Average Number of Employees
282022-12-01 ~ 2023-11-30
282021-12-01 ~ 2022-11-30
Turnover/Revenue
12,180,880 GBP2022-12-01 ~ 2023-11-30
11,540,547 GBP2021-12-01 ~ 2022-11-30
Cost of Sales
-8,353,940 GBP2022-12-01 ~ 2023-11-30
-8,104,265 GBP2021-12-01 ~ 2022-11-30
Gross Profit/Loss
3,826,940 GBP2022-12-01 ~ 2023-11-30
3,436,282 GBP2021-12-01 ~ 2022-11-30
Distribution Costs
-609,522 GBP2022-12-01 ~ 2023-11-30
-484,365 GBP2021-12-01 ~ 2022-11-30
Administrative Expenses
-2,571,360 GBP2022-12-01 ~ 2023-11-30
-2,534,786 GBP2021-12-01 ~ 2022-11-30
Operating Profit/Loss
721,205 GBP2022-12-01 ~ 2023-11-30
781,261 GBP2021-12-01 ~ 2022-11-30
Profit/Loss on Ordinary Activities Before Tax
638,504 GBP2022-12-01 ~ 2023-11-30
714,569 GBP2021-12-01 ~ 2022-11-30
Profit/Loss
490,031 GBP2022-12-01 ~ 2023-11-30
647,385 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment
205,616 GBP2023-11-30
234,309 GBP2022-11-30
Investment Property
1,000,000 GBP2023-11-30
1,000,000 GBP2022-11-30
Fixed Assets
1,205,616 GBP2023-11-30
1,234,308 GBP2022-11-30
Total Inventories
6,600,585 GBP2023-11-30
7,918,536 GBP2022-11-30
Debtors
Current
3,802,122 GBP2023-11-30
3,213,240 GBP2022-11-30
Cash at bank and in hand
310,401 GBP2023-11-30
8,390 GBP2022-11-30
Current Assets
10,713,108 GBP2023-11-30
11,140,166 GBP2022-11-30
Creditors
Current, Amounts falling due within one year
-2,618,359 GBP2023-11-30
-3,219,358 GBP2022-11-30
Net Current Assets/Liabilities
8,094,749 GBP2023-11-30
7,920,808 GBP2022-11-30
Total Assets Less Current Liabilities
9,300,365 GBP2023-11-30
9,155,116 GBP2022-11-30
Creditors
Non-current, Amounts falling due after one year
-284,576 GBP2023-11-30
-622,834 GBP2022-11-30
Net Assets/Liabilities
8,921,149 GBP2023-11-30
8,431,118 GBP2022-11-30
Equity
Called up share capital
47,153 GBP2023-11-30
47,153 GBP2022-11-30
47,153 GBP2021-12-01
Capital redemption reserve
1,039,097 GBP2023-11-30
1,039,097 GBP2022-11-30
1,039,097 GBP2021-12-01
Retained earnings (accumulated losses)
7,218,682 GBP2023-11-30
6,728,651 GBP2022-11-30
6,306,266 GBP2021-12-01
Equity
8,921,149 GBP2023-11-30
8,431,118 GBP2022-11-30
7,783,733 GBP2021-12-01
Profit/Loss
Retained earnings (accumulated losses)
490,031 GBP2022-12-01 ~ 2023-11-30
647,385 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102022-12-01 ~ 2023-11-30
Motor vehicles
252022-12-01 ~ 2023-11-30
Furniture and fittings
102022-12-01 ~ 2023-11-30
Audit Fees/Expenses
20,000 GBP2022-12-01 ~ 2023-11-30
Wages/Salaries
728,212 GBP2022-12-01 ~ 2023-11-30
661,834 GBP2021-12-01 ~ 2022-11-30
Social Security Costs
74,338 GBP2022-12-01 ~ 2023-11-30
65,469 GBP2021-12-01 ~ 2022-11-30
Staff Costs/Employee Benefits Expense
815,513 GBP2022-12-01 ~ 2023-11-30
739,565 GBP2021-12-01 ~ 2022-11-30
Director Remuneration
80,000 GBP2022-12-01 ~ 2023-11-30
53,333 GBP2021-12-01 ~ 2022-11-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-6,524 GBP2022-12-01 ~ 2023-11-30
-6,855 GBP2021-12-01 ~ 2022-11-30
Tax Expense/Credit at Applicable Tax Rate
146,856 GBP2022-12-01 ~ 2023-11-30
135,768 GBP2021-12-01 ~ 2022-11-30
Intangible Assets - Gross Cost
Goodwill
120,000 GBP2022-11-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
120,000 GBP2022-11-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
413,226 GBP2023-11-30
401,196 GBP2022-11-30
Motor vehicles
125,231 GBP2023-11-30
122,062 GBP2022-11-30
Furniture and fittings
413,910 GBP2023-11-30
406,889 GBP2022-11-30
Other
358,200 GBP2023-11-30
358,200 GBP2022-11-30
Property, Plant & Equipment - Gross Cost
1,310,567 GBP2023-11-30
1,288,347 GBP2022-11-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-17,664 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Other Disposals
-17,664 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
366,730 GBP2022-11-30
Motor vehicles
79,897 GBP2022-11-30
Furniture and fittings
249,211 GBP2022-11-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,054,038 GBP2022-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
12,689 GBP2022-12-01 ~ 2023-11-30
Motor vehicles, Owned/Freehold
13,889 GBP2022-12-01 ~ 2023-11-30
Furniture and fittings, Owned/Freehold
34,547 GBP2022-12-01 ~ 2023-11-30
Owned/Freehold
61,125 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-10,212 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-10,212 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
379,419 GBP2023-11-30
Motor vehicles
83,574 GBP2023-11-30
Furniture and fittings
283,758 GBP2023-11-30
Other
358,200 GBP2023-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,104,951 GBP2023-11-30
Property, Plant & Equipment
Plant and equipment
33,807 GBP2023-11-30
34,466 GBP2022-11-30
Motor vehicles
41,657 GBP2023-11-30
42,165 GBP2022-11-30
Furniture and fittings
130,152 GBP2023-11-30
157,678 GBP2022-11-30
Finished Goods/Goods for Resale
6,600,585 GBP2023-11-30
7,918,536 GBP2022-11-30
Other Debtors
Current
170,432 GBP2023-11-30
354,722 GBP2022-11-30
Prepayments/Accrued Income
Current
74,336 GBP2023-11-30
73,974 GBP2022-11-30
Bank Overdrafts
-233,970 GBP2023-11-30
-188,796 GBP2022-11-30
Cash and Cash Equivalents
76,431 GBP2023-11-30
-180,406 GBP2022-11-30
Bank Overdrafts
Current
233,970 GBP2023-11-30
188,796 GBP2022-11-30
Bank Borrowings
Current
47,084 GBP2023-11-30
221,138 GBP2022-11-30
Trade Creditors/Trade Payables
Current
102,660 GBP2023-11-30
626,176 GBP2022-11-30
Amounts owed to group undertakings
Current
750,690 GBP2023-11-30
150,236 GBP2022-11-30
Corporation Tax Payable
Current
154,996 GBP2023-11-30
74,038 GBP2022-11-30
Taxation/Social Security Payable
Current
310,636 GBP2023-11-30
54,826 GBP2022-11-30
Other Creditors
Current
662,610 GBP2023-11-30
691,196 GBP2022-11-30
Accrued Liabilities/Deferred Income
Current
187,136 GBP2023-11-30
157,213 GBP2022-11-30
Creditors
Current
2,618,359 GBP2023-11-30
3,219,358 GBP2022-11-30
Bank Borrowings
Non-current
284,576 GBP2023-11-30
622,834 GBP2022-11-30
Creditors
Non-current
284,576 GBP2023-11-30
622,834 GBP2022-11-30
Bank Borrowings
Current, Amounts falling due within one year
47,084 GBP2023-11-30
221,138 GBP2022-11-30
Non-current, Between one and two years
40,062 GBP2023-11-30
101,402 GBP2022-11-30
Non-current, Between two and five year
120,186 GBP2023-11-30
273,154 GBP2022-11-30
Total Borrowings
331,660 GBP2023-11-30
843,971 GBP2022-11-30
Net Deferred Tax Liability/Asset
-94,640 GBP2023-11-30
-101,164 GBP2022-11-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
6,524 GBP2022-12-01 ~ 2023-11-30
Deferred Tax Liabilities
Accelerated tax depreciation
-19,640 GBP2023-11-30
-108,019 GBP2022-11-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
34,169 shares2023-11-30
34,169 shares2022-11-30
Par Value of Share
Class 1 ordinary share
1.002022-12-01 ~ 2023-11-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1,298,422 shares2023-11-30
1,298,422 shares2022-11-30
Par Value of Share
Class 3 ordinary share
0.012022-12-01 ~ 2023-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
650,448 GBP2023-11-30
642,971 GBP2022-11-30
Between one and five year
1,917,510 GBP2023-11-30
2,451,352 GBP2022-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,567,958 GBP2023-11-30
3,094,323 GBP2022-11-30