Average Number of Employees
1152022-12-01 ~ 2023-11-30
1212021-12-01 ~ 2022-11-30
Turnover/Revenue
16,592,484 GBP2022-12-01 ~ 2023-11-30
17,071,677 GBP2021-12-01 ~ 2022-11-30
Cost of Sales
-8,611,316 GBP2022-12-01 ~ 2023-11-30
-8,540,758 GBP2021-12-01 ~ 2022-11-30
Gross Profit/Loss
7,981,168 GBP2022-12-01 ~ 2023-11-30
8,530,919 GBP2021-12-01 ~ 2022-11-30
Distribution Costs
-549,737 GBP2022-12-01 ~ 2023-11-30
-609,295 GBP2021-12-01 ~ 2022-11-30
Administrative Expenses
-3,358,293 GBP2022-12-01 ~ 2023-11-30
-2,728,621 GBP2021-12-01 ~ 2022-11-30
Operating Profit/Loss
4,092,927 GBP2022-12-01 ~ 2023-11-30
5,195,574 GBP2021-12-01 ~ 2022-11-30
Other Interest Receivable/Similar Income (Finance Income)
159,452 GBP2022-12-01 ~ 2023-11-30
11,414 GBP2021-12-01 ~ 2022-11-30
Profit/Loss on Ordinary Activities Before Tax
4,219,581 GBP2022-12-01 ~ 2023-11-30
5,206,484 GBP2021-12-01 ~ 2022-11-30
Equity
Retained earnings (accumulated losses)
12,842,763 GBP2023-11-30
20,875,937 GBP2022-11-30
16,633,622 GBP2021-12-01
Profit/Loss
Retained earnings (accumulated losses)
3,116,826 GBP2022-12-01 ~ 2023-11-30
4,242,315 GBP2021-12-01 ~ 2022-11-30
Dividends Paid
Retained earnings (accumulated losses)
-11,150,000 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment
2,686,885 GBP2023-11-30
3,032,668 GBP2022-11-30
Fixed Assets - Investments
7,081 GBP2023-11-30
7,081 GBP2022-11-30
Fixed Assets
2,693,966 GBP2023-11-30
3,039,749 GBP2022-11-30
Total Inventories
710,228 GBP2023-11-30
497,670 GBP2022-11-30
Debtors
Current
3,485,074 GBP2023-11-30
6,022,020 GBP2022-11-30
Current assets - Investments
3,000,000 GBP2023-11-30
3,350,000 GBP2022-11-30
Cash at bank and in hand
5,292,190 GBP2023-11-30
9,369,314 GBP2022-11-30
Current Assets
12,487,492 GBP2023-11-30
19,239,004 GBP2022-11-30
Creditors
Current, Amounts falling due within one year
-1,722,184 GBP2023-11-30
-957,980 GBP2022-11-30
Net Current Assets/Liabilities
10,765,308 GBP2023-11-30
18,281,024 GBP2022-11-30
Total Assets Less Current Liabilities
13,459,274 GBP2023-11-30
21,320,773 GBP2022-11-30
Net Assets/Liabilities
12,842,865 GBP2023-11-30
20,876,039 GBP2022-11-30
Equity
Called up share capital
102 GBP2023-11-30
102 GBP2022-11-30
Equity
12,842,865 GBP2023-11-30
20,876,039 GBP2022-11-30
Profit/Loss
3,116,826 GBP2022-12-01 ~ 2023-11-30
4,242,315 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Depreciation Expense
548,257 GBP2022-12-01 ~ 2023-11-30
611,073 GBP2021-12-01 ~ 2022-11-30
Cash and Cash Equivalents
5,292,190 GBP2023-11-30
12,719,314 GBP2022-11-30
9,934,747 GBP2021-12-01
Bank Overdrafts
3,350,000 GBP2022-11-30
Audit Fees/Expenses
11,100 GBP2022-12-01 ~ 2023-11-30
9,950 GBP2021-12-01 ~ 2022-11-30
Wages/Salaries
3,615,161 GBP2022-12-01 ~ 2023-11-30
3,491,906 GBP2021-12-01 ~ 2022-11-30
Social Security Costs
350,692 GBP2022-12-01 ~ 2023-11-30
347,019 GBP2021-12-01 ~ 2022-11-30
Staff Costs/Employee Benefits Expense
4,067,743 GBP2022-12-01 ~ 2023-11-30
3,928,413 GBP2021-12-01 ~ 2022-11-30
Director Remuneration
188,982 GBP2022-12-01 ~ 2023-11-30
116,184 GBP2021-12-01 ~ 2022-11-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-53,325 GBP2022-12-01 ~ 2023-11-30
96,213 GBP2021-12-01 ~ 2022-11-30
Tax Expense/Credit at Applicable Tax Rate
970,926 GBP2022-12-01 ~ 2023-11-30
989,232 GBP2021-12-01 ~ 2022-11-30
Dividends Paid on Shares
11,150,000 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,111,650 GBP2023-11-30
4,096,305 GBP2022-11-30
Motor vehicles
48,557 GBP2023-11-30
12,557 GBP2022-11-30
Furniture and fittings
191,178 GBP2023-11-30
266,378 GBP2022-11-30
Other
656,164 GBP2023-11-30
656,164 GBP2022-11-30
Property, Plant & Equipment - Gross Cost
7,055,652 GBP2023-11-30
6,979,033 GBP2022-11-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-57,123 GBP2022-12-01 ~ 2023-11-30
Furniture and fittings
-87,118 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Other Disposals
-144,241 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,692,704 GBP2022-11-30
Motor vehicles
12,489 GBP2022-11-30
Furniture and fittings
142,262 GBP2022-11-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,946,365 GBP2022-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
295,061 GBP2022-12-01 ~ 2023-11-30
Motor vehicles, Owned/Freehold
9,018 GBP2022-12-01 ~ 2023-11-30
Furniture and fittings, Owned/Freehold
19,242 GBP2022-12-01 ~ 2023-11-30
Owned/Freehold
548,257 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-55,835 GBP2022-12-01 ~ 2023-11-30
Furniture and fittings
-70,020 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-125,855 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,931,930 GBP2023-11-30
Motor vehicles
21,507 GBP2023-11-30
Furniture and fittings
91,484 GBP2023-11-30
Other
256,652 GBP2023-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,368,767 GBP2023-11-30
Property, Plant & Equipment
Plant and equipment
1,179,720 GBP2023-11-30
1,403,601 GBP2022-11-30
Motor vehicles
27,050 GBP2023-11-30
68 GBP2022-11-30
Furniture and fittings
99,694 GBP2023-11-30
124,116 GBP2022-11-30
Other
399,512 GBP2023-11-30
399,512 GBP2022-11-30
Raw materials and consumables
600,847 GBP2023-11-30
389,575 GBP2022-11-30
Value of work in progress
109,381 GBP2023-11-30
108,095 GBP2022-11-30
Trade Debtors/Trade Receivables
Current
2,809,304 GBP2023-11-30
2,641,642 GBP2022-11-30
Other Debtors
Current
636,021 GBP2023-11-30
3,364,919 GBP2022-11-30
Prepayments/Accrued Income
Current
39,749 GBP2023-11-30
15,459 GBP2022-11-30
Trade Creditors/Trade Payables
Current
339,788 GBP2023-11-30
510,511 GBP2022-11-30
Corporation Tax Payable
Current
668,983 GBP2023-11-30
418,700 GBP2022-11-30
Taxation/Social Security Payable
Current
130,214 GBP2023-11-30
Other Creditors
Current
502,561 GBP2023-11-30
7,712 GBP2022-11-30
Accrued Liabilities/Deferred Income
Current
80,638 GBP2023-11-30
21,057 GBP2022-11-30
Creditors
Current
1,722,184 GBP2023-11-30
957,980 GBP2022-11-30
Net Deferred Tax Liability/Asset
-316,409 GBP2023-11-30
-369,734 GBP2022-11-30
-273,521 GBP2021-12-01
Deferred Tax Liabilities
Accelerated tax depreciation
-316,409 GBP2023-11-30
-369,734 GBP2022-11-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-11-30
100 shares2022-11-30
Par Value of Share
Class 1 ordinary share
12022-12-01 ~ 2023-11-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1 shares2023-11-30
1 shares2022-11-30
Par Value of Share
Class 2 ordinary share
12022-12-01 ~ 2023-11-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2023-11-30
1 shares2022-11-30
Par Value of Share
Class 3 ordinary share
12022-12-01 ~ 2023-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
256,969 GBP2023-11-30
256,960 GBP2022-11-30
Between one and five year
835,780 GBP2023-11-30
908,740 GBP2022-11-30
More than five year
123,333 GBP2023-11-30
307,333 GBP2022-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,216,082 GBP2023-11-30
1,473,033 GBP2022-11-30