Par Value of Share
Class 1 ordinary share
12022-11-01 ~ 2023-10-31
Turnover/Revenue
13,906,707 GBP2022-11-01 ~ 2023-10-31
12,404,348 GBP2021-11-01 ~ 2022-10-31
Raw materials and consumables used in the production process
9,213,080 GBP2022-11-01 ~ 2023-10-31
8,543,439 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
2,596,518 GBP2022-11-01 ~ 2023-10-31
2,470,828 GBP2021-11-01 ~ 2022-10-31
Expenses related to depreciation, amortization, and impairment of assets
407,997 GBP2022-11-01 ~ 2023-10-31
396,493 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
745,767 GBP2022-11-01 ~ 2023-10-31
272,846 GBP2021-11-01 ~ 2022-10-31
Interest Payable/Similar Charges (Finance Costs)
234,087 GBP2022-11-01 ~ 2023-10-31
122,660 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
511,680 GBP2022-11-01 ~ 2023-10-31
150,186 GBP2021-11-01 ~ 2022-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
217,044 GBP2022-11-01 ~ 2023-10-31
98,285 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
294,636 GBP2022-11-01 ~ 2023-10-31
51,901 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
294,636 GBP2022-11-01 ~ 2023-10-31
51,901 GBP2021-11-01 ~ 2022-10-31
Intangible Assets
3,313,935 GBP2023-10-31
3,649,113 GBP2022-10-31
Property, Plant & Equipment
1,869,974 GBP2023-10-31
1,642,370 GBP2022-10-31
Investment Property
306,720 GBP2023-10-31
306,720 GBP2022-10-31
Fixed Assets
5,490,629 GBP2023-10-31
5,598,203 GBP2022-10-31
Total Inventories
936,536 GBP2023-10-31
877,013 GBP2022-10-31
Debtors
2,304,581 GBP2023-10-31
2,263,129 GBP2022-10-31
Cash at bank and in hand
639,475 GBP2023-10-31
432,070 GBP2022-10-31
Current Assets
3,880,592 GBP2023-10-31
3,572,212 GBP2022-10-31
Creditors
Current
2,008,884 GBP2023-10-31
1,908,264 GBP2022-10-31
Net Current Assets/Liabilities
1,871,708 GBP2023-10-31
1,663,948 GBP2022-10-31
Total Assets Less Current Liabilities
7,362,337 GBP2023-10-31
7,262,151 GBP2022-10-31
Creditors
Non-current
-2,976,838 GBP2023-10-31
-3,215,413 GBP2022-10-31
Net Assets/Liabilities
4,285,876 GBP2023-10-31
4,001,240 GBP2022-10-31
Equity
Called up share capital
1,002 GBP2023-10-31
1,002 GBP2022-10-31
1,002 GBP2021-10-31
Retained earnings (accumulated losses)
4,284,874 GBP2023-10-31
4,000,238 GBP2022-10-31
3,958,337 GBP2021-10-31
Equity
4,285,876 GBP2023-10-31
4,001,240 GBP2022-10-31
3,959,339 GBP2021-10-31
Dividends Paid
Retained earnings (accumulated losses)
-10,000 GBP2022-11-01 ~ 2023-10-31
-10,000 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
-10,000 GBP2022-11-01 ~ 2023-10-31
-10,000 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
294,636 GBP2022-11-01 ~ 2023-10-31
51,901 GBP2021-11-01 ~ 2022-10-31
Wages/Salaries
2,362,297 GBP2022-11-01 ~ 2023-10-31
2,244,700 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
186,785 GBP2022-11-01 ~ 2023-10-31
181,223 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
47,436 GBP2022-11-01 ~ 2023-10-31
44,905 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
1202022-11-01 ~ 2023-10-31
1242021-11-01 ~ 2022-10-31
Director Remuneration
100,000 GBP2022-11-01 ~ 2023-10-31
99,000 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
72,043 GBP2022-11-01 ~ 2023-10-31
61,313 GBP2021-11-01 ~ 2022-10-31
Audit Fees/Expenses
16,000 GBP2022-11-01 ~ 2023-10-31
15,200 GBP2021-11-01 ~ 2022-10-31
Current Tax for the Period
162,919 GBP2022-11-01 ~ 2023-10-31
98,958 GBP2021-11-01 ~ 2022-10-31
Tax Expense/Credit at Applicable Tax Rate
115,220 GBP2022-11-01 ~ 2023-10-31
28,535 GBP2021-11-01 ~ 2022-10-31
Intangible Assets - Gross Cost
Net goodwill
7,481,937 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
4,168,002 GBP2023-10-31
3,832,824 GBP2022-10-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
335,178 GBP2022-11-01 ~ 2023-10-31
Intangible Assets
Net goodwill
3,313,935 GBP2023-10-31
3,649,113 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,066,253 GBP2023-10-31
1,843,242 GBP2022-10-31
Furniture and fittings
637,925 GBP2023-10-31
560,511 GBP2022-10-31
Motor vehicles
124,716 GBP2023-10-31
132,490 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
2,828,894 GBP2023-10-31
2,536,243 GBP2022-10-31
Property, Plant & Equipment - Disposals
Motor vehicles
-7,774 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Disposals
-7,774 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
341,168 GBP2023-10-31
299,842 GBP2022-10-31
Furniture and fittings
525,845 GBP2023-10-31
506,065 GBP2022-10-31
Motor vehicles
91,907 GBP2023-10-31
87,966 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
958,920 GBP2023-10-31
893,873 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
41,326 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
19,780 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
10,937 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
72,043 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-6,996 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,996 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Land and buildings
1,725,085 GBP2023-10-31
1,543,400 GBP2022-10-31
Furniture and fittings
112,080 GBP2023-10-31
54,446 GBP2022-10-31
Motor vehicles
32,809 GBP2023-10-31
44,524 GBP2022-10-31
Investment Property - Fair Value Model
306,720 GBP2022-10-31
Merchandise
936,536 GBP2023-10-31
877,013 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
1,912,977 GBP2023-10-31
2,046,651 GBP2022-10-31
Other Debtors
Current
706 GBP2023-10-31
1,805 GBP2022-10-31
Amount of value-added tax that is recoverable
Current
306,747 GBP2023-10-31
128,641 GBP2022-10-31
Prepayments
Current
84,151 GBP2023-10-31
86,032 GBP2022-10-31
Debtors
Amounts falling due within one year, Current
2,304,581 GBP2023-10-31
2,263,129 GBP2022-10-31
Bank Borrowings/Overdrafts
Current
274,708 GBP2023-10-31
308,000 GBP2022-10-31
Trade Creditors/Trade Payables
Current
1,079,304 GBP2023-10-31
1,028,322 GBP2022-10-31
Corporation Tax Payable
Current
262,520 GBP2023-10-31
198,156 GBP2022-10-31
Other Taxation & Social Security Payable
Current
49,827 GBP2023-10-31
44,709 GBP2022-10-31
Other Creditors
Current
5,306 GBP2023-10-31
3,614 GBP2022-10-31
Accrued Liabilities
Current
286,883 GBP2023-10-31
277,204 GBP2022-10-31
Bank Borrowings/Overdrafts
Non-current
2,976,838 GBP2023-10-31
3,215,413 GBP2022-10-31
Bank Borrowings
Non-current, Between two and five year
861,000 GBP2023-10-31
893,000 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
31,972 GBP2023-10-31
25,587 GBP2022-10-31
Between one and five year
121,807 GBP2023-10-31
79,236 GBP2022-10-31
More than five year
247,613 GBP2023-10-31
267,422 GBP2022-10-31
All periods
401,392 GBP2023-10-31
372,245 GBP2022-10-31
Bank Borrowings
Secured
3,251,546 GBP2023-10-31
3,523,413 GBP2022-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
99,623 GBP2023-10-31
45,498 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,002 shares2023-10-31
Profit/Loss
Retained earnings (accumulated losses)
294,636 GBP2022-11-01 ~ 2023-10-31