Turnover/Revenue
47,248,360 GBP2020-11-01 ~ 2021-12-31
33,904,869 GBP2019-11-01 ~ 2020-10-31
Cost of Sales
-38,784,646 GBP2020-11-01 ~ 2021-12-31
-27,724,952 GBP2019-11-01 ~ 2020-10-31
Gross Profit/Loss
8,463,714 GBP2020-11-01 ~ 2021-12-31
6,179,917 GBP2019-11-01 ~ 2020-10-31
Distribution Costs
-999,735 GBP2020-11-01 ~ 2021-12-31
-880,222 GBP2019-11-01 ~ 2020-10-31
Administrative Expenses
-7,370,011 GBP2020-11-01 ~ 2021-12-31
-4,774,444 GBP2019-11-01 ~ 2020-10-31
Operating Profit/Loss
295,641 GBP2020-11-01 ~ 2021-12-31
978,032 GBP2019-11-01 ~ 2020-10-31
Profit/Loss on Ordinary Activities Before Tax
254,648 GBP2020-11-01 ~ 2021-12-31
1,602,178 GBP2019-11-01 ~ 2020-10-31
Profit/Loss
194,435 GBP2020-11-01 ~ 2021-12-31
1,237,678 GBP2019-11-01 ~ 2020-10-31
Comprehensive Income/Expense
194,435 GBP2020-11-01 ~ 2021-12-31
1,521,826 GBP2019-11-01 ~ 2020-10-31
Property, Plant & Equipment
910,975 GBP2021-12-31
2,692,298 GBP2020-10-31
Fixed Assets - Investments
272,500 GBP2021-12-31
272,501 GBP2020-10-31
Fixed Assets
1,322,675 GBP2021-12-31
3,103,999 GBP2020-10-31
Total Inventories
1,693,176 GBP2021-12-31
1,054,372 GBP2020-10-31
Debtors
13,819,533 GBP2021-12-31
14,526,002 GBP2020-10-31
Cash at bank and in hand
1,084,447 GBP2021-12-31
2,632,215 GBP2020-10-31
Current Assets
16,597,156 GBP2021-12-31
18,212,589 GBP2020-10-31
Net Current Assets/Liabilities
4,225,000 GBP2021-12-31
3,310,244 GBP2020-10-31
Total Assets Less Current Liabilities
5,547,675 GBP2021-12-31
6,414,243 GBP2020-10-31
Creditors
Non-current, Amounts falling due after one year
-130,865 GBP2020-10-31
Net Assets/Liabilities
5,428,366 GBP2021-12-31
5,533,931 GBP2020-10-31
Equity
Called up share capital
100 GBP2021-12-31
100 GBP2020-10-31
100 GBP2019-10-31
Capital redemption reserve
45 GBP2021-12-31
45 GBP2020-10-31
45 GBP2019-10-31
Revaluation reserve
1,074,982 GBP2020-10-31
790,834 GBP2019-10-31
Retained earnings (accumulated losses)
5,428,221 GBP2021-12-31
4,458,804 GBP2020-10-31
2,831,872 GBP2019-10-31
Equity
5,428,366 GBP2021-12-31
5,533,931 GBP2020-10-31
4,012,105 GBP2019-10-31
Profit/Loss
Retained earnings (accumulated losses)
194,435 GBP2020-11-01 ~ 2021-12-31
1,237,678 GBP2019-11-01 ~ 2020-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
194,435 GBP2020-11-01 ~ 2021-12-31
1,237,678 GBP2019-11-01 ~ 2020-10-31
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2020-11-01 ~ 2021-12-31
Dividends Paid
-300,000 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
325,884 GBP2020-11-01 ~ 2021-12-31
336,606 GBP2019-11-01 ~ 2020-10-31
Wages/Salaries
4,635,777 GBP2020-11-01 ~ 2021-12-31
3,266,795 GBP2019-11-01 ~ 2020-10-31
Social Security Costs
514,201 GBP2020-11-01 ~ 2021-12-31
354,029 GBP2019-11-01 ~ 2020-10-31
Staff Costs/Employee Benefits Expense
5,214,850 GBP2020-11-01 ~ 2021-12-31
3,675,588 GBP2019-11-01 ~ 2020-10-31
Average number of employees in administration and support functions
482020-11-01 ~ 2021-12-31
462019-11-01 ~ 2020-10-31
Average Number of Employees
932020-11-01 ~ 2021-12-31
912019-11-01 ~ 2020-10-31
Director Remuneration
440,869 GBP2020-11-01 ~ 2021-12-31
492,912 GBP2019-11-01 ~ 2020-10-31
Audit Fees/Expenses
20,000 GBP2020-11-01 ~ 2021-12-31
18,000 GBP2019-11-01 ~ 2020-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-254,138 GBP2020-11-01 ~ 2021-12-31
-32,181 GBP2019-11-01 ~ 2020-10-31
Tax Expense/Credit at Applicable Tax Rate
48,383 GBP2020-11-01 ~ 2021-12-31
304,414 GBP2019-11-01 ~ 2020-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
119,309 GBP2021-12-31
159,731 GBP2020-10-31
Deferred Tax Liabilities
119,309 GBP2021-12-31
373,447 GBP2020-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings
61,268 GBP2021-12-31
1,581,268 GBP2020-10-31
Tools/Equipment for furniture and fittings
265,085 GBP2021-12-31
216,020 GBP2020-10-31
Motor vehicles
1,695,755 GBP2021-12-31
1,759,755 GBP2020-10-31
Other
531,329 GBP2021-12-31
531,329 GBP2020-10-31
Property, Plant & Equipment - Gross Cost
2,829,746 GBP2021-12-31
4,360,330 GBP2020-10-31
Property, Plant & Equipment - Disposals
Land and buildings
-1,520,000 GBP2020-11-01 ~ 2021-12-31
Tools/Equipment for furniture and fittings
-1,710 GBP2020-11-01 ~ 2021-12-31
Motor vehicles
-64,000 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-1,609,413 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
23,072 GBP2021-12-31
17,834 GBP2020-10-31
Tools/Equipment for furniture and fittings
141,381 GBP2021-12-31
123,609 GBP2020-10-31
Motor vehicles
1,131,866 GBP2021-12-31
961,779 GBP2020-10-31
Other
436,632 GBP2021-12-31
397,897 GBP2020-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,918,771 GBP2021-12-31
1,668,032 GBP2020-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
5,238 GBP2020-11-01 ~ 2021-12-31
Tools/Equipment for furniture and fittings
18,743 GBP2020-11-01 ~ 2021-12-31
Motor vehicles
232,188 GBP2020-11-01 ~ 2021-12-31
Other
38,735 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
325,885 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-971 GBP2020-11-01 ~ 2021-12-31
Motor vehicles
-62,101 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-75,146 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings
38,196 GBP2021-12-31
1,563,434 GBP2020-10-31
Tools/Equipment for furniture and fittings
123,704 GBP2021-12-31
92,412 GBP2020-10-31
Motor vehicles
563,889 GBP2021-12-31
797,976 GBP2020-10-31
Other
94,697 GBP2021-12-31
133,431 GBP2020-10-31
Investments in Subsidiaries
1 GBP2020-10-31
Investments in group undertakings and participating interests
272,500 GBP2021-12-31
272,501 GBP2020-10-31
Investments in Subsidiaries
Cost valuation
216,201 GBP2020-10-31
Raw materials and consumables
1,693,176 GBP2021-12-31
1,054,372 GBP2020-10-31
Trade Debtors/Trade Receivables
7,819,508 GBP2021-12-31
8,663,513 GBP2020-10-31
Amounts Owed By Related Parties
1,189,553 GBP2021-12-31
1,408,182 GBP2020-10-31
Other Debtors
3,982,848 GBP2021-12-31
4,149,800 GBP2020-10-31
Prepayments
411,351 GBP2021-12-31
304,507 GBP2020-10-31
Debtors
Current
13,819,533 GBP2021-12-31
14,526,002 GBP2020-10-31
Total Borrowings
Current, Amounts falling due within one year
103,357 GBP2021-12-31
3,568,329 GBP2020-10-31
Trade Creditors/Trade Payables
4,843,453 GBP2021-12-31
9,327,929 GBP2020-10-31
Amounts Owed to Related Parties
6,889,554 GBP2021-12-31
Taxation/Social Security Payable
312,124 GBP2021-12-31
1,175,218 GBP2020-10-31
Other Creditors
127,359 GBP2021-12-31
185,024 GBP2020-10-31
Total Borrowings
Non-current, Amounts falling due after one year
130,865 GBP2020-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
119,309 GBP2021-12-31
373,447 GBP2020-10-31
Par Value of Share
Class 1 ordinary share
12020-11-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2021-12-31
100 shares2020-10-31
Finance Lease Liabilities - Total Present Value
Current
103,357 GBP2021-12-31
196,704 GBP2020-10-31
Other Remaining Borrowings
Current
3,371,625 GBP2020-10-31
Total Borrowings
Current
103,357 GBP2021-12-31
3,568,329 GBP2020-10-31
Finance Lease Liabilities - Total Present Value
Non-current
130,865 GBP2020-10-31
Amounts falling due within one year
113,898 GBP2021-12-31
204,230 GBP2020-10-31
Minimum gross finance lease payments owing
113,898 GBP2021-12-31
346,582 GBP2020-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
910,479 GBP2021-12-31
752,598 GBP2020-10-31
Between two and five year
2,164,022 GBP2021-12-31
2,661,871 GBP2020-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,074,501 GBP2021-12-31
3,414,469 GBP2020-10-31