Par Value of Share
Class 1 ordinary share
02022-12-01 ~ 2023-11-30
Turnover/Revenue
19,248,273 GBP2022-12-01 ~ 2023-11-30
17,521,521 GBP2021-12-01 ~ 2022-11-30
Cost of Sales
10,935,107 GBP2022-12-01 ~ 2023-11-30
10,213,930 GBP2021-12-01 ~ 2022-11-30
Gross Profit/Loss
8,313,166 GBP2022-12-01 ~ 2023-11-30
7,307,591 GBP2021-12-01 ~ 2022-11-30
Distribution Costs
108,509 GBP2022-12-01 ~ 2023-11-30
126,282 GBP2021-12-01 ~ 2022-11-30
Administrative Expenses
5,866,465 GBP2022-12-01 ~ 2023-11-30
4,821,701 GBP2021-12-01 ~ 2022-11-30
Operating Profit/Loss
2,338,192 GBP2022-12-01 ~ 2023-11-30
2,378,465 GBP2021-12-01 ~ 2022-11-30
Other Interest Receivable/Similar Income (Finance Income)
122,795 GBP2022-12-01 ~ 2023-11-30
13,510 GBP2021-12-01 ~ 2022-11-30
Profit/Loss on Ordinary Activities Before Tax
2,460,987 GBP2022-12-01 ~ 2023-11-30
2,391,975 GBP2021-12-01 ~ 2022-11-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
535,031 GBP2022-12-01 ~ 2023-11-30
479,851 GBP2021-12-01 ~ 2022-11-30
Profit/Loss
1,925,956 GBP2022-12-01 ~ 2023-11-30
1,912,124 GBP2021-12-01 ~ 2022-11-30
Equity
Retained earnings (accumulated losses)
10,284,271 GBP2023-11-30
9,200,885 GBP2022-11-30
8,150,361 GBP2021-11-30
Dividends Paid
-842,570 GBP2022-12-01 ~ 2023-11-30
-861,600 GBP2021-12-01 ~ 2022-11-30
Wages/Salaries
3,415,221 GBP2022-12-01 ~ 2023-11-30
3,252,210 GBP2021-12-01 ~ 2022-11-30
Social Security Costs
374,778 GBP2022-12-01 ~ 2023-11-30
324,808 GBP2021-12-01 ~ 2022-11-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
266,195 GBP2022-12-01 ~ 2023-11-30
219,244 GBP2021-12-01 ~ 2022-11-30
Staff Costs/Employee Benefits Expense
4,056,194 GBP2022-12-01 ~ 2023-11-30
3,796,262 GBP2021-12-01 ~ 2022-11-30
Average Number of Employees
762022-12-01 ~ 2023-11-30
742021-12-01 ~ 2022-11-30
Director Remuneration
614,157 GBP2022-12-01 ~ 2023-11-30
573,295 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
507,812 GBP2022-12-01 ~ 2023-11-30
484,502 GBP2021-12-01 ~ 2022-11-30
Audit Fees/Expenses
13,600 GBP2022-12-01 ~ 2023-11-30
12,925 GBP2021-12-01 ~ 2022-11-30
Current Tax for the Period
519,757 GBP2022-12-01 ~ 2023-11-30
393,637 GBP2021-12-01 ~ 2022-11-30
Tax Expense/Credit at Applicable Tax Rate
615,247 GBP2022-12-01 ~ 2023-11-30
454,475 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,160,786 GBP2023-11-30
3,008,033 GBP2022-11-30
Furniture and fittings
589,091 GBP2023-11-30
603,568 GBP2022-11-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-16,154 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,737,608 GBP2023-11-30
1,470,269 GBP2022-11-30
Furniture and fittings
527,452 GBP2023-11-30
513,798 GBP2022-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
267,339 GBP2022-12-01 ~ 2023-11-30
Furniture and fittings
29,808 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-16,154 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment
Plant and equipment
1,423,178 GBP2023-11-30
1,537,764 GBP2022-11-30
Furniture and fittings
61,639 GBP2023-11-30
89,770 GBP2022-11-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
133,550 GBP2023-11-30
101,590 GBP2022-11-30
Computers
1,142,382 GBP2023-11-30
995,109 GBP2022-11-30
Property, Plant & Equipment - Gross Cost
7,065,961 GBP2023-11-30
6,748,452 GBP2022-11-30
Property, Plant & Equipment - Disposals
Motor vehicles
-28,500 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Disposals
-44,654 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
46,610 GBP2023-11-30
48,400 GBP2022-11-30
Computers
680,216 GBP2023-11-30
572,294 GBP2022-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,380,207 GBP2023-11-30
3,917,049 GBP2022-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
26,710 GBP2022-12-01 ~ 2023-11-30
Computers
107,922 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
507,812 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-28,500 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-44,654 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment
Motor vehicles
86,940 GBP2023-11-30
53,190 GBP2022-11-30
Computers
462,166 GBP2023-11-30
422,815 GBP2022-11-30
Property, Plant & Equipment
2,685,754 GBP2023-11-30
2,831,403 GBP2022-11-30
Merchandise
2,672,529 GBP2023-11-30
2,857,188 GBP2022-11-30
Value of work in progress
211,540 GBP2023-11-30
259,229 GBP2022-11-30
Total Inventories
2,884,069 GBP2023-11-30
3,116,417 GBP2022-11-30
Trade Debtors/Trade Receivables
Current
4,237,059 GBP2023-11-30
3,844,984 GBP2022-11-30
Other Debtors
Current
6,110 GBP2023-11-30
12,435 GBP2022-11-30
Prepayments
Current
248,023 GBP2023-11-30
227,225 GBP2022-11-30
Debtors
Current, Amounts falling due within one year
4,491,192 GBP2023-11-30
4,084,644 GBP2022-11-30
Trade Creditors/Trade Payables
Current
1,009,853 GBP2023-11-30
1,212,316 GBP2022-11-30
Amounts owed to group undertakings
Current
842,570 GBP2023-11-30
580,050 GBP2022-11-30
Corporation Tax Payable
Current
359,757 GBP2023-11-30
393,637 GBP2022-11-30
Other Taxation & Social Security Payable
Current
82,819 GBP2023-11-30
78,623 GBP2022-11-30
Other Creditors
Current
699,763 GBP2023-11-30
698,792 GBP2022-11-30
Creditors
Current
3,517,845 GBP2023-11-30
3,278,526 GBP2022-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
318,000 GBP2023-11-30
318,000 GBP2022-11-30
Between one and five year
1,272,000 GBP2023-11-30
1,272,000 GBP2022-11-30
More than five year
1,431,000 GBP2023-11-30
1,749,000 GBP2022-11-30
All periods
3,021,000 GBP2023-11-30
3,339,000 GBP2022-11-30
Deferred Tax Liabilities
Accelerated tax depreciation
378,934 GBP2023-11-30
363,660 GBP2022-11-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
378,934 GBP2023-11-30
363,660 GBP2022-11-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
490,000 shares2023-11-30