Cost of Sales
-14,106,374 GBP2023-11-01 ~ 2024-10-31
-10,912,100 GBP2022-11-01 ~ 2023-10-31
Administrative Expenses
-1,675,046 GBP2023-11-01 ~ 2024-10-31
-2,040,244 GBP2022-11-01 ~ 2023-10-31
Other Interest Receivable/Similar Income (Finance Income)
48,688 GBP2023-11-01 ~ 2024-10-31
58,202 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
2,373,152 GBP2023-11-01 ~ 2024-10-31
1,986,643 GBP2022-11-01 ~ 2023-10-31
Profit/Loss
1,865,053 GBP2023-11-01 ~ 2024-10-31
1,652,166 GBP2022-11-01 ~ 2023-10-31
Intangible Assets
Other
8,129 GBP2024-10-31
8,579 GBP2023-10-31
Property, Plant & Equipment
1,633,159 GBP2024-10-31
1,309,722 GBP2023-10-31
Fixed Assets
1,641,288 GBP2024-10-31
1,318,301 GBP2023-10-31
Debtors
11,514,433 GBP2024-10-31
3,224,494 GBP2023-10-31
Cash at bank and in hand
116,826 GBP2024-10-31
5,015,915 GBP2023-10-31
Current Assets
11,876,374 GBP2024-10-31
8,894,550 GBP2023-10-31
Creditors
Current, Amounts falling due within one year
-3,654,703 GBP2024-10-31
-2,035,951 GBP2023-10-31
Net Current Assets/Liabilities
8,221,671 GBP2024-10-31
6,858,599 GBP2023-10-31
Total Assets Less Current Liabilities
9,862,959 GBP2024-10-31
8,176,900 GBP2023-10-31
Net Assets/Liabilities
9,331,846 GBP2024-10-31
7,616,793 GBP2023-10-31
Equity
Called up share capital
10,000 GBP2024-10-31
10,000 GBP2023-10-31
10,000 GBP2022-10-31
Capital redemption reserve
180,508 GBP2024-10-31
180,508 GBP2023-10-31
180,508 GBP2022-10-31
Retained earnings (accumulated losses)
9,141,338 GBP2024-10-31
7,426,285 GBP2023-10-31
5,874,119 GBP2022-10-31
Equity
9,331,846 GBP2024-10-31
7,616,793 GBP2023-10-31
Profit/Loss
Retained earnings (accumulated losses)
1,865,053 GBP2023-11-01 ~ 2024-10-31
1,652,166 GBP2022-11-01 ~ 2023-10-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2022-11-01 ~ 2023-10-31
Dividends Paid
-150,000 GBP2023-11-01 ~ 2024-10-31
Audit Fees/Expenses
35,000 GBP2023-11-01 ~ 2024-10-31
6,250 GBP2022-11-01 ~ 2023-10-31
Average Number of Employees
382023-11-01 ~ 2024-10-31
472022-11-01 ~ 2023-10-31
Wages/Salaries
1,173,627 GBP2023-11-01 ~ 2024-10-31
1,465,495 GBP2022-11-01 ~ 2023-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
109,776 GBP2023-11-01 ~ 2024-10-31
239,483 GBP2022-11-01 ~ 2023-10-31
Staff Costs/Employee Benefits Expense
1,392,990 GBP2023-11-01 ~ 2024-10-31
1,847,450 GBP2022-11-01 ~ 2023-10-31
Director Remuneration
104,129 GBP2023-11-01 ~ 2024-10-31
258,426 GBP2022-11-01 ~ 2023-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
53,900 GBP2023-11-01 ~ 2024-10-31
22,937 GBP2022-11-01 ~ 2023-10-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
8,990 GBP2023-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
861 GBP2024-10-31
411 GBP2023-10-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
450 GBP2023-11-01 ~ 2024-10-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
8,129 GBP2024-10-31
8,579 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
47,120 GBP2023-10-31
Plant and equipment
4,192,133 GBP2024-10-31
3,777,869 GBP2023-10-31
Furniture and fittings
168,448 GBP2024-10-31
71,107 GBP2023-10-31
Motor vehicles
138,039 GBP2024-10-31
110,734 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
4,671,588 GBP2024-10-31
4,006,830 GBP2023-10-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-91,432 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
-920 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
0 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals
-92,352 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
172,968 GBP2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,918,690 GBP2024-10-31
2,641,208 GBP2023-10-31
Furniture and fittings
74,478 GBP2024-10-31
42,062 GBP2023-10-31
Motor vehicles
40,512 GBP2024-10-31
11,796 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,038,429 GBP2024-10-31
2,697,108 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
2,707 GBP2023-11-01 ~ 2024-10-31
Plant and equipment
362,542 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
33,004 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
28,716 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
426,969 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-85,060 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
-588 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
0 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-85,648 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
4,749 GBP2024-10-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
168,219 GBP2024-10-31
45,078 GBP2023-10-31
Plant and equipment
1,273,443 GBP2024-10-31
1,136,661 GBP2023-10-31
Furniture and fittings
93,970 GBP2024-10-31
29,045 GBP2023-10-31
Motor vehicles
97,527 GBP2024-10-31
98,938 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
3,931,996 GBP2024-10-31
2,261,925 GBP2023-10-31
Amount of corporation tax that is recoverable
Current
8,036 GBP2024-10-31
0 GBP2023-10-31
Amounts Owed by Group Undertakings
Current
7,351,268 GBP2024-10-31
635,941 GBP2023-10-31
Other Debtors
Current
23,584 GBP2024-10-31
198,175 GBP2023-10-31
Prepayments/Accrued Income
Current
199,549 GBP2024-10-31
128,453 GBP2023-10-31
Debtors
Current, Amounts falling due within one year
11,514,433 GBP2024-10-31
3,224,494 GBP2023-10-31
Bank Borrowings/Overdrafts
Current
0 GBP2024-10-31
575 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Current
82,895 GBP2024-10-31
132,048 GBP2023-10-31
Trade Creditors/Trade Payables
Current
2,705,409 GBP2024-10-31
1,182,694 GBP2023-10-31
Amounts owed to group undertakings
Current
230,792 GBP2024-10-31
0 GBP2023-10-31
Corporation Tax Payable
Current
0 GBP2024-10-31
349,377 GBP2023-10-31
Other Taxation & Social Security Payable
Current
348,907 GBP2024-10-31
273,280 GBP2023-10-31
Other Creditors
Current
163,291 GBP2024-10-31
36,449 GBP2023-10-31
Accrued Liabilities/Deferred Income
Current
123,409 GBP2024-10-31
61,528 GBP2023-10-31
Creditors
Current
3,654,703 GBP2024-10-31
2,035,951 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Non-current
171,713 GBP2024-10-31
254,607 GBP2023-10-31
Bank Overdrafts
0 GBP2024-10-31
575 GBP2023-10-31
Total Borrowings
Current
0 GBP2024-10-31
575 GBP2023-10-31
Minimum gross finance lease payments owing
Amounts falling due within one year
82,895 GBP2024-10-31
132,048 GBP2023-10-31
Minimum gross finance lease payments owing
254,608 GBP2024-10-31
386,655 GBP2023-10-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-11-01 ~ 2024-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-10-31
10,000 shares2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
4,244 GBP2024-10-31
7,536 GBP2023-10-31