32990 - Other Manufacturing N.e.c.
Property, Plant & Equipment - Gross Cost
2,609,848 GBP2023-10-31
2,370,865 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,956,376 GBP2023-10-31
1,745,569 GBP2022-10-31
Average Number of Employees
402022-11-01 ~ 2023-10-31
382021-11-01 ~ 2022-10-31
Turnover/Revenue
13,729,772 GBP2022-11-01 ~ 2023-10-31
12,500,771 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
-8,701,238 GBP2022-11-01 ~ 2023-10-31
-7,779,739 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
5,028,534 GBP2022-11-01 ~ 2023-10-31
4,721,032 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
-4,507,400 GBP2022-11-01 ~ 2023-10-31
-3,615,611 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
1,857,674 GBP2022-11-01 ~ 2023-10-31
381,833 GBP2021-11-01 ~ 2022-10-31
Other Interest Receivable/Similar Income (Finance Income)
66 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
1,752,992 GBP2022-11-01 ~ 2023-10-31
305,204 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
1,451,925 GBP2022-11-01 ~ 2023-10-31
-135,326 GBP2021-11-01 ~ 2022-10-31
Intangible Assets
181,521 GBP2023-10-31
363,033 GBP2022-10-31
Property, Plant & Equipment
653,472 GBP2023-10-31
625,296 GBP2022-10-31
Fixed Assets
834,993 GBP2023-10-31
988,329 GBP2022-10-31
Total Inventories
2,734,556 GBP2023-10-31
2,753,573 GBP2022-10-31
Debtors
Current
5,711,048 GBP2023-10-31
8,615,249 GBP2022-10-31
Cash at bank and in hand
1,809,102 GBP2023-10-31
920,788 GBP2022-10-31
Current Assets
10,254,706 GBP2023-10-31
12,289,610 GBP2022-10-31
Creditors
Current, Amounts falling due within one year
-3,187,168 GBP2023-10-31
-5,351,333 GBP2022-10-31
Net Current Assets/Liabilities
7,067,538 GBP2023-10-31
6,938,277 GBP2022-10-31
Total Assets Less Current Liabilities
7,902,531 GBP2023-10-31
7,926,606 GBP2022-10-31
Net Assets/Liabilities
7,621,692 GBP2023-10-31
7,669,767 GBP2022-10-31
Equity
Called up share capital
1 GBP2023-10-31
1 GBP2022-10-31
1 GBP2021-11-01
Capital redemption reserve
1,000 GBP2023-10-31
1,000 GBP2022-10-31
1,000 GBP2021-11-01
Retained earnings (accumulated losses)
7,620,691 GBP2023-10-31
7,668,766 GBP2022-10-31
7,804,092 GBP2021-11-01
Equity
7,621,692 GBP2023-10-31
7,669,767 GBP2022-10-31
7,805,093 GBP2021-11-01
Profit/Loss
Retained earnings (accumulated losses)
1,451,925 GBP2022-11-01 ~ 2023-10-31
-135,326 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2022-11-01 ~ 2023-10-31
Dividends Paid
-1,500,000 GBP2022-11-01 ~ 2023-10-31
Wages/Salaries
1,967,384 GBP2022-11-01 ~ 2023-10-31
1,923,712 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
218,246 GBP2022-11-01 ~ 2023-10-31
237,075 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
2,362,698 GBP2022-11-01 ~ 2023-10-31
2,267,405 GBP2021-11-01 ~ 2022-10-31
Director Remuneration
433,965 GBP2022-11-01 ~ 2023-10-31
455,730 GBP2021-11-01 ~ 2022-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-61,611 GBP2021-11-01 ~ 2022-10-31
Tax Expense/Credit at Applicable Tax Rate
411,954 GBP2022-11-01 ~ 2023-10-31
57,996 GBP2021-11-01 ~ 2022-10-31
Intangible Assets - Gross Cost
Development expenditure
363,033 GBP2023-10-31
363,033 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
181,512 GBP2023-10-31
Intangible Assets
Development expenditure
181,521 GBP2023-10-31
363,033 GBP2022-10-31
Finished Goods/Goods for Resale
2,734,556 GBP2023-10-31
2,753,573 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
3,409,010 GBP2023-10-31
3,257,030 GBP2022-10-31
Amounts Owed by Group Undertakings
Current
1,787,324 GBP2023-10-31
4,958,276 GBP2022-10-31
Other Debtors
Current
23,555 GBP2023-10-31
Prepayments/Accrued Income
Current
226,225 GBP2023-10-31
195,771 GBP2022-10-31
Amount of corporation tax that is recoverable
Current
264,934 GBP2023-10-31
204,172 GBP2022-10-31
Bank Borrowings
Current
373,868 GBP2022-10-31
Trade Creditors/Trade Payables
Current
2,468,151 GBP2023-10-31
2,440,678 GBP2022-10-31
Corporation Tax Payable
Current
234,572 GBP2023-10-31
446,335 GBP2022-10-31
Taxation/Social Security Payable
Current
78,916 GBP2023-10-31
71,801 GBP2022-10-31
Other Creditors
Current
1,536,965 GBP2022-10-31
Accrued Liabilities/Deferred Income
Current
405,529 GBP2023-10-31
481,686 GBP2022-10-31
Creditors
Current
3,187,168 GBP2023-10-31
5,351,333 GBP2022-10-31
Bank Borrowings
Current, Amounts falling due within one year
373,868 GBP2022-10-31
Net Deferred Tax Liability/Asset
56,839 GBP2023-10-31
56,839 GBP2022-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
56,839 GBP2023-10-31
56,839 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-10-31
1 shares2022-10-31
Par Value of Share
Class 1 ordinary share
12022-11-01 ~ 2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
257,911 GBP2023-10-31
213,419 GBP2022-10-31
Between one and five year
270,422 GBP2023-10-31
484,329 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
528,333 GBP2023-10-31
697,748 GBP2022-10-31