31
Taxation/Social Security Payable
Current
479,427 GBP2024-10-31
569,527 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Current
19,180 GBP2024-10-31
32,924 GBP2023-10-31
Other Creditors
Current
25,123 GBP2024-10-31
11,946 GBP2023-10-31
Accrued Liabilities/Deferred Income
Current
446,111 GBP2024-10-31
548,211 GBP2023-10-31
Creditors
Current
5,278,795 GBP2024-10-31
10,639,548 GBP2023-10-31
Other Remaining Borrowings
Non-current
3,108,020 GBP2024-10-31
Finance Lease Liabilities - Total Present Value
Non-current
19,716 GBP2023-10-31
Creditors
Non-current
3,108,020 GBP2024-10-31
19,716 GBP2023-10-31
Total Borrowings
3,792,304 GBP2024-10-31
4,979,144 GBP2023-10-31
Minimum gross finance lease payments owing
28,379 GBP2024-10-31
65,541 GBP2023-10-31
Net Deferred Tax Liability/Asset
-66,784 GBP2024-10-31
-89,890 GBP2023-10-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
23,106 GBP2023-11-01 ~ 2024-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
-72,894 GBP2024-10-31
-92,802 GBP2023-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
70,300 shares2024-10-31
Par Value of Share
Class 1 ordinary share
0.012023-11-01 ~ 2024-10-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,367,342 shares2024-10-31
Par Value of Share
Class 2 ordinary share
1.002023-11-01 ~ 2024-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
145,000 GBP2024-10-31
114,000 GBP2023-10-31
Between one and five year
336,000 GBP2024-10-31
418,000 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
481,000 GBP2024-10-31
532,000 GBP2023-10-31