Par Value of Share
Class 1 ordinary share
02021-11-01 ~ 2022-10-31
Property, Plant & Equipment
14,450,000 GBP2022-10-31
13,928,000 GBP2021-10-31
Fixed Assets - Investments
81,000 GBP2022-10-31
26,000 GBP2021-10-31
Fixed Assets
14,531,000 GBP2022-10-31
13,954,000 GBP2021-10-31
Total Inventories
9,246,000 GBP2022-10-31
7,924,000 GBP2021-10-31
Debtors
17,504,000 GBP2022-10-31
14,590,000 GBP2021-10-31
Current assets - Investments
2,000,000 GBP2022-10-31
Cash at bank and in hand
11,538,000 GBP2022-10-31
7,298,000 GBP2021-10-31
Current Assets
40,288,000 GBP2022-10-31
29,812,000 GBP2021-10-31
Creditors
Current
22,062,000 GBP2022-10-31
16,401,000 GBP2021-10-31
Net Current Assets/Liabilities
18,226,000 GBP2022-10-31
13,411,000 GBP2021-10-31
Total Assets Less Current Liabilities
32,757,000 GBP2022-10-31
27,365,000 GBP2021-10-31
Net Assets/Liabilities
32,042,000 GBP2022-10-31
22,991,000 GBP2021-10-31
Equity
Called up share capital
250,000 GBP2022-10-31
250,000 GBP2021-10-31
Retained earnings (accumulated losses)
31,792,000 GBP2022-10-31
22,741,000 GBP2021-10-31
Equity
32,042,000 GBP2022-10-31
22,991,000 GBP2021-10-31
Average Number of Employees
7472021-11-01 ~ 2022-10-31
6542020-11-01 ~ 2021-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings
12,325,000 GBP2022-10-31
11,990,000 GBP2021-10-31
Plant and equipment
3,311,000 GBP2022-10-31
3,159,000 GBP2021-10-31
Motor vehicles
13,857,000 GBP2022-10-31
11,905,000 GBP2021-10-31
Property, Plant & Equipment - Gross Cost
29,493,000 GBP2022-10-31
27,054,000 GBP2021-10-31
Property, Plant & Equipment - Disposals
Plant and equipment
-112,000 GBP2021-11-01 ~ 2022-10-31
Motor vehicles
-341,000 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Disposals
-453,000 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
2,982,000 GBP2022-10-31
2,714,000 GBP2021-10-31
Plant and equipment
2,260,000 GBP2022-10-31
2,144,000 GBP2021-10-31
Motor vehicles
9,801,000 GBP2022-10-31
8,268,000 GBP2021-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
15,043,000 GBP2022-10-31
13,126,000 GBP2021-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
268,000 GBP2021-11-01 ~ 2022-10-31
Plant and equipment
224,000 GBP2021-11-01 ~ 2022-10-31
Motor vehicles
1,865,000 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,357,000 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-108,000 GBP2021-11-01 ~ 2022-10-31
Motor vehicles
-332,000 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-440,000 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment
Land and buildings
9,343,000 GBP2022-10-31
9,276,000 GBP2021-10-31
Plant and equipment
1,051,000 GBP2022-10-31
1,015,000 GBP2021-10-31
Motor vehicles
4,056,000 GBP2022-10-31
3,637,000 GBP2021-10-31
Merchandise
9,246,000 GBP2022-10-31
7,924,000 GBP2021-10-31
Trade Debtors/Trade Receivables
Current
13,060,000 GBP2022-10-31
9,493,000 GBP2021-10-31
Other Debtors
Current
3,281,000 GBP2022-10-31
4,137,000 GBP2021-10-31
Amount of corporation tax that is recoverable
Current
176,000 GBP2022-10-31
125,000 GBP2021-10-31
Amount of value-added tax that is recoverable
Current
5,000 GBP2022-10-31
Prepayments
Current
386,000 GBP2022-10-31
217,000 GBP2021-10-31
Debtors
Amounts falling due within one year, Current
17,504,000 GBP2022-10-31
14,590,000 GBP2021-10-31
Bank Borrowings/Overdrafts
Current
3,312,000 GBP2022-10-31
312,000 GBP2021-10-31
Finance Lease Liabilities - Total Present Value
Current
644,000 GBP2022-10-31
1,550,000 GBP2021-10-31
Trade Creditors/Trade Payables
Current
14,675,000 GBP2022-10-31
11,861,000 GBP2021-10-31
Corporation Tax Payable
Current
1,113,000 GBP2022-10-31
859,000 GBP2021-10-31
Other Taxation & Social Security Payable
Current
510,000 GBP2022-10-31
404,000 GBP2021-10-31
Other Creditors
Current
1,000 GBP2022-10-31
2,000 GBP2021-10-31
Accrued Liabilities
Current
1,807,000 GBP2022-10-31
1,390,000 GBP2021-10-31
Bank Borrowings/Overdrafts
Non-current
3,300,000 GBP2021-10-31
Finance Lease Liabilities - Total Present Value
Non-current
195,000 GBP2022-10-31
833,000 GBP2021-10-31
Between one and five year, hire purchase agreements
195,000 GBP2022-10-31
833,000 GBP2021-10-31
hire purchase agreements
839,000 GBP2022-10-31
2,383,000 GBP2021-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
473,000 GBP2022-10-31
436,000 GBP2021-10-31
Between one and five year
666,000 GBP2022-10-31
313,000 GBP2021-10-31
More than five year
3,000 GBP2022-10-31
All periods
1,142,000 GBP2022-10-31
749,000 GBP2021-10-31
Bank Borrowings
Secured
3,312,000 GBP2022-10-31
3,612,000 GBP2021-10-31
Total Borrowings
Secured
4,151,000 GBP2022-10-31
5,995,000 GBP2021-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
520,000 GBP2022-10-31
241,000 GBP2021-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,100 shares2022-10-31