Par Value of Share
Class 1 ordinary share
12022-11-01 ~ 2023-10-31
Turnover/Revenue
14,327,533 GBP2022-11-01 ~ 2023-10-31
13,224,766 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
10,480,850 GBP2022-11-01 ~ 2023-10-31
10,433,970 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
3,846,683 GBP2022-11-01 ~ 2023-10-31
2,790,796 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
2,471,494 GBP2022-11-01 ~ 2023-10-31
2,025,322 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
2,025,735 GBP2022-11-01 ~ 2023-10-31
1,006,840 GBP2021-11-01 ~ 2022-10-31
Other Interest Receivable/Similar Income (Finance Income)
58,202 GBP2022-11-01 ~ 2023-10-31
6,846 GBP2021-11-01 ~ 2022-10-31
Interest Payable/Similar Charges (Finance Costs)
97,294 GBP2022-11-01 ~ 2023-10-31
55,919 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
1,986,643 GBP2022-11-01 ~ 2023-10-31
957,767 GBP2021-11-01 ~ 2022-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
334,477 GBP2022-11-01 ~ 2023-10-31
241,673 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
1,652,166 GBP2022-11-01 ~ 2023-10-31
716,094 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
1,652,166 GBP2022-11-01 ~ 2023-10-31
716,094 GBP2021-11-01 ~ 2022-10-31
Intangible Assets
8,579 GBP2023-10-31
8,855 GBP2022-10-31
Property, Plant & Equipment
1,309,722 GBP2023-10-31
1,198,006 GBP2022-10-31
Fixed Assets
1,318,301 GBP2023-10-31
1,206,861 GBP2022-10-31
Total Inventories
654,141 GBP2023-10-31
247,253 GBP2022-10-31
Debtors
3,224,494 GBP2023-10-31
3,100,127 GBP2022-10-31
Cash at bank and in hand
5,015,915 GBP2023-10-31
5,011,332 GBP2022-10-31
Current Assets
8,894,550 GBP2023-10-31
8,358,712 GBP2022-10-31
Creditors
Current
2,035,951 GBP2023-10-31
2,954,123 GBP2022-10-31
Net Current Assets/Liabilities
6,858,599 GBP2023-10-31
5,404,589 GBP2022-10-31
Total Assets Less Current Liabilities
8,176,900 GBP2023-10-31
6,611,450 GBP2022-10-31
Creditors
Non-current
-254,607 GBP2023-10-31
-264,260 GBP2022-10-31
Net Assets/Liabilities
7,616,793 GBP2023-10-31
6,064,627 GBP2022-10-31
Equity
Called up share capital
10,000 GBP2023-10-31
10,000 GBP2022-10-31
10,000 GBP2021-10-31
Capital redemption reserve
180,508 GBP2023-10-31
180,508 GBP2022-10-31
180,508 GBP2021-10-31
Retained earnings (accumulated losses)
7,426,285 GBP2023-10-31
5,874,119 GBP2022-10-31
5,358,025 GBP2021-10-31
Equity
7,616,793 GBP2023-10-31
6,064,627 GBP2022-10-31
5,548,533 GBP2021-10-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2022-11-01 ~ 2023-10-31
-200,000 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
-100,000 GBP2022-11-01 ~ 2023-10-31
-200,000 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,652,166 GBP2022-11-01 ~ 2023-10-31
716,094 GBP2021-11-01 ~ 2022-10-31
Wages/Salaries
1,465,495 GBP2022-11-01 ~ 2023-10-31
1,260,706 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
142,472 GBP2022-11-01 ~ 2023-10-31
127,692 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
239,483 GBP2022-11-01 ~ 2023-10-31
284,616 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
1,847,450 GBP2022-11-01 ~ 2023-10-31
1,673,014 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
472022-11-01 ~ 2023-10-31
442021-11-01 ~ 2022-10-31
Director Remuneration
258,426 GBP2022-11-01 ~ 2023-10-31
242,090 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
233,015 GBP2022-11-01 ~ 2023-10-31
241,191 GBP2021-11-01 ~ 2022-10-31
Audit Fees/Expenses
6,250 GBP2022-11-01 ~ 2023-10-31
5,750 GBP2021-11-01 ~ 2022-10-31
Current Tax for the Period
311,540 GBP2022-11-01 ~ 2023-10-31
162,899 GBP2021-11-01 ~ 2022-10-31
Tax Expense/Credit at Applicable Tax Rate
496,661 GBP2022-11-01 ~ 2023-10-31
181,976 GBP2021-11-01 ~ 2022-10-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
8,990 GBP2023-10-31
8,855 GBP2022-10-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
411 GBP2022-11-01 ~ 2023-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
411 GBP2023-10-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
8,579 GBP2023-10-31
8,855 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings
47,120 GBP2023-10-31
123,741 GBP2022-10-31
Plant and equipment
3,777,869 GBP2023-10-31
3,382,520 GBP2022-10-31
Furniture and fittings
71,107 GBP2023-10-31
67,394 GBP2022-10-31
Motor vehicles
110,734 GBP2023-10-31
91,785 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
4,006,830 GBP2023-10-31
3,665,440 GBP2022-10-31
Property, Plant & Equipment - Disposals
Land and buildings
-76,621 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
-23,574 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
-91,785 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Disposals
-191,980 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
2,042 GBP2023-10-31
77,720 GBP2022-10-31
Plant and equipment
2,641,208 GBP2023-10-31
2,308,435 GBP2022-10-31
Furniture and fittings
42,062 GBP2023-10-31
44,469 GBP2022-10-31
Motor vehicles
11,796 GBP2023-10-31
36,810 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,697,108 GBP2023-10-31
2,467,434 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
943 GBP2022-11-01 ~ 2023-10-31
Plant and equipment
332,773 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
7,512 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
17,491 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
358,719 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-76,621 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
-9,919 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
-42,505 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-129,045 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Land and buildings
45,078 GBP2023-10-31
46,021 GBP2022-10-31
Plant and equipment
1,136,661 GBP2023-10-31
1,074,085 GBP2022-10-31
Furniture and fittings
29,045 GBP2023-10-31
22,925 GBP2022-10-31
Motor vehicles
98,938 GBP2023-10-31
54,975 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
695,585 GBP2023-10-31
547,241 GBP2022-10-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
148,344 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
269,025 GBP2023-10-31
143,321 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
125,704 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
426,560 GBP2023-10-31
403,920 GBP2022-10-31
Merchandise
654,141 GBP2023-10-31
247,253 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
2,261,925 GBP2023-10-31
2,684,821 GBP2022-10-31
Amounts Owed by Group Undertakings
Current
635,941 GBP2023-10-31
153,973 GBP2022-10-31
Other Debtors
Current
168,940 GBP2023-10-31
143,146 GBP2022-10-31
Prepayments
Current
128,453 GBP2023-10-31
118,187 GBP2022-10-31
Debtors
Current, Amounts falling due within one year
3,224,494 GBP2023-10-31
3,100,127 GBP2022-10-31
Bank Borrowings/Overdrafts
Current
575 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Current
132,048 GBP2023-10-31
103,295 GBP2022-10-31
Trade Creditors/Trade Payables
Current
1,182,694 GBP2023-10-31
1,877,562 GBP2022-10-31
Amounts owed to group undertakings
Current
9,691 GBP2022-10-31
Corporation Tax Payable
Current
349,377 GBP2023-10-31
82,701 GBP2022-10-31
Other Taxation & Social Security Payable
Current
37,100 GBP2023-10-31
33,642 GBP2022-10-31
Other Creditors
Current
36,449 GBP2023-10-31
Accrued Liabilities/Deferred Income
Current
61,528 GBP2023-10-31
155,049 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Non-current
254,607 GBP2023-10-31
264,260 GBP2022-10-31
Between one and five year, hire purchase agreements
254,607 GBP2023-10-31
264,260 GBP2022-10-31
hire purchase agreements
386,655 GBP2023-10-31
367,555 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
7,536 GBP2023-10-31
14,578 GBP2022-10-31
Between one and five year
7,536 GBP2022-10-31
All periods
7,536 GBP2023-10-31
22,114 GBP2022-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
305,500 GBP2023-10-31
282,563 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-10-31