Cost of Sales
-6,996,552 GBP2023-11-01 ~ 2024-10-31
-7,149,935 GBP2022-11-01 ~ 2023-10-31
Administrative Expenses
-6,970,385 GBP2023-11-01 ~ 2024-10-31
-5,535,612 GBP2022-11-01 ~ 2023-10-31
Other Interest Receivable/Similar Income (Finance Income)
877 GBP2023-11-01 ~ 2024-10-31
0 GBP2022-11-01 ~ 2023-10-31
Interest Payable/Similar Charges (Finance Costs)
-24,525 GBP2023-11-01 ~ 2024-10-31
-38,130 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
1,784,122 GBP2023-11-01 ~ 2024-10-31
349,438 GBP2022-11-01 ~ 2023-10-31
Profit/Loss
1,363,016 GBP2023-11-01 ~ 2024-10-31
290,107 GBP2022-11-01 ~ 2023-10-31
Intangible Assets
Other than goodwill
55,456 GBP2024-10-31
65,191 GBP2023-10-31
Property, Plant & Equipment
3,599,458 GBP2024-10-31
3,646,292 GBP2023-10-31
Fixed Assets
3,654,914 GBP2024-10-31
3,711,483 GBP2023-10-31
Debtors
4,497,626 GBP2024-10-31
2,950,078 GBP2023-10-31
Cash at bank and in hand
567,732 GBP2024-10-31
494,988 GBP2023-10-31
Current Assets
6,147,645 GBP2024-10-31
4,424,589 GBP2023-10-31
Net Current Assets/Liabilities
2,201,183 GBP2024-10-31
1,056,366 GBP2023-10-31
Total Assets Less Current Liabilities
5,856,097 GBP2024-10-31
4,767,849 GBP2023-10-31
Creditors
Non-current
-187,524 GBP2024-10-31
-480,050 GBP2023-10-31
Net Assets/Liabilities
4,495,892 GBP2024-10-31
3,132,876 GBP2023-10-31
Equity
Called up share capital
50,000 GBP2024-10-31
50,000 GBP2023-10-31
50,000 GBP2022-10-31
Retained earnings (accumulated losses)
4,445,892 GBP2024-10-31
3,082,876 GBP2023-10-31
2,792,769 GBP2022-10-31
Equity
4,495,892 GBP2024-10-31
3,132,876 GBP2023-10-31
Profit/Loss
Retained earnings (accumulated losses)
1,363,016 GBP2023-11-01 ~ 2024-10-31
290,107 GBP2022-11-01 ~ 2023-10-31
Audit Fees/Expenses
28,934 GBP2023-11-01 ~ 2024-10-31
24,000 GBP2022-11-01 ~ 2023-10-31
Average Number of Employees
802023-11-01 ~ 2024-10-31
802022-11-01 ~ 2023-10-31
Wages/Salaries
3,853,697 GBP2023-11-01 ~ 2024-10-31
2,890,351 GBP2022-11-01 ~ 2023-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
163,006 GBP2023-11-01 ~ 2024-10-31
97,930 GBP2022-11-01 ~ 2023-10-31
Staff Costs/Employee Benefits Expense
4,354,882 GBP2023-11-01 ~ 2024-10-31
3,315,533 GBP2022-11-01 ~ 2023-10-31
Director Remuneration
433,186 GBP2023-11-01 ~ 2024-10-31
320,466 GBP2022-11-01 ~ 2023-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
91,892 GBP2023-11-01 ~ 2024-10-31
213,883 GBP2022-11-01 ~ 2023-10-31
Intangible Assets - Gross Cost
Goodwill
52,540 GBP2024-10-31
52,540 GBP2023-10-31
Computer software
100,250 GBP2024-10-31
89,750 GBP2023-10-31
Patents/Trademarks/Licences/Concessions
10,603 GBP2024-10-31
10,603 GBP2023-10-31
Intangible Assets - Gross Cost
163,393 GBP2024-10-31
152,893 GBP2023-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
52,540 GBP2024-10-31
52,540 GBP2023-10-31
Patents/Trademarks/Licences/Concessions
3,799 GBP2024-10-31
2,739 GBP2023-10-31
Intangible Assets - Accumulated Amortisation & Impairment
107,937 GBP2024-10-31
87,702 GBP2023-10-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2023-11-01 ~ 2024-10-31
Patents/Trademarks/Licences/Concessions
1,060 GBP2023-11-01 ~ 2024-10-31
Intangible Assets - Increase From Amortisation Charge for Year
20,235 GBP2023-11-01 ~ 2024-10-31
Intangible Assets
Goodwill
0 GBP2024-10-31
0 GBP2023-10-31
Patents/Trademarks/Licences/Concessions
6,804 GBP2024-10-31
7,864 GBP2023-10-31
Intangible Assets
55,456 GBP2024-10-31
65,191 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
348,717 GBP2024-10-31
348,717 GBP2023-10-31
Plant and equipment
6,322,919 GBP2024-10-31
6,153,932 GBP2023-10-31
Furniture and fittings
264,349 GBP2024-10-31
234,722 GBP2023-10-31
Motor vehicles
48,423 GBP2024-10-31
7,643 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
7,026,719 GBP2024-10-31
6,745,014 GBP2023-10-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
0 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
-3,000 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals
-3,000 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
227,896 GBP2024-10-31
203,038 GBP2023-10-31
Plant and equipment
2,977,409 GBP2024-10-31
2,706,455 GBP2023-10-31
Furniture and fittings
215,162 GBP2024-10-31
184,643 GBP2023-10-31
Motor vehicles
6,794 GBP2024-10-31
4,586 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,427,261 GBP2024-10-31
3,098,722 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
24,858 GBP2023-11-01 ~ 2024-10-31
Plant and equipment
270,954 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
30,519 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
2,708 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
329,039 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
0 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
-500 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-500 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment
Improvements to leasehold property
120,821 GBP2024-10-31
145,679 GBP2023-10-31
Plant and equipment
3,345,510 GBP2024-10-31
3,447,477 GBP2023-10-31
Furniture and fittings
49,187 GBP2024-10-31
50,079 GBP2023-10-31
Motor vehicles
41,629 GBP2024-10-31
3,057 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
2,609,953 GBP2023-10-31
Amount of corporation tax that is recoverable
Current
29,505 GBP2024-10-31
0 GBP2023-10-31
Other Debtors
Current
169,685 GBP2024-10-31
79,989 GBP2023-10-31
Prepayments/Accrued Income
Current
735,821 GBP2024-10-31
260,136 GBP2023-10-31
Debtors
Current, Amounts falling due within one year
4,497,626 GBP2024-10-31
2,950,078 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Current
334,505 GBP2024-10-31
358,120 GBP2023-10-31
Trade Creditors/Trade Payables
Current
1,926,972 GBP2024-10-31
1,589,132 GBP2023-10-31
Amounts owed to group undertakings
Current
772,576 GBP2024-10-31
934,365 GBP2023-10-31
Corporation Tax Payable
Current
329,214 GBP2024-10-31
0 GBP2023-10-31
Other Taxation & Social Security Payable
Current
122,029 GBP2024-10-31
94,171 GBP2023-10-31
Other Creditors
Current
134,661 GBP2024-10-31
180,091 GBP2023-10-31
Accrued Liabilities/Deferred Income
Current
326,505 GBP2024-10-31
212,344 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Non-current
187,524 GBP2024-10-31
480,050 GBP2023-10-31
Minimum gross finance lease payments owing
Amounts falling due within one year
334,505 GBP2024-10-31
Minimum gross finance lease payments owing
522,029 GBP2024-10-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-11-01 ~ 2024-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2024-10-31
50,000 shares2023-10-31