Par Value of Share
Class 1 ordinary share
12022-11-01 ~ 2023-10-31
Class 2 ordinary share
12022-11-01 ~ 2023-10-31
Turnover/Revenue
11,925,430 GBP2022-11-01 ~ 2023-10-31
14,305,198 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
7,338,224 GBP2022-11-01 ~ 2023-10-31
9,641,846 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
4,587,206 GBP2022-11-01 ~ 2023-10-31
4,663,352 GBP2021-11-01 ~ 2022-10-31
Distribution Costs
202,509 GBP2022-11-01 ~ 2023-10-31
182,180 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
5,721,678 GBP2022-11-01 ~ 2023-10-31
5,362,461 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
-1,336,981 GBP2022-11-01 ~ 2023-10-31
-881,289 GBP2021-11-01 ~ 2022-10-31
Other Interest Receivable/Similar Income (Finance Income)
45,317 GBP2022-11-01 ~ 2023-10-31
5,378 GBP2021-11-01 ~ 2022-10-31
Interest Payable/Similar Charges (Finance Costs)
4,766 GBP2022-11-01 ~ 2023-10-31
64,689 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
-1,296,430 GBP2022-11-01 ~ 2023-10-31
-940,600 GBP2021-11-01 ~ 2022-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-330,034 GBP2022-11-01 ~ 2023-10-31
-179,174 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
-966,396 GBP2022-11-01 ~ 2023-10-31
-761,426 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
-966,396 GBP2022-11-01 ~ 2023-10-31
-761,426 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment
1,372,774 GBP2023-10-31
1,408,626 GBP2022-10-31
Total Inventories
1,826,311 GBP2023-10-31
1,719,959 GBP2022-10-31
Debtors
6,899,564 GBP2023-10-31
6,849,516 GBP2022-10-31
Cash at bank and in hand
1,791,768 GBP2023-10-31
1,441,809 GBP2022-10-31
Current Assets
10,517,643 GBP2023-10-31
10,011,284 GBP2022-10-31
Creditors
Current
7,294,296 GBP2023-10-31
5,711,383 GBP2022-10-31
Net Current Assets/Liabilities
3,223,347 GBP2023-10-31
4,299,901 GBP2022-10-31
Total Assets Less Current Liabilities
4,596,121 GBP2023-10-31
5,708,527 GBP2022-10-31
Creditors
Non-current
-90,062 GBP2023-10-31
Net Assets/Liabilities
4,506,059 GBP2023-10-31
5,472,455 GBP2022-10-31
Equity
Called up share capital
200 GBP2023-10-31
200 GBP2022-10-31
200 GBP2021-10-31
Retained earnings (accumulated losses)
4,505,859 GBP2023-10-31
5,472,255 GBP2022-10-31
6,233,681 GBP2021-10-31
Equity
4,506,059 GBP2023-10-31
5,472,455 GBP2022-10-31
6,233,881 GBP2021-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-966,396 GBP2022-11-01 ~ 2023-10-31
-761,426 GBP2021-11-01 ~ 2022-10-31
Wages/Salaries
3,980,836 GBP2022-11-01 ~ 2023-10-31
4,170,427 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
379,502 GBP2022-11-01 ~ 2023-10-31
392,874 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
164,777 GBP2022-11-01 ~ 2023-10-31
145,896 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
4,525,115 GBP2022-11-01 ~ 2023-10-31
4,709,197 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
1182022-11-01 ~ 2023-10-31
1362021-11-01 ~ 2022-10-31
Director Remuneration
33,798 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
433,044 GBP2022-11-01 ~ 2023-10-31
517,727 GBP2021-11-01 ~ 2022-10-31
Audit Fees/Expenses
16,620 GBP2022-11-01 ~ 2023-10-31
20,000 GBP2021-11-01 ~ 2022-10-31
Tax Expense/Credit at Applicable Tax Rate
-324,108 GBP2022-11-01 ~ 2023-10-31
-178,714 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
7,935,796 GBP2023-10-31
7,642,547 GBP2022-10-31
Furniture and fittings
2,722,076 GBP2023-10-31
2,618,133 GBP2022-10-31
Motor vehicles
8,600 GBP2023-10-31
8,600 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
10,848,115 GBP2023-10-31
10,450,923 GBP2022-10-31
Land and buildings, Short leasehold
181,643 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,939,884 GBP2023-10-31
6,636,371 GBP2022-10-31
Furniture and fittings
2,345,214 GBP2023-10-31
2,215,686 GBP2022-10-31
Motor vehicles
8,600 GBP2023-10-31
8,600 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,475,341 GBP2023-10-31
9,042,297 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
303,513 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
129,528 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
433,044 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
181,643 GBP2023-10-31
Property, Plant & Equipment
Plant and equipment
995,912 GBP2023-10-31
1,006,176 GBP2022-10-31
Furniture and fittings
376,862 GBP2023-10-31
402,447 GBP2022-10-31
Merchandise
1,498,048 GBP2023-10-31
1,489,988 GBP2022-10-31
Value of work in progress
328,263 GBP2023-10-31
229,971 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
2,703,666 GBP2023-10-31
2,820,690 GBP2022-10-31
Amounts Owed by Group Undertakings
Current
3,718,660 GBP2023-10-31
3,687,495 GBP2022-10-31
Other Debtors
Current
20,177 GBP2023-10-31
Amount of corporation tax that is recoverable
Current
138,703 GBP2022-10-31
Debtors - Deferred Tax Asset
Current
93,962 GBP2023-10-31
Prepayments
Current
363,099 GBP2023-10-31
202,628 GBP2022-10-31
Debtors
Amounts falling due within one year, Current
6,899,564 GBP2023-10-31
Current, Amounts falling due within one year
6,849,516 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Current
44,731 GBP2023-10-31
Trade Creditors/Trade Payables
Current
1,850,018 GBP2023-10-31
1,441,841 GBP2022-10-31
Amounts owed to group undertakings
Current
3,720,782 GBP2023-10-31
3,123,169 GBP2022-10-31
Other Taxation & Social Security Payable
Current
99,384 GBP2023-10-31
93,086 GBP2022-10-31
Other Creditors
Current
740,681 GBP2023-10-31
256,003 GBP2022-10-31
Accrued Liabilities/Deferred Income
Current
419,063 GBP2023-10-31
490,367 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Non-current
90,062 GBP2023-10-31
Between one and five year, hire purchase agreements
90,062 GBP2023-10-31
hire purchase agreements
134,793 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
500,395 GBP2023-10-31
500,395 GBP2022-10-31
Between one and five year
1,959,417 GBP2023-10-31
2,001,580 GBP2022-10-31
More than five year
458,232 GBP2022-10-31
All periods
2,459,812 GBP2023-10-31
2,960,207 GBP2022-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-93,962 GBP2023-10-31
236,072 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-10-31
Class 2 ordinary share
100 shares2023-10-31
Profit/Loss
Retained earnings (accumulated losses)
-966,396 GBP2022-11-01 ~ 2023-10-31