Par Value of Share
Class 1 ordinary share
12020-11-01 ~ 2021-10-31
Turnover/Revenue
11,108,989 GBP2020-11-01 ~ 2021-10-31
8,564,091 GBP2019-11-01 ~ 2020-10-31
Cost of Sales
5,125,411 GBP2020-11-01 ~ 2021-10-31
4,288,707 GBP2019-11-01 ~ 2020-10-31
Gross Profit/Loss
5,983,578 GBP2020-11-01 ~ 2021-10-31
4,275,384 GBP2019-11-01 ~ 2020-10-31
Distribution Costs
341,602 GBP2020-11-01 ~ 2021-10-31
260,628 GBP2019-11-01 ~ 2020-10-31
Administrative Expenses
3,379,702 GBP2020-11-01 ~ 2021-10-31
2,987,032 GBP2019-11-01 ~ 2020-10-31
Operating Profit/Loss
2,278,605 GBP2020-11-01 ~ 2021-10-31
1,257,726 GBP2019-11-01 ~ 2020-10-31
Other Interest Receivable/Similar Income (Finance Income)
10,472 GBP2020-11-01 ~ 2021-10-31
6,175 GBP2019-11-01 ~ 2020-10-31
Interest Payable/Similar Charges (Finance Costs)
490 GBP2020-11-01 ~ 2021-10-31
819 GBP2019-11-01 ~ 2020-10-31
Profit/Loss on Ordinary Activities Before Tax
2,288,587 GBP2020-11-01 ~ 2021-10-31
1,263,082 GBP2019-11-01 ~ 2020-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
448,041 GBP2020-11-01 ~ 2021-10-31
257,680 GBP2019-11-01 ~ 2020-10-31
Profit/Loss
1,840,546 GBP2020-11-01 ~ 2021-10-31
1,005,402 GBP2019-11-01 ~ 2020-10-31
Equity
Retained earnings (accumulated losses)
8,483,858 GBP2021-10-31
6,830,112 GBP2020-10-31
6,088,710 GBP2019-10-31
Dividends Paid
Retained earnings (accumulated losses)
-186,800 GBP2020-11-01 ~ 2021-10-31
-264,000 GBP2019-11-01 ~ 2020-10-31
Property, Plant & Equipment
686,092 GBP2021-10-31
810,569 GBP2020-10-31
Fixed Assets
686,092 GBP2021-10-31
810,569 GBP2020-10-31
Total Inventories
3,143,231 GBP2021-10-31
2,992,121 GBP2020-10-31
Debtors
2,518,872 GBP2021-10-31
2,109,331 GBP2020-10-31
Cash at bank and in hand
3,897,328 GBP2021-10-31
2,492,045 GBP2020-10-31
Current Assets
9,559,431 GBP2021-10-31
7,593,497 GBP2020-10-31
Creditors
Current
1,708,427 GBP2021-10-31
1,513,825 GBP2020-10-31
Net Current Assets/Liabilities
7,851,004 GBP2021-10-31
6,079,672 GBP2020-10-31
Total Assets Less Current Liabilities
8,537,096 GBP2021-10-31
6,890,241 GBP2020-10-31
Net Assets/Liabilities
8,483,860 GBP2021-10-31
6,830,114 GBP2020-10-31
Equity
Called up share capital
2 GBP2021-10-31
2 GBP2020-10-31
Equity
8,483,860 GBP2021-10-31
6,830,114 GBP2020-10-31
Wages/Salaries
2,009,924 GBP2020-11-01 ~ 2021-10-31
1,749,235 GBP2019-11-01 ~ 2020-10-31
Social Security Costs
165,193 GBP2020-11-01 ~ 2021-10-31
143,717 GBP2019-11-01 ~ 2020-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
66,740 GBP2020-11-01 ~ 2021-10-31
55,915 GBP2019-11-01 ~ 2020-10-31
Staff Costs/Employee Benefits Expense
2,241,857 GBP2020-11-01 ~ 2021-10-31
1,948,867 GBP2019-11-01 ~ 2020-10-31
Average Number of Employees
942020-11-01 ~ 2021-10-31
842019-11-01 ~ 2020-10-31
Director Remuneration
41,772 GBP2020-11-01 ~ 2021-10-31
45,114 GBP2019-11-01 ~ 2020-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
199,322 GBP2020-11-01 ~ 2021-10-31
192,351 GBP2019-11-01 ~ 2020-10-31
Current Tax for the Period
454,932 GBP2020-11-01 ~ 2021-10-31
252,164 GBP2019-11-01 ~ 2020-10-31
Tax Expense/Credit at Applicable Tax Rate
434,832 GBP2020-11-01 ~ 2021-10-31
239,986 GBP2019-11-01 ~ 2020-10-31
Intangible Assets - Gross Cost
Net goodwill
9,909 GBP2020-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
9,909 GBP2020-10-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
820,438 GBP2021-10-31
820,438 GBP2020-10-31
Plant and equipment
75,803 GBP2021-10-31
83,641 GBP2020-10-31
Property, Plant & Equipment - Disposals
Plant and equipment
-7,838 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
492,335 GBP2021-10-31
395,789 GBP2020-10-31
Plant and equipment
63,194 GBP2021-10-31
63,738 GBP2020-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
96,546 GBP2020-11-01 ~ 2021-10-31
Plant and equipment
4,976 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-5,520 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment
Improvements to leasehold property
328,103 GBP2021-10-31
424,649 GBP2020-10-31
Plant and equipment
12,609 GBP2021-10-31
19,903 GBP2020-10-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
350,198 GBP2021-10-31
476,039 GBP2020-10-31
Motor vehicles
533,029 GBP2021-10-31
481,804 GBP2020-10-31
Computers
9,509 GBP2021-10-31
120,596 GBP2020-10-31
Property, Plant & Equipment - Gross Cost
1,847,111 GBP2021-10-31
2,040,652 GBP2020-10-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-126,791 GBP2020-11-01 ~ 2021-10-31
Motor vehicles
-49,841 GBP2020-11-01 ~ 2021-10-31
Computers
-115,465 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment - Disposals
-299,935 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
291,817 GBP2021-10-31
396,285 GBP2020-10-31
Motor vehicles
282,662 GBP2021-10-31
239,256 GBP2020-10-31
Computers
3,156 GBP2021-10-31
114,732 GBP2020-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,161,019 GBP2021-10-31
1,230,083 GBP2020-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
20,178 GBP2020-11-01 ~ 2021-10-31
Motor vehicles
67,478 GBP2020-11-01 ~ 2021-10-31
Computers
3,210 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
199,960 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-124,646 GBP2020-11-01 ~ 2021-10-31
Motor vehicles
-24,072 GBP2020-11-01 ~ 2021-10-31
Computers
-114,786 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-269,024 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment
Furniture and fittings
58,381 GBP2021-10-31
79,754 GBP2020-10-31
Motor vehicles
250,367 GBP2021-10-31
242,548 GBP2020-10-31
Computers
6,353 GBP2021-10-31
5,864 GBP2020-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
638 GBP2020-11-01 ~ 2021-10-31
Merchandise
3,143,231 GBP2021-10-31
2,992,121 GBP2020-10-31
Trade Debtors/Trade Receivables
Current
1,547,432 GBP2021-10-31
1,479,502 GBP2020-10-31
Prepayments/Accrued Income
Current
323,642 GBP2021-10-31
157,974 GBP2020-10-31
Prepayments
Current
114,527 GBP2021-10-31
182,210 GBP2020-10-31
Debtors
Amounts falling due within one year, Current
2,518,872 GBP2021-10-31
2,109,331 GBP2020-10-31
Trade Creditors/Trade Payables
Current
830,780 GBP2021-10-31
861,835 GBP2020-10-31
Corporation Tax Payable
Current
454,965 GBP2021-10-31
252,164 GBP2020-10-31
Other Creditors
Current
14,746 GBP2021-10-31
6,700 GBP2020-10-31
Accrued Liabilities
Current
84,407 GBP2021-10-31
125,716 GBP2020-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
213,000 GBP2021-10-31
213,000 GBP2020-10-31
Between one and five year
379,916 GBP2021-10-31
555,416 GBP2020-10-31
More than five year
4,166 GBP2021-10-31
41,666 GBP2020-10-31
All periods
597,082 GBP2021-10-31
810,082 GBP2020-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
53,236 GBP2021-10-31
60,127 GBP2020-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
53,236 GBP2021-10-31
60,127 GBP2020-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2021-10-31
Profit/Loss
Retained earnings (accumulated losses)
1,840,546 GBP2020-11-01 ~ 2021-10-31