Par Value of Share
Class 1 ordinary share
12022-11-01 ~ 2023-10-31
Turnover/Revenue
3,388,687 GBP2022-11-01 ~ 2023-10-31
2,604,894 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
2,489,390 GBP2022-11-01 ~ 2023-10-31
1,953,654 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
899,297 GBP2022-11-01 ~ 2023-10-31
651,240 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
712,140 GBP2022-11-01 ~ 2023-10-31
2,674,242 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
482,455 GBP2022-11-01 ~ 2023-10-31
-1,749,218 GBP2021-11-01 ~ 2022-10-31
Other Interest Receivable/Similar Income (Finance Income)
1,776 GBP2022-11-01 ~ 2023-10-31
414 GBP2021-11-01 ~ 2022-10-31
Interest Payable/Similar Charges (Finance Costs)
54,759 GBP2022-11-01 ~ 2023-10-31
34,607 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
429,472 GBP2022-11-01 ~ 2023-10-31
-1,783,411 GBP2021-11-01 ~ 2022-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
109,014 GBP2022-11-01 ~ 2023-10-31
25,313 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
320,458 GBP2022-11-01 ~ 2023-10-31
-1,808,724 GBP2021-11-01 ~ 2022-10-31
Equity
Retained earnings (accumulated losses)
3,272,883 GBP2023-10-31
2,952,425 GBP2022-10-31
4,761,149 GBP2021-10-31
Property, Plant & Equipment
1,334,959 GBP2023-10-31
1,362,110 GBP2022-10-31
Debtors
4,186,758 GBP2023-10-31
4,194,824 GBP2022-10-31
Current assets - Investments
2,478 GBP2023-10-31
2,478 GBP2022-10-31
Cash at bank and in hand
199,131 GBP2023-10-31
218,980 GBP2022-10-31
Current Assets
4,388,367 GBP2023-10-31
4,416,282 GBP2022-10-31
Creditors
Current
1,670,209 GBP2023-10-31
1,947,044 GBP2022-10-31
Net Current Assets/Liabilities
2,718,158 GBP2023-10-31
2,469,238 GBP2022-10-31
Total Assets Less Current Liabilities
4,053,117 GBP2023-10-31
3,831,348 GBP2022-10-31
Creditors
Non-current
-772,999 GBP2023-10-31
-875,600 GBP2022-10-31
Net Assets/Liabilities
3,272,983 GBP2023-10-31
2,952,525 GBP2022-10-31
Equity
Called up share capital
100 GBP2023-10-31
100 GBP2022-10-31
Equity
3,272,983 GBP2023-10-31
2,952,525 GBP2022-10-31
Bank Overdrafts
-3,269 GBP2023-10-31
-13,161 GBP2022-10-31
Wages/Salaries
2,003,212 GBP2022-11-01 ~ 2023-10-31
1,675,203 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
132,934 GBP2022-11-01 ~ 2023-10-31
102,086 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
40,269 GBP2022-11-01 ~ 2023-10-31
34,546 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
2,176,415 GBP2022-11-01 ~ 2023-10-31
1,811,835 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
1202022-11-01 ~ 2023-10-31
1102021-11-01 ~ 2022-10-31
Director Remuneration
26,057 GBP2022-11-01 ~ 2023-10-31
26,179 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
42,626 GBP2022-11-01 ~ 2023-10-31
40,226 GBP2021-11-01 ~ 2022-10-31
Audit Fees/Expenses
5,400 GBP2022-11-01 ~ 2023-10-31
5,040 GBP2021-11-01 ~ 2022-10-31
Current Tax for the Period
105,102 GBP2022-11-01 ~ 2023-10-31
45,538 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,926,212 GBP2023-10-31
1,926,212 GBP2022-10-31
Furniture and fittings
337,276 GBP2023-10-31
337,276 GBP2022-10-31
Motor vehicles
39,920 GBP2023-10-31
24,445 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
2,303,408 GBP2023-10-31
2,287,933 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
643,294 GBP2023-10-31
609,730 GBP2022-10-31
Furniture and fittings
297,486 GBP2023-10-31
291,648 GBP2022-10-31
Motor vehicles
27,669 GBP2023-10-31
24,445 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
968,449 GBP2023-10-31
925,823 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
33,564 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
5,838 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
3,224 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
42,626 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Land and buildings
1,282,918 GBP2023-10-31
1,316,482 GBP2022-10-31
Furniture and fittings
39,790 GBP2023-10-31
45,628 GBP2022-10-31
Motor vehicles
12,251 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
182,662 GBP2023-10-31
232,447 GBP2022-10-31
Amounts Owed by Group Undertakings
Current
4,004,096 GBP2023-10-31
3,955,005 GBP2022-10-31
Other Debtors
Current
7,372 GBP2022-10-31
Debtors
Amounts falling due within one year, Current
4,186,758 GBP2023-10-31
4,194,824 GBP2022-10-31
Bank Borrowings/Overdrafts
Current
109,125 GBP2023-10-31
119,017 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Current
2,799 GBP2022-10-31
Trade Creditors/Trade Payables
Current
115,003 GBP2023-10-31
154,422 GBP2022-10-31
Amounts owed to group undertakings
Current
989,939 GBP2023-10-31
1,304,939 GBP2022-10-31
Corporation Tax Payable
Current
105,048 GBP2023-10-31
45,440 GBP2022-10-31
Other Taxation & Social Security Payable
Current
15,575 GBP2023-10-31
Other Creditors
Current
61,704 GBP2023-10-31
61,704 GBP2022-10-31
Accrued Liabilities/Deferred Income
Current
4,798 GBP2023-10-31
168,213 GBP2022-10-31
Bank Borrowings/Overdrafts
Non-current
772,999 GBP2023-10-31
875,600 GBP2022-10-31
Bank Borrowings
Between two and five year, Non-current
772,999 GBP2023-10-31
875,600 GBP2022-10-31
Bank Overdrafts
Secured
3,269 GBP2023-10-31
13,161 GBP2022-10-31
Bank Borrowings
Secured
878,855 GBP2023-10-31
981,456 GBP2022-10-31
Total Borrowings
Secured
882,124 GBP2023-10-31
994,617 GBP2022-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
7,135 GBP2023-10-31
3,223 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-10-31