Par Value of Share
Class 1 ordinary share
02023-12-01 ~ 2024-11-30
Turnover/Revenue
18,763,116 GBP2023-12-01 ~ 2024-11-30
19,248,273 GBP2022-12-01 ~ 2023-11-30
Cost of Sales
10,464,868 GBP2023-12-01 ~ 2024-11-30
11,023,039 GBP2022-12-01 ~ 2023-11-30
Gross Profit/Loss
8,298,248 GBP2023-12-01 ~ 2024-11-30
8,225,234 GBP2022-12-01 ~ 2023-11-30
Distribution Costs
113,025 GBP2023-12-01 ~ 2024-11-30
108,509 GBP2022-12-01 ~ 2023-11-30
Administrative Expenses
5,906,753 GBP2023-12-01 ~ 2024-11-30
5,778,533 GBP2022-12-01 ~ 2023-11-30
Operating Profit/Loss
2,278,470 GBP2023-12-01 ~ 2024-11-30
2,338,192 GBP2022-12-01 ~ 2023-11-30
Other Interest Receivable/Similar Income (Finance Income)
235,450 GBP2023-12-01 ~ 2024-11-30
122,795 GBP2022-12-01 ~ 2023-11-30
Profit/Loss on Ordinary Activities Before Tax
2,513,920 GBP2023-12-01 ~ 2024-11-30
2,460,987 GBP2022-12-01 ~ 2023-11-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
619,631 GBP2023-12-01 ~ 2024-11-30
535,031 GBP2022-12-01 ~ 2023-11-30
Profit/Loss
1,894,289 GBP2023-12-01 ~ 2024-11-30
1,925,956 GBP2022-12-01 ~ 2023-11-30
Equity
Retained earnings (accumulated losses)
9,428,560 GBP2024-11-30
10,284,271 GBP2023-11-30
9,200,885 GBP2022-11-30
Dividends Paid
Retained earnings (accumulated losses)
-2,750,000 GBP2023-12-01 ~ 2024-11-30
-842,570 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment
2,595,292 GBP2024-11-30
2,685,754 GBP2023-11-30
Total Inventories
2,738,427 GBP2024-11-30
2,884,069 GBP2023-11-30
Debtors
3,572,902 GBP2024-11-30
4,491,192 GBP2023-11-30
Cash at bank and in hand
6,158,586 GBP2024-11-30
4,189,827 GBP2023-11-30
Current Assets
12,469,915 GBP2024-11-30
11,565,088 GBP2023-11-30
Creditors
Current
5,186,230 GBP2024-11-30
3,517,845 GBP2023-11-30
Net Current Assets/Liabilities
7,283,685 GBP2024-11-30
8,047,243 GBP2023-11-30
Total Assets Less Current Liabilities
9,878,977 GBP2024-11-30
10,732,997 GBP2023-11-30
Creditors
Non-current
-19,792 GBP2024-11-30
-19,792 GBP2023-11-30
Net Assets/Liabilities
9,478,560 GBP2024-11-30
10,334,271 GBP2023-11-30
Equity
Called up share capital
49,000 GBP2024-11-30
49,000 GBP2023-11-30
Capital redemption reserve
1,000 GBP2024-11-30
1,000 GBP2023-11-30
Equity
9,478,560 GBP2024-11-30
10,334,271 GBP2023-11-30
Wages/Salaries
3,675,529 GBP2023-12-01 ~ 2024-11-30
3,399,483 GBP2022-12-01 ~ 2023-11-30
Social Security Costs
418,823 GBP2023-12-01 ~ 2024-11-30
384,741 GBP2022-12-01 ~ 2023-11-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
286,705 GBP2023-12-01 ~ 2024-11-30
271,970 GBP2022-12-01 ~ 2023-11-30
Staff Costs/Employee Benefits Expense
4,381,057 GBP2023-12-01 ~ 2024-11-30
4,056,194 GBP2022-12-01 ~ 2023-11-30
Average Number of Employees
802023-12-01 ~ 2024-11-30
762022-12-01 ~ 2023-11-30
Director Remuneration
502,754 GBP2023-12-01 ~ 2024-11-30
614,157 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
513,351 GBP2023-12-01 ~ 2024-11-30
507,812 GBP2022-12-01 ~ 2023-11-30
Audit Fees/Expenses
14,300 GBP2023-12-01 ~ 2024-11-30
13,600 GBP2022-12-01 ~ 2023-11-30
Current Tax for the Period
617,940 GBP2023-12-01 ~ 2024-11-30
519,757 GBP2022-12-01 ~ 2023-11-30
Tax Expense/Credit at Applicable Tax Rate
628,480 GBP2023-12-01 ~ 2024-11-30
615,247 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,436,617 GBP2024-11-30
3,160,786 GBP2023-11-30
Furniture and fittings
576,015 GBP2024-11-30
589,091 GBP2023-11-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-25,500 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
2,114,164 GBP2024-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,021,639 GBP2024-11-30
1,737,608 GBP2023-11-30
Furniture and fittings
521,246 GBP2024-11-30
527,452 GBP2023-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
72,467 GBP2023-12-01 ~ 2024-11-30
Plant and equipment
284,031 GBP2023-12-01 ~ 2024-11-30
Furniture and fittings
19,294 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-25,500 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
1,460,788 GBP2024-11-30
Property, Plant & Equipment
Land and buildings, Short leasehold
653,376 GBP2024-11-30
Plant and equipment
1,414,978 GBP2024-11-30
1,423,178 GBP2023-11-30
Furniture and fittings
54,769 GBP2024-11-30
61,639 GBP2023-11-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
153,949 GBP2024-11-30
133,550 GBP2023-11-30
Computers
1,160,605 GBP2024-11-30
1,142,382 GBP2023-11-30
Property, Plant & Equipment - Gross Cost
7,441,350 GBP2024-11-30
7,065,961 GBP2023-11-30
Property, Plant & Equipment - Disposals
Motor vehicles
-22,000 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Disposals
-47,500 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
50,560 GBP2024-11-30
46,610 GBP2023-11-30
Computers
791,825 GBP2024-11-30
680,216 GBP2023-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,846,058 GBP2024-11-30
4,380,207 GBP2023-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
25,950 GBP2023-12-01 ~ 2024-11-30
Computers
111,609 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
513,351 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-22,000 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-47,500 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment
Motor vehicles
103,389 GBP2024-11-30
86,940 GBP2023-11-30
Computers
368,780 GBP2024-11-30
462,166 GBP2023-11-30
Merchandise
2,532,137 GBP2024-11-30
2,672,529 GBP2023-11-30
Value of work in progress
206,290 GBP2024-11-30
211,540 GBP2023-11-30
Trade Debtors/Trade Receivables
Current
3,295,480 GBP2024-11-30
4,237,059 GBP2023-11-30
Other Debtors
Current
20,606 GBP2024-11-30
6,110 GBP2023-11-30
Prepayments
Current
256,816 GBP2024-11-30
248,023 GBP2023-11-30
Debtors
Current, Amounts falling due within one year
3,572,902 GBP2024-11-30
Amounts falling due within one year, Current
4,491,192 GBP2023-11-30
Trade Creditors/Trade Payables
Current
729,225 GBP2024-11-30
1,009,853 GBP2023-11-30
Amounts owed to group undertakings
Current
2,904,350 GBP2024-11-30
842,570 GBP2023-11-30
Corporation Tax Payable
Current
273,941 GBP2024-11-30
359,757 GBP2023-11-30
Other Taxation & Social Security Payable
Current
89,579 GBP2024-11-30
82,819 GBP2023-11-30
Other Creditors
Current
801,377 GBP2024-11-30
699,763 GBP2023-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
318,000 GBP2024-11-30
318,000 GBP2023-11-30
Between one and five year
1,272,000 GBP2024-11-30
1,272,000 GBP2023-11-30
More than five year
1,113,000 GBP2024-11-30
1,431,000 GBP2023-11-30
All periods
2,703,000 GBP2024-11-30
3,021,000 GBP2023-11-30
Deferred Tax Liabilities
Accelerated tax depreciation
380,625 GBP2024-11-30
378,934 GBP2023-11-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
380,625 GBP2024-11-30
378,934 GBP2023-11-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
490,000 shares2024-11-30
Profit/Loss
Retained earnings (accumulated losses)
1,894,289 GBP2023-12-01 ~ 2024-11-30
Dividends Paid
-2,750,000 GBP2023-12-01 ~ 2024-11-30