Turnover/Revenue
17,606,827 GBP2024-11-01 ~ 2025-10-31
18,352,649 GBP2023-11-01 ~ 2024-10-31
Cost of Sales
-13,681,651 GBP2024-11-01 ~ 2025-10-31
-14,556,355 GBP2023-11-01 ~ 2024-10-31
Gross Profit/Loss
3,925,176 GBP2024-11-01 ~ 2025-10-31
3,796,294 GBP2023-11-01 ~ 2024-10-31
Administrative Expenses
-3,176,550 GBP2024-11-01 ~ 2025-10-31
-2,949,595 GBP2023-11-01 ~ 2024-10-31
Operating Profit/Loss
748,626 GBP2024-11-01 ~ 2025-10-31
846,699 GBP2023-11-01 ~ 2024-10-31
Other Interest Receivable/Similar Income (Finance Income)
649 GBP2024-11-01 ~ 2025-10-31
Interest Payable/Similar Charges (Finance Costs)
-2,874 GBP2024-11-01 ~ 2025-10-31
Profit/Loss on Ordinary Activities Before Tax
746,401 GBP2024-11-01 ~ 2025-10-31
846,699 GBP2023-11-01 ~ 2024-10-31
Profit/Loss
559,467 GBP2024-11-01 ~ 2025-10-31
629,497 GBP2023-11-01 ~ 2024-10-31
Dividends Paid
-378,510 GBP2024-11-01 ~ 2025-10-31
-640,963 GBP2023-11-01 ~ 2024-10-31
Intangible Assets
41,130 GBP2025-10-31
Property, Plant & Equipment
466,654 GBP2025-10-31
547,900 GBP2024-10-31
Fixed Assets - Investments
6 GBP2025-10-31
6 GBP2024-10-31
Fixed Assets
507,790 GBP2025-10-31
547,906 GBP2024-10-31
Total Inventories
1,652,802 GBP2025-10-31
1,537,253 GBP2024-10-31
Debtors
Current
4,150,836 GBP2025-10-31
4,230,654 GBP2024-10-31
Cash at bank and in hand
816,485 GBP2025-10-31
651,439 GBP2024-10-31
Current Assets
6,620,123 GBP2025-10-31
6,419,346 GBP2024-10-31
Net Current Assets/Liabilities
4,884,819 GBP2025-10-31
4,681,746 GBP2024-10-31
Total Assets Less Current Liabilities
5,392,609 GBP2025-10-31
5,229,652 GBP2024-10-31
Net Assets/Liabilities
5,355,609 GBP2025-10-31
5,174,652 GBP2024-10-31
Equity
Called up share capital
755 GBP2025-10-31
755 GBP2024-10-31
Share premium
16,491 GBP2025-10-31
16,491 GBP2024-10-31
Capital redemption reserve
373 GBP2025-10-31
373 GBP2024-10-31
Retained earnings (accumulated losses)
5,337,990 GBP2025-10-31
5,157,033 GBP2024-10-31
Equity
5,355,609 GBP2025-10-31
5,174,652 GBP2024-10-31
Property, Plant & Equipment - Depreciation Expense
136,087 GBP2024-11-01 ~ 2025-10-31
142,079 GBP2023-11-01 ~ 2024-10-31
Wages/Salaries
1,904,133 GBP2024-11-01 ~ 2025-10-31
1,744,504 GBP2023-11-01 ~ 2024-10-31
Social Security Costs
219,689 GBP2024-11-01 ~ 2025-10-31
167,189 GBP2023-11-01 ~ 2024-10-31
Staff Costs/Employee Benefits Expense
2,163,844 GBP2024-11-01 ~ 2025-10-31
1,947,531 GBP2023-11-01 ~ 2024-10-31
Average number of employees in administration and support functions
152024-11-01 ~ 2025-10-31
132023-11-01 ~ 2024-10-31
Average Number of Employees
522024-11-01 ~ 2025-10-31
502023-11-01 ~ 2024-10-31
Director Remuneration
215,225 GBP2024-11-01 ~ 2025-10-31
207,507 GBP2023-11-01 ~ 2024-10-31
Audit Fees/Expenses
10,370 GBP2024-11-01 ~ 2025-10-31
9,800 GBP2023-11-01 ~ 2024-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-18,000 GBP2024-11-01 ~ 2025-10-31
11,000 GBP2023-11-01 ~ 2024-10-31
Tax Expense/Credit at Applicable Tax Rate
186,600 GBP2024-11-01 ~ 2025-10-31
211,675 GBP2023-11-01 ~ 2024-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
37,000 GBP2025-10-31
55,000 GBP2024-10-31
Deferred Tax Liabilities
37,000 GBP2025-10-31
55,000 GBP2024-10-31
Intangible Assets - Gross Cost
Goodwill
44,000 GBP2025-10-31
44,000 GBP2024-10-31
Intangible Assets - Gross Cost
85,130 GBP2025-10-31
44,000 GBP2024-10-31
Development expenditure
41,130 GBP2025-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
44,000 GBP2025-10-31
44,000 GBP2024-10-31
Intangible Assets - Accumulated Amortisation & Impairment
44,000 GBP2025-10-31
44,000 GBP2024-10-31
Intangible Assets
Development expenditure
41,130 GBP2025-10-31
Property, Plant & Equipment - Gross Cost
Other
189,087 GBP2025-10-31
209,809 GBP2024-10-31
Tools/Equipment for furniture and fittings
12,281 GBP2025-10-31
44,871 GBP2024-10-31
Motor vehicles
818,647 GBP2025-10-31
910,981 GBP2024-10-31
Property, Plant & Equipment - Gross Cost
1,020,015 GBP2025-10-31
1,165,661 GBP2024-10-31
Property, Plant & Equipment - Disposals
Other
-21,972 GBP2024-11-01 ~ 2025-10-31
Tools/Equipment for furniture and fittings
-32,590 GBP2024-11-01 ~ 2025-10-31
Motor vehicles
-230,674 GBP2024-11-01 ~ 2025-10-31
Property, Plant & Equipment - Disposals
-285,236 GBP2024-11-01 ~ 2025-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Other
162,487 GBP2025-10-31
174,516 GBP2024-10-31
Tools/Equipment for furniture and fittings
6,920 GBP2025-10-31
37,654 GBP2024-10-31
Motor vehicles
383,954 GBP2025-10-31
405,591 GBP2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
553,361 GBP2025-10-31
617,761 GBP2024-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Other
9,829 GBP2024-11-01 ~ 2025-10-31
Tools/Equipment for furniture and fittings
1,787 GBP2024-11-01 ~ 2025-10-31
Motor vehicles
124,471 GBP2024-11-01 ~ 2025-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
136,087 GBP2024-11-01 ~ 2025-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Other
-21,858 GBP2024-11-01 ~ 2025-10-31
Tools/Equipment for furniture and fittings
-32,521 GBP2024-11-01 ~ 2025-10-31
Motor vehicles
-146,108 GBP2024-11-01 ~ 2025-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-200,487 GBP2024-11-01 ~ 2025-10-31
Property, Plant & Equipment
Other
26,600 GBP2025-10-31
35,293 GBP2024-10-31
Tools/Equipment for furniture and fittings
5,361 GBP2025-10-31
7,217 GBP2024-10-31
Motor vehicles
434,693 GBP2025-10-31
505,390 GBP2024-10-31
Other types of inventories not specified separately
1,652,802 GBP2025-10-31
1,537,253 GBP2024-10-31
Trade Debtors/Trade Receivables
1,508,154 GBP2025-10-31
1,625,061 GBP2024-10-31
Amounts Owed By Related Parties
2,531,752 GBP2025-10-31
2,531,752 GBP2024-10-31
Other Debtors
110,930 GBP2025-10-31
73,841 GBP2024-10-31
Debtors
Current, Amounts falling due within one year
4,150,836 GBP2025-10-31
Amounts falling due within one year, Current
4,230,654 GBP2024-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
164,290 GBP2025-10-31
181,463 GBP2024-10-31
Between two and five year
237,092 GBP2025-10-31
401,382 GBP2024-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
401,382 GBP2025-10-31
582,845 GBP2024-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
37,000 GBP2025-10-31
55,000 GBP2024-10-31
Par Value of Share
Class 1 ordinary share
0.012024-11-01 ~ 2025-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75,522 shares2025-10-31
75,522 shares2024-10-31
Dividend per share (interim)
5.0122024-11-01 ~ 2025-10-31
8.4872023-11-01 ~ 2024-10-31