Cost of Sales
-12,168,331 GBP2023-11-01 ~ 2024-10-31
-11,036,068 GBP2022-11-01 ~ 2023-10-31
Administrative Expenses
-5,257,080 GBP2023-11-01 ~ 2024-10-31
-4,023,658 GBP2022-11-01 ~ 2023-10-31
Other Interest Receivable/Similar Income (Finance Income)
261,164 GBP2023-11-01 ~ 2024-10-31
0 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
290,519 GBP2023-11-01 ~ 2024-10-31
115,622 GBP2022-11-01 ~ 2023-10-31
Profit/Loss
208,260 GBP2023-11-01 ~ 2024-10-31
51,260 GBP2022-11-01 ~ 2023-10-31
Comprehensive Income/Expense
208,260 GBP2023-11-01 ~ 2024-10-31
51,260 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
865,276 GBP2024-10-31
570,539 GBP2023-10-31
Fixed Assets - Investments
2 GBP2024-10-31
300,000 GBP2023-10-31
Fixed Assets
865,278 GBP2024-10-31
870,539 GBP2023-10-31
Debtors
3,735,862 GBP2024-10-31
3,942,482 GBP2023-10-31
Cash at bank and in hand
103,651 GBP2024-10-31
61,669 GBP2023-10-31
Current Assets
5,440,826 GBP2024-10-31
5,312,626 GBP2023-10-31
Net Current Assets/Liabilities
1,218,536 GBP2024-10-31
777,978 GBP2023-10-31
Total Assets Less Current Liabilities
2,083,814 GBP2024-10-31
1,648,517 GBP2023-10-31
Creditors
Non-current, Amounts falling due after one year
-225,081 GBP2023-10-31
Net Assets/Liabilities
1,489,061 GBP2024-10-31
1,280,801 GBP2023-10-31
Equity
Called up share capital
380,000 GBP2024-10-31
380,000 GBP2023-10-31
380,000 GBP2022-10-31
Retained earnings (accumulated losses)
1,109,061 GBP2024-10-31
900,801 GBP2023-10-31
849,541 GBP2022-10-31
Equity
1,489,061 GBP2024-10-31
1,280,801 GBP2023-10-31
1,229,541 GBP2022-10-31
Profit/Loss
Retained earnings (accumulated losses)
208,260 GBP2023-11-01 ~ 2024-10-31
51,260 GBP2022-11-01 ~ 2023-10-31
Audit Fees/Expenses
21,000 GBP2023-11-01 ~ 2024-10-31
21,000 GBP2022-11-01 ~ 2023-10-31
Average Number of Employees
702023-11-01 ~ 2024-10-31
542022-11-01 ~ 2023-10-31
Wages/Salaries
2,741,073 GBP2023-11-01 ~ 2024-10-31
1,981,208 GBP2022-11-01 ~ 2023-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
226,720 GBP2023-11-01 ~ 2024-10-31
187,656 GBP2022-11-01 ~ 2023-10-31
Staff Costs/Employee Benefits Expense
3,259,058 GBP2023-11-01 ~ 2024-10-31
2,373,979 GBP2022-11-01 ~ 2023-10-31
Director Remuneration
112,193 GBP2023-11-01 ~ 2024-10-31
100,560 GBP2022-11-01 ~ 2023-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
64,062 GBP2023-11-01 ~ 2024-10-31
10,008 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
665,319 GBP2024-10-31
627,969 GBP2023-10-31
Furniture and fittings
141,072 GBP2024-10-31
118,461 GBP2023-10-31
Motor vehicles
2,123,968 GBP2024-10-31
1,574,789 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
2,930,359 GBP2024-10-31
2,321,219 GBP2023-10-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
0 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
-42,165 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals
-42,165 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
543,971 GBP2024-10-31
521,421 GBP2023-10-31
Furniture and fittings
104,652 GBP2024-10-31
99,743 GBP2023-10-31
Motor vehicles
1,416,460 GBP2024-10-31
1,129,516 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,065,083 GBP2024-10-31
1,750,680 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
22,550 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
4,909 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
326,853 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
354,312 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
0 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
-39,909 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-39,909 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment
Plant and equipment
121,348 GBP2024-10-31
106,548 GBP2023-10-31
Furniture and fittings
36,420 GBP2024-10-31
18,718 GBP2023-10-31
Motor vehicles
707,508 GBP2024-10-31
445,273 GBP2023-10-31
Finished Goods/Goods for Resale
1,601,313 GBP2024-10-31
1,308,475 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
2,951,048 GBP2024-10-31
3,294,525 GBP2023-10-31
Other Debtors
Current
18,600 GBP2024-10-31
32,069 GBP2023-10-31
Prepayments/Accrued Income
Current
766,214 GBP2024-10-31
615,888 GBP2023-10-31
Debtors
Amounts falling due within one year, Current
3,735,862 GBP2024-10-31
3,942,482 GBP2023-10-31
Bank Borrowings/Overdrafts
Current
65,943 GBP2024-10-31
10,000 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Current
327,487 GBP2024-10-31
229,187 GBP2023-10-31
Other Remaining Borrowings
Current
121,625 GBP2024-10-31
299,342 GBP2023-10-31
Trade Creditors/Trade Payables
Current
3,110,222 GBP2024-10-31
3,464,517 GBP2023-10-31
Amounts owed to group undertakings
Current
2 GBP2024-10-31
0 GBP2023-10-31
Corporation Tax Payable
Current
18,023 GBP2024-10-31
63,929 GBP2023-10-31
Other Taxation & Social Security Payable
Current
375,470 GBP2024-10-31
314,738 GBP2023-10-31
Other Creditors
Current
9,284 GBP2024-10-31
54,904 GBP2023-10-31
Accrued Liabilities/Deferred Income
Current
194,234 GBP2024-10-31
98,031 GBP2023-10-31
Creditors
Current
4,222,290 GBP2024-10-31
4,534,648 GBP2023-10-31
Bank Borrowings/Overdrafts
Non-current
5,968 GBP2024-10-31
16,616 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Non-current
372,466 GBP2024-10-31
208,465 GBP2023-10-31
Creditors
Non-current
378,434 GBP2024-10-31
225,081 GBP2023-10-31
Bank Borrowings
15,968 GBP2024-10-31
26,616 GBP2023-10-31
Bank Overdrafts
55,943 GBP2024-10-31
-55,943 GBP2024-10-31
0 GBP2023-10-31
Total Borrowings
193,536 GBP2024-10-31
325,958 GBP2023-10-31
Current
187,568 GBP2024-10-31
309,342 GBP2023-10-31
Non-current
5,968 GBP2024-10-31
16,616 GBP2023-10-31
Minimum gross finance lease payments owing
Amounts falling due within one year
327,487 GBP2024-10-31
229,187 GBP2023-10-31
Minimum gross finance lease payments owing
699,953 GBP2024-10-31
437,652 GBP2023-10-31
Equity
Called up share capital
380,000 GBP2024-10-31
380,000 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
163,633 GBP2024-10-31
156,603 GBP2023-10-31
Between two and five year
87,074 GBP2024-10-31
200,714 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
250,707 GBP2024-10-31
357,317 GBP2023-10-31
Cash and Cash Equivalents
103,651 GBP2024-10-31
61,669 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
-699,953 GBP2024-10-31
-437,652 GBP2023-10-31