Par Value of Share
Class 1 ordinary share
12021-11-01 ~ 2022-10-31
Turnover/Revenue
11,691,369 GBP2021-11-01 ~ 2022-10-31
11,473,134 GBP2020-11-01 ~ 2021-10-31
Cost of Sales
8,230,839 GBP2021-11-01 ~ 2022-10-31
7,432,662 GBP2020-11-01 ~ 2021-10-31
Gross Profit/Loss
3,460,530 GBP2021-11-01 ~ 2022-10-31
4,040,472 GBP2020-11-01 ~ 2021-10-31
Administrative Expenses
3,773,969 GBP2021-11-01 ~ 2022-10-31
3,041,085 GBP2020-11-01 ~ 2021-10-31
Operating Profit/Loss
-312,957 GBP2021-11-01 ~ 2022-10-31
1,021,832 GBP2020-11-01 ~ 2021-10-31
Interest Payable/Similar Charges (Finance Costs)
48,156 GBP2021-11-01 ~ 2022-10-31
50,189 GBP2020-11-01 ~ 2021-10-31
Profit/Loss on Ordinary Activities Before Tax
-361,113 GBP2021-11-01 ~ 2022-10-31
971,643 GBP2020-11-01 ~ 2021-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-204,450 GBP2021-11-01 ~ 2022-10-31
114,047 GBP2020-11-01 ~ 2021-10-31
Profit/Loss
-156,663 GBP2021-11-01 ~ 2022-10-31
857,596 GBP2020-11-01 ~ 2021-10-31
Comprehensive Income/Expense
-156,663 GBP2021-11-01 ~ 2022-10-31
857,596 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment
210,068 GBP2022-10-31
226,532 GBP2021-10-31
Total Inventories
240,389 GBP2022-10-31
282,548 GBP2021-10-31
Debtors
4,146,141 GBP2022-10-31
3,020,750 GBP2021-10-31
Cash at bank and in hand
100,844 GBP2022-10-31
168,446 GBP2021-10-31
Current Assets
4,487,374 GBP2022-10-31
3,471,744 GBP2021-10-31
Creditors
Current
3,732,057 GBP2022-10-31
2,343,365 GBP2021-10-31
Net Current Assets/Liabilities
755,317 GBP2022-10-31
1,128,379 GBP2021-10-31
Total Assets Less Current Liabilities
965,385 GBP2022-10-31
1,354,911 GBP2021-10-31
Net Assets/Liabilities
748,568 GBP2022-10-31
941,231 GBP2021-10-31
Equity
Called up share capital
392 GBP2022-10-31
392 GBP2021-10-31
392 GBP2020-10-31
Capital redemption reserve
196 GBP2022-10-31
196 GBP2021-10-31
196 GBP2020-10-31
Retained earnings (accumulated losses)
747,980 GBP2022-10-31
940,643 GBP2021-10-31
128,047 GBP2020-10-31
Equity
748,568 GBP2022-10-31
941,231 GBP2021-10-31
128,635 GBP2020-10-31
Dividends Paid
Retained earnings (accumulated losses)
-36,000 GBP2021-11-01 ~ 2022-10-31
-45,000 GBP2020-11-01 ~ 2021-10-31
Dividends Paid
-36,000 GBP2021-11-01 ~ 2022-10-31
-45,000 GBP2020-11-01 ~ 2021-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-156,663 GBP2021-11-01 ~ 2022-10-31
857,596 GBP2020-11-01 ~ 2021-10-31
Bank Overdrafts
-195,458 GBP2020-10-31
Wages/Salaries
2,801,998 GBP2021-11-01 ~ 2022-10-31
2,428,209 GBP2020-11-01 ~ 2021-10-31
Social Security Costs
282,372 GBP2021-11-01 ~ 2022-10-31
240,928 GBP2020-11-01 ~ 2021-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
102,551 GBP2021-11-01 ~ 2022-10-31
99,637 GBP2020-11-01 ~ 2021-10-31
Staff Costs/Employee Benefits Expense
3,186,921 GBP2021-11-01 ~ 2022-10-31
2,768,774 GBP2020-11-01 ~ 2021-10-31
Average Number of Employees
812021-11-01 ~ 2022-10-31
762020-11-01 ~ 2021-10-31
Director Remuneration
242,401 GBP2021-11-01 ~ 2022-10-31
226,046 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
39,555 GBP2021-11-01 ~ 2022-10-31
39,387 GBP2020-11-01 ~ 2021-10-31
Audit Fees/Expenses
9,750 GBP2021-11-01 ~ 2022-10-31
7,000 GBP2020-11-01 ~ 2021-10-31
Current Tax for the Period
-97,497 GBP2021-11-01 ~ 2022-10-31
96,047 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
544,018 GBP2022-10-31
512,541 GBP2021-10-31
Furniture and fittings
222,796 GBP2022-10-31
212,785 GBP2021-10-31
Motor vehicles
23,246 GBP2022-10-31
23,246 GBP2021-10-31
Property, Plant & Equipment - Gross Cost
916,850 GBP2022-10-31
875,362 GBP2021-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
359,799 GBP2022-10-31
320,516 GBP2021-10-31
Furniture and fittings
209,538 GBP2022-10-31
193,310 GBP2021-10-31
Motor vehicles
23,245 GBP2022-10-31
23,244 GBP2021-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
706,782 GBP2022-10-31
648,830 GBP2021-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
39,283 GBP2021-11-01 ~ 2022-10-31
Furniture and fittings
16,228 GBP2021-11-01 ~ 2022-10-31
Motor vehicles
1 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
57,952 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment
Plant and equipment
184,219 GBP2022-10-31
192,025 GBP2021-10-31
Furniture and fittings
13,258 GBP2022-10-31
19,475 GBP2021-10-31
Motor vehicles
1 GBP2022-10-31
2 GBP2021-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
87,395 GBP2022-10-31
183,965 GBP2021-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
33,296 GBP2022-10-31
65,598 GBP2021-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
18,397 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
54,099 GBP2022-10-31
118,367 GBP2021-10-31
Merchandise
240,389 GBP2022-10-31
282,548 GBP2021-10-31
Trade Debtors/Trade Receivables
Current
140,683 GBP2022-10-31
1,205,322 GBP2021-10-31
Other Debtors
Current
98,444 GBP2022-10-31
24,069 GBP2021-10-31
Amount of value-added tax that is recoverable
Current
343,421 GBP2022-10-31
24,822 GBP2021-10-31
Prepayments
Current
306,461 GBP2022-10-31
142,584 GBP2021-10-31
Debtors
Amounts falling due within one year, Current
4,146,141 GBP2022-10-31
3,020,750 GBP2021-10-31
Bank Borrowings/Overdrafts
Current
9,681 GBP2022-10-31
7,093 GBP2021-10-31
Other Remaining Borrowings
Current
328,872 GBP2022-10-31
62,384 GBP2021-10-31
Finance Lease Liabilities - Total Present Value
Current
18,234 GBP2022-10-31
29,999 GBP2021-10-31
Trade Creditors/Trade Payables
Current
2,366,114 GBP2022-10-31
1,199,656 GBP2021-10-31
Corporation Tax Payable
Current
96,047 GBP2021-10-31
Other Taxation & Social Security Payable
Current
350,377 GBP2022-10-31
86,789 GBP2021-10-31
Other Creditors
Current
61,530 GBP2022-10-31
70,409 GBP2021-10-31
Accrued Liabilities/Deferred Income
Current
122,986 GBP2022-10-31
Accrued Liabilities
Current
474,263 GBP2022-10-31
790,988 GBP2021-10-31
Bank Borrowings/Overdrafts
Non-current
33,225 GBP2022-10-31
42,907 GBP2021-10-31
Other Remaining Borrowings
Non-current
100,664 GBP2022-10-31
159,755 GBP2021-10-31
Finance Lease Liabilities - Total Present Value
Non-current
5,850 GBP2022-10-31
24,084 GBP2021-10-31
Other Creditors
Non-current
77,078 GBP2022-10-31
144,934 GBP2021-10-31
Bank Borrowings
Between two and five year, Non-current
23,289 GBP2022-10-31
33,226 GBP2021-10-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
5,850 GBP2022-10-31
24,084 GBP2021-10-31
hire purchase agreements
24,084 GBP2022-10-31
54,083 GBP2021-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
190,503 GBP2022-10-31
234,590 GBP2021-10-31
Between one and five year
188,075 GBP2022-10-31
383,971 GBP2021-10-31
All periods
378,578 GBP2022-10-31
618,561 GBP2021-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
42,000 GBP2021-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
392 shares2022-10-31
Profit/Loss
Retained earnings (accumulated losses)
-156,663 GBP2021-11-01 ~ 2022-10-31