(expand)Profit/Loss on Ordinary Activities Before Tax
47,423 GBP2023-11-01 ~ 2024-10-31
82,733 GBP2022-11-01 ~ 2023-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-67,005 GBP2023-11-01 ~ 2024-10-31
-169,655 GBP2022-11-01 ~ 2023-10-31
Profit/Loss
114,428 GBP2023-11-01 ~ 2024-10-31
252,388 GBP2022-11-01 ~ 2023-10-31
Comprehensive Income/Expense
114,428 GBP2023-11-01 ~ 2024-10-31
252,388 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
3,235,489 GBP2024-10-31
3,568,748 GBP2023-10-31
Total Inventories
2,009,124 GBP2024-10-31
1,999,071 GBP2023-10-31
Debtors
4,032,493 GBP2024-10-31
3,672,870 GBP2023-10-31
Cash at bank and in hand
254,846 GBP2024-10-31
221,797 GBP2023-10-31
Current Assets
6,296,463 GBP2024-10-31
5,893,738 GBP2023-10-31
Creditors
Current
6,646,217 GBP2024-10-31
6,232,183 GBP2023-10-31
Net Current Assets/Liabilities
-349,754 GBP2024-10-31
-338,445 GBP2023-10-31
Total Assets Less Current Liabilities
2,885,735 GBP2024-10-31
3,230,303 GBP2023-10-31
Net Assets/Liabilities
1,920,814 GBP2024-10-31
1,903,886 GBP2023-10-31
Equity
Called up share capital
75 GBP2024-10-31
75 GBP2023-10-31
75 GBP2022-10-31
Capital redemption reserve
25 GBP2024-10-31
25 GBP2023-10-31
25 GBP2022-10-31
Retained earnings (accumulated losses)
1,920,714 GBP2024-10-31
1,903,786 GBP2023-10-31
1,741,398 GBP2022-10-31
Equity
1,920,814 GBP2024-10-31
1,903,886 GBP2023-10-31
1,741,498 GBP2022-10-31
Dividends Paid
Retained earnings (accumulated losses)
-97,500 GBP2023-11-01 ~ 2024-10-31
-90,000 GBP2022-11-01 ~ 2023-10-31
Dividends Paid
-97,500 GBP2023-11-01 ~ 2024-10-31
-90,000 GBP2022-11-01 ~ 2023-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
114,428 GBP2023-11-01 ~ 2024-10-31
252,388 GBP2022-11-01 ~ 2023-10-31
Bank Overdrafts
-2,621,830 GBP2024-10-31
-2,432,134 GBP2023-10-31
-3,685,273 GBP2022-10-31
Wages/Salaries
5,550,005 GBP2023-11-01 ~ 2024-10-31
4,905,597 GBP2022-11-01 ~ 2023-10-31
Social Security Costs
525,169 GBP2023-11-01 ~ 2024-10-31
467,185 GBP2022-11-01 ~ 2023-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
159,739 GBP2023-11-01 ~ 2024-10-31
143,491 GBP2022-11-01 ~ 2023-10-31
Staff Costs/Employee Benefits Expense
6,234,913 GBP2023-11-01 ~ 2024-10-31
5,516,273 GBP2022-11-01 ~ 2023-10-31
Average Number of Employees
1752023-11-01 ~ 2024-10-31
1652022-11-01 ~ 2023-10-31
Director Remuneration
258,898 GBP2023-11-01 ~ 2024-10-31
248,092 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
483,672 GBP2023-11-01 ~ 2024-10-31
368,885 GBP2022-11-01 ~ 2023-10-31
Audit Fees/Expenses
23,000 GBP2023-11-01 ~ 2024-10-31
22,350 GBP2022-11-01 ~ 2023-10-31
Current Tax for the Period
-26,173 GBP2023-11-01 ~ 2024-10-31
-133,036 GBP2022-11-01 ~ 2023-10-31
Tax Expense/Credit at Applicable Tax Rate
9,010 GBP2023-11-01 ~ 2024-10-31
15,719 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
1,408,302 GBP2024-10-31
1,388,039 GBP2023-10-31
Plant and equipment
6,927,559 GBP2024-10-31
6,849,826 GBP2023-10-31
Furniture and fittings
269,206 GBP2024-10-31
529,781 GBP2023-10-31
Motor vehicles
229,178 GBP2024-10-31
118,543 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
8,834,245 GBP2024-10-31
8,886,189 GBP2023-10-31
Property, Plant & Equipment - Disposals
Plant and equipment
-147,108 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
-264,147 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Disposals
-411,305 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,702,235 GBP2024-10-31
4,267,464 GBP2023-10-31
Furniture and fittings
231,789 GBP2024-10-31
472,472 GBP2023-10-31
Motor vehicles
55,465 GBP2024-10-31
21,220 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,598,756 GBP2024-10-31
5,317,441 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
581,879 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
22,821 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
34,245 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
691,977 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-147,108 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
-263,504 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-410,662 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment
Land and buildings, Long leasehold
799,035 GBP2024-10-31
Plant and equipment
2,225,324 GBP2024-10-31
2,582,362 GBP2023-10-31
Furniture and fittings
37,417 GBP2024-10-31
57,309 GBP2023-10-31
Motor vehicles
173,713 GBP2024-10-31
97,323 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
297,500 GBP2023-10-31
Plant and equipment, Under hire purchased contracts or finance leases
1,685,437 GBP2023-10-31
Under hire purchased contracts or finance leases, Motor vehicles
229,178 GBP2024-10-31
118,543 GBP2023-10-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
110,635 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
1,685,437 GBP2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
332,963 GBP2023-10-31
Under hire purchased contracts or finance leases, Motor vehicles
55,465 GBP2024-10-31
21,220 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
159,185 GBP2023-11-01 ~ 2024-10-31
Under hire purchased contracts or finance leases, Motor vehicles
34,245 GBP2023-11-01 ~ 2024-10-31
Under hire purchased contracts or finance leases
208,305 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
492,148 GBP2024-10-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
1,193,289 GBP2024-10-31
Under hire purchased contracts or finance leases, Motor vehicles
173,713 GBP2024-10-31
97,323 GBP2023-10-31
Under hire purchased contracts or finance leases
1,643,429 GBP2024-10-31
1,741,099 GBP2023-10-31
Plant and equipment, Under hire purchased contracts or finance leases
1,352,474 GBP2023-10-31
Raw Materials
275,598 GBP2024-10-31
186,782 GBP2023-10-31
Value of work in progress
1,733,526 GBP2024-10-31
1,812,289 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
3,745,313 GBP2024-10-31
3,327,136 GBP2023-10-31
Other Debtors
Current
91,005 GBP2024-10-31
41,753 GBP2023-10-31
Amount of corporation tax that is recoverable
Current
26,173 GBP2024-10-31
127,418 GBP2023-10-31
Prepayments/Accrued Income
Current
141,212 GBP2024-10-31
147,773 GBP2023-10-31
Debtors
Amounts falling due within one year, Current
4,032,493 GBP2024-10-31
3,672,870 GBP2023-10-31
Bank Borrowings/Overdrafts
Current
2,682,084 GBP2024-10-31
2,519,486 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Current
355,161 GBP2024-10-31
359,070 GBP2023-10-31
Trade Creditors/Trade Payables
Current
2,802,257 GBP2024-10-31
2,573,709 GBP2023-10-31
Other Taxation & Social Security Payable
Current
132,270 GBP2024-10-31
115,671 GBP2023-10-31
Other Creditors
Current
31,450 GBP2024-10-31
26,560 GBP2023-10-31
Accrued Liabilities/Deferred Income
Current
273,820 GBP2024-10-31
232,991 GBP2023-10-31
Bank Borrowings/Overdrafts
Non-current
38,356 GBP2024-10-31
100,420 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Non-current
702,677 GBP2024-10-31
961,277 GBP2023-10-31
Bank Borrowings
Non-current, Between one and two years
61,394 GBP2023-10-31
Non-current, Between two and five year
39,026 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
1,057,838 GBP2024-10-31
1,320,347 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
234,882 GBP2024-10-31
253,142 GBP2023-10-31
Between one and five year
269,129 GBP2024-10-31
443,182 GBP2023-10-31
More than five year
188 GBP2023-10-31
All periods
504,011 GBP2024-10-31
696,512 GBP2023-10-31
Bank Overdrafts
Secured
2,621,830 GBP2024-10-31
2,432,134 GBP2023-10-31
Bank Borrowings
Secured
98,610 GBP2024-10-31
187,772 GBP2023-10-31
Total Borrowings
Secured
3,778,278 GBP2024-10-31
3,940,253 GBP2023-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
223,888 GBP2024-10-31
264,720 GBP2023-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
223,888 GBP2024-10-31
264,720 GBP2023-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
13 shares2024-10-31
Class 2 ordinary share
12 shares2024-10-31
Class 3 ordinary share
25 shares2024-10-31
Class 4 ordinary share
25 shares2024-10-31