Cost of Sales
-6,765,023 GBP2022-11-01 ~ 2023-10-31
-8,092,245 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
-1,924,866 GBP2022-11-01 ~ 2023-10-31
-2,120,270 GBP2021-11-01 ~ 2022-10-31
Other Interest Receivable/Similar Income (Finance Income)
6,365 GBP2022-11-01 ~ 2023-10-31
119 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
535,177 GBP2022-11-01 ~ 2023-10-31
429,673 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
421,073 GBP2022-11-01 ~ 2023-10-31
263,645 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment
1,420,285 GBP2023-10-31
1,512,741 GBP2022-10-31
Debtors
1,998,139 GBP2023-10-31
2,835,155 GBP2022-10-31
Cash at bank and in hand
906,119 GBP2023-10-31
512,057 GBP2022-10-31
Current Assets
3,871,584 GBP2023-10-31
4,243,444 GBP2022-10-31
Creditors
Current, Amounts falling due within one year
-1,669,818 GBP2023-10-31
-2,092,447 GBP2022-10-31
Net Current Assets/Liabilities
2,201,766 GBP2023-10-31
2,150,997 GBP2022-10-31
Total Assets Less Current Liabilities
3,622,051 GBP2023-10-31
3,663,738 GBP2022-10-31
Creditors
Non-current, Amounts falling due after one year
-170,939 GBP2023-10-31
-354,861 GBP2022-10-31
Net Assets/Liabilities
3,100,363 GBP2023-10-31
2,935,290 GBP2022-10-31
Equity
Called up share capital
1,714 GBP2023-10-31
1,714 GBP2022-10-31
1,714 GBP2021-10-31
Retained earnings (accumulated losses)
3,098,649 GBP2023-10-31
2,933,576 GBP2022-10-31
2,824,731 GBP2021-10-31
Equity
3,100,363 GBP2023-10-31
2,935,290 GBP2022-10-31
Profit/Loss
Retained earnings (accumulated losses)
421,073 GBP2022-11-01 ~ 2023-10-31
263,645 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
Retained earnings (accumulated losses)
-154,800 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
-256,000 GBP2022-11-01 ~ 2023-10-31
Audit Fees/Expenses
10,340 GBP2022-11-01 ~ 2023-10-31
9,400 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
572022-11-01 ~ 2023-10-31
692021-11-01 ~ 2022-10-31
Wages/Salaries
1,791,822 GBP2022-11-01 ~ 2023-10-31
2,111,110 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
62,595 GBP2022-11-01 ~ 2023-10-31
88,227 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
2,025,334 GBP2022-11-01 ~ 2023-10-31
2,407,967 GBP2021-11-01 ~ 2022-10-31
Director Remuneration
228,927 GBP2022-11-01 ~ 2023-10-31
217,495 GBP2021-11-01 ~ 2022-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-22,838 GBP2022-11-01 ~ 2023-10-31
86,046 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,146,014 GBP2023-10-31
3,091,141 GBP2022-10-31
Furniture and fittings
105,170 GBP2023-10-31
97,970 GBP2022-10-31
Motor vehicles
308,209 GBP2023-10-31
244,659 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
3,691,393 GBP2023-10-31
3,565,770 GBP2022-10-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-79,764 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
0 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
-75,100 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals
-154,864 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,053,158 GBP2023-10-31
1,853,125 GBP2022-10-31
Furniture and fittings
78,432 GBP2023-10-31
70,244 GBP2022-10-31
Motor vehicles
113,668 GBP2023-10-31
110,410 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,271,108 GBP2023-10-31
2,053,029 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
258,532 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
8,188 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
52,794 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
326,114 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-58,499 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
0 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
-49,536 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-108,035 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Plant and equipment
1,092,856 GBP2023-10-31
1,238,016 GBP2022-10-31
Furniture and fittings
26,738 GBP2023-10-31
27,726 GBP2022-10-31
Motor vehicles
194,541 GBP2023-10-31
134,249 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
1,336,162 GBP2023-10-31
1,898,984 GBP2022-10-31
Other Debtors
Current
137,583 GBP2023-10-31
156,667 GBP2022-10-31
Prepayments/Accrued Income
Current
85,922 GBP2023-10-31
103,510 GBP2022-10-31
Debtors
Current, Amounts falling due within one year
1,998,139 GBP2023-10-31
2,835,155 GBP2022-10-31
Bank Borrowings/Overdrafts
Current
0 GBP2023-10-31
50,000 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Current
112,871 GBP2023-10-31
125,123 GBP2022-10-31
Trade Creditors/Trade Payables
Current
956,246 GBP2023-10-31
1,526,950 GBP2022-10-31
Corporation Tax Payable
Current
136,942 GBP2023-10-31
79,982 GBP2022-10-31
Other Taxation & Social Security Payable
Current
168,667 GBP2023-10-31
202,795 GBP2022-10-31
Other Creditors
Current
93,512 GBP2023-10-31
20,687 GBP2022-10-31
Accrued Liabilities/Deferred Income
Current
116,295 GBP2023-10-31
19,910 GBP2022-10-31
Creditors
Current
1,669,818 GBP2023-10-31
2,092,447 GBP2022-10-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2023-10-31
175,000 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Non-current
170,939 GBP2023-10-31
179,861 GBP2022-10-31
Creditors
Non-current
170,939 GBP2023-10-31
354,861 GBP2022-10-31
Bank Borrowings
0 GBP2023-10-31
225,000 GBP2022-10-31
Total Borrowings
Current
0 GBP2023-10-31
50,000 GBP2022-10-31
Non-current
0 GBP2023-10-31
175,000 GBP2022-10-31
Minimum gross finance lease payments owing
Amounts falling due within one year
124,634 GBP2023-10-31
137,048 GBP2022-10-31
Minimum gross finance lease payments owing
318,544 GBP2023-10-31
340,108 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
283,810 GBP2023-10-31
304,984 GBP2022-10-31
Equity
Called up share capital
1,714 GBP2023-10-31
1,714 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
78,556 GBP2023-10-31
83,886 GBP2022-10-31
Between two and five year
185,618 GBP2023-10-31
221,682 GBP2022-10-31
More than five year
142,129 GBP2023-10-31
184,621 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
406,303 GBP2023-10-31
490,189 GBP2022-10-31