Turnover/Revenue
16,168,855 GBP2022-11-01 ~ 2023-10-31
14,609,907 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
-14,875,079 GBP2022-11-01 ~ 2023-10-31
-13,237,288 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
1,293,776 GBP2022-11-01 ~ 2023-10-31
1,372,619 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
-911,411 GBP2022-11-01 ~ 2023-10-31
-897,273 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
398,831 GBP2022-11-01 ~ 2023-10-31
489,037 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
330,875 GBP2022-11-01 ~ 2023-10-31
449,301 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
259,225 GBP2022-11-01 ~ 2023-10-31
368,542 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment
2,402,440 GBP2023-10-31
2,424,394 GBP2022-10-31
Total Inventories
2,562,922 GBP2023-10-31
2,791,030 GBP2022-10-31
Debtors
167,225 GBP2023-10-31
156,879 GBP2022-10-31
Cash at bank and in hand
343,571 GBP2023-10-31
301,706 GBP2022-10-31
Current Assets
3,073,718 GBP2023-10-31
3,249,615 GBP2022-10-31
Creditors
Current, Amounts falling due within one year
-1,683,454 GBP2023-10-31
-1,767,149 GBP2022-10-31
Net Current Assets/Liabilities
1,390,264 GBP2023-10-31
1,482,466 GBP2022-10-31
Total Assets Less Current Liabilities
3,792,704 GBP2023-10-31
3,906,860 GBP2022-10-31
Creditors
Non-current, Amounts falling due after one year
-112,727 GBP2023-10-31
-418,321 GBP2022-10-31
Net Assets/Liabilities
3,539,392 GBP2023-10-31
3,327,167 GBP2022-10-31
Equity
Called up share capital
4,500 GBP2023-10-31
4,500 GBP2022-10-31
4,500 GBP2021-10-31
Share premium
75,099 GBP2023-10-31
75,099 GBP2022-10-31
75,099 GBP2021-10-31
Capital redemption reserve
5,500 GBP2023-10-31
5,500 GBP2022-10-31
5,500 GBP2021-10-31
Retained earnings (accumulated losses)
3,454,293 GBP2023-10-31
3,242,068 GBP2022-10-31
2,920,526 GBP2021-10-31
Equity
3,539,392 GBP2023-10-31
3,327,167 GBP2022-10-31
3,005,625 GBP2021-10-31
Profit/Loss
Retained earnings (accumulated losses)
259,225 GBP2022-11-01 ~ 2023-10-31
368,542 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
Retained earnings (accumulated losses)
-47,000 GBP2021-11-01 ~ 2022-10-31
Audit Fees/Expenses
12,850 GBP2022-11-01 ~ 2023-10-31
11,200 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation Expense
101,003 GBP2022-11-01 ~ 2023-10-31
77,105 GBP2021-11-01 ~ 2022-10-31
Average number of employees in administration and support functions
52022-11-01 ~ 2023-10-31
52021-11-01 ~ 2022-10-31
Average Number of Employees
272022-11-01 ~ 2023-10-31
282021-11-01 ~ 2022-10-31
Wages/Salaries
940,162 GBP2022-11-01 ~ 2023-10-31
892,185 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
97,872 GBP2022-11-01 ~ 2023-10-31
95,983 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
85,570 GBP2022-11-01 ~ 2023-10-31
68,051 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
1,123,604 GBP2022-11-01 ~ 2023-10-31
1,056,219 GBP2021-11-01 ~ 2022-10-31
Director Remuneration
12,686 GBP2022-11-01 ~ 2023-10-31
12,686 GBP2021-11-01 ~ 2022-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-20,787 GBP2022-11-01 ~ 2023-10-31
43,169 GBP2021-11-01 ~ 2022-10-31
Taxation/Social Security Payable
71,650 GBP2023-10-31
80,759 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,380,241 GBP2023-10-31
2,324,476 GBP2022-10-31
Plant and equipment
324,071 GBP2023-10-31
347,714 GBP2022-10-31
Furniture and fittings
107,511 GBP2023-10-31
126,670 GBP2022-10-31
Motor vehicles
187,515 GBP2023-10-31
172,398 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
2,999,338 GBP2023-10-31
2,971,258 GBP2022-10-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-32,430 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
-19,159 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
-5,000 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals
-56,589 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
302,187 GBP2023-10-31
263,734 GBP2022-10-31
Plant and equipment
164,589 GBP2023-10-31
167,827 GBP2022-10-31
Furniture and fittings
89,056 GBP2023-10-31
103,711 GBP2022-10-31
Motor vehicles
41,066 GBP2023-10-31
11,592 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
596,898 GBP2023-10-31
546,864 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
38,453 GBP2022-11-01 ~ 2023-10-31
Plant and equipment
26,933 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
4,504 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
31,113 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
101,003 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-30,171 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
-19,159 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
-1,639 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-50,969 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,078,054 GBP2023-10-31
2,060,742 GBP2022-10-31
Plant and equipment
159,482 GBP2023-10-31
179,887 GBP2022-10-31
Furniture and fittings
18,455 GBP2023-10-31
22,959 GBP2022-10-31
Motor vehicles
146,449 GBP2023-10-31
160,806 GBP2022-10-31
Raw materials and consumables
75,172 GBP2023-10-31
63,272 GBP2022-10-31
Finished Goods/Goods for Resale
2,487,750 GBP2023-10-31
2,727,758 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
101,737 GBP2023-10-31
120,035 GBP2022-10-31
Prepayments/Accrued Income
Current
65,488 GBP2023-10-31
36,844 GBP2022-10-31
Debtors
Current, Amounts falling due within one year
167,225 GBP2023-10-31
156,879 GBP2022-10-31
Bank Borrowings/Overdrafts
Current
114,210 GBP2023-10-31
166,539 GBP2022-10-31
Trade Creditors/Trade Payables
Current
1,305,347 GBP2023-10-31
1,368,134 GBP2022-10-31
Corporation Tax Payable
Current
92,437 GBP2023-10-31
37,590 GBP2022-10-31
Other Taxation & Social Security Payable
Current
84,943 GBP2023-10-31
71,487 GBP2022-10-31
Accrued Liabilities/Deferred Income
Current
86,517 GBP2023-10-31
123,399 GBP2022-10-31
Creditors
Current
1,683,454 GBP2023-10-31
1,767,149 GBP2022-10-31
Bank Borrowings/Overdrafts
Non-current
112,727 GBP2023-10-31
418,321 GBP2022-10-31
Total Borrowings
Current
114,210 GBP2023-10-31
166,539 GBP2022-10-31
Non-current
112,727 GBP2023-10-31
418,321 GBP2022-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
142,040 GBP2023-10-31
162,855 GBP2022-10-31
Deferred Tax Liabilities
140,585 GBP2023-10-31
161,372 GBP2022-10-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-20,787 GBP2022-11-01 ~ 2023-10-31
Par Value of Share
Class 1 ordinary share
1 GBP2022-11-01 ~ 2023-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,500 shares2023-10-31
2,500 shares2022-10-31
Par Value of Share
Class 2 ordinary share
1 GBP2022-11-01 ~ 2023-10-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,000 shares2023-10-31
1,000 shares2022-10-31
Par Value of Share
Class 3 ordinary share
1 GBP2022-11-01 ~ 2023-10-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1,000 shares2023-10-31
1,000 shares2022-10-31
Number of Shares Issued (Fully Paid)
4,500 shares2023-10-31
4,500 shares2022-10-31
Equity
Called up share capital
4,500 GBP2023-10-31
4,500 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,380 GBP2023-10-31
2,236 GBP2022-10-31
Between two and five year
5,268 GBP2023-10-31
3,689 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
7,648 GBP2023-10-31
5,925 GBP2022-10-31
Dividends Paid
-47,000 GBP2022-11-01 ~ 2023-10-31
47,000 GBP2022-11-01 ~ 2023-10-31
47,000 GBP2021-11-01 ~ 2022-10-31