(expand)Profit/Loss on Ordinary Activities Before Tax
82,733 GBP2022-11-01 ~ 2023-10-31
214,680 GBP2021-11-01 ~ 2022-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-169,655 GBP2022-11-01 ~ 2023-10-31
-176,410 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
252,388 GBP2022-11-01 ~ 2023-10-31
391,090 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
252,388 GBP2022-11-01 ~ 2023-10-31
391,090 GBP2021-11-01 ~ 2022-10-31
Intangible Assets
50,000 GBP2022-10-31
Property, Plant & Equipment
3,568,748 GBP2023-10-31
2,470,548 GBP2022-10-31
Fixed Assets
3,568,748 GBP2023-10-31
2,520,548 GBP2022-10-31
Total Inventories
1,999,071 GBP2023-10-31
2,355,584 GBP2022-10-31
Debtors
3,672,870 GBP2023-10-31
4,903,122 GBP2022-10-31
Cash at bank and in hand
221,797 GBP2023-10-31
670,182 GBP2022-10-31
Current Assets
5,893,738 GBP2023-10-31
7,928,888 GBP2022-10-31
Creditors
Current
6,232,183 GBP2023-10-31
8,083,700 GBP2022-10-31
Net Current Assets/Liabilities
-338,445 GBP2023-10-31
-154,812 GBP2022-10-31
Total Assets Less Current Liabilities
3,230,303 GBP2023-10-31
2,365,736 GBP2022-10-31
Net Assets/Liabilities
1,903,886 GBP2023-10-31
1,741,498 GBP2022-10-31
Equity
Called up share capital
75 GBP2023-10-31
75 GBP2022-10-31
75 GBP2021-10-31
Capital redemption reserve
25 GBP2023-10-31
25 GBP2022-10-31
25 GBP2021-10-31
Retained earnings (accumulated losses)
1,903,786 GBP2023-10-31
1,741,398 GBP2022-10-31
1,443,193 GBP2021-10-31
Equity
1,903,886 GBP2023-10-31
1,741,498 GBP2022-10-31
1,443,293 GBP2021-10-31
Dividends Paid
Retained earnings (accumulated losses)
-90,000 GBP2022-11-01 ~ 2023-10-31
-92,885 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
-90,000 GBP2022-11-01 ~ 2023-10-31
-92,885 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
252,388 GBP2022-11-01 ~ 2023-10-31
391,090 GBP2021-11-01 ~ 2022-10-31
Bank Overdrafts
-2,432,134 GBP2023-10-31
-3,685,273 GBP2022-10-31
-3,062,698 GBP2021-10-31
Wages/Salaries
4,905,597 GBP2022-11-01 ~ 2023-10-31
4,747,735 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
467,185 GBP2022-11-01 ~ 2023-10-31
466,822 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
143,491 GBP2022-11-01 ~ 2023-10-31
127,401 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
5,516,273 GBP2022-11-01 ~ 2023-10-31
5,341,958 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
1652022-11-01 ~ 2023-10-31
1632021-11-01 ~ 2022-10-31
Director Remuneration
248,092 GBP2022-11-01 ~ 2023-10-31
241,706 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
368,885 GBP2022-11-01 ~ 2023-10-31
403,647 GBP2021-11-01 ~ 2022-10-31
Audit Fees/Expenses
22,350 GBP2022-11-01 ~ 2023-10-31
22,660 GBP2021-11-01 ~ 2022-10-31
Current Tax for the Period
-133,036 GBP2022-11-01 ~ 2023-10-31
-173,562 GBP2021-11-01 ~ 2022-10-31
Tax Expense/Credit at Applicable Tax Rate
15,719 GBP2022-11-01 ~ 2023-10-31
40,789 GBP2021-11-01 ~ 2022-10-31
Dividends Paid on Shares
90,000 GBP2022-11-01 ~ 2023-10-31
92,885 GBP2021-11-01 ~ 2022-10-31
Intangible Assets - Gross Cost
Development expenditure
50,000 GBP2022-10-31
Intangible Assets
Development expenditure
50,000 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,849,826 GBP2023-10-31
6,443,475 GBP2022-10-31
Furniture and fittings
529,781 GBP2023-10-31
494,115 GBP2022-10-31
Motor vehicles
118,543 GBP2023-10-31
21,375 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
8,886,189 GBP2023-10-31
8,040,401 GBP2022-10-31
Property, Plant & Equipment - Disposals
Plant and equipment
-975,157 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
-21,375 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Disposals
-996,532 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,267,464 GBP2023-10-31
4,599,594 GBP2022-10-31
Furniture and fittings
472,472 GBP2023-10-31
449,076 GBP2022-10-31
Motor vehicles
21,220 GBP2023-10-31
8,898 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,317,441 GBP2023-10-31
5,569,853 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
546,097 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
23,396 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
25,702 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
639,195 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-878,227 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
-13,380 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-891,607 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Plant and equipment
2,582,362 GBP2023-10-31
1,843,881 GBP2022-10-31
Furniture and fittings
57,309 GBP2023-10-31
45,039 GBP2022-10-31
Motor vehicles
97,323 GBP2023-10-31
12,477 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
1,685,437 GBP2023-10-31
1,544,203 GBP2022-10-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
1,146,989 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
332,963 GBP2023-10-31
706,002 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
242,892 GBP2022-11-01 ~ 2023-10-31
Motor vehicles, Under hire purchased contracts or finance leases
21,220 GBP2022-11-01 ~ 2023-10-31
Under hire purchased contracts or finance leases
270,310 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
1,352,474 GBP2023-10-31
838,201 GBP2022-10-31
Motor vehicles, Under hire purchased contracts or finance leases
97,323 GBP2023-10-31
Under hire purchased contracts or finance leases
1,741,099 GBP2023-10-31
838,201 GBP2022-10-31
Raw Materials
186,782 GBP2023-10-31
304,502 GBP2022-10-31
Value of work in progress
1,812,289 GBP2023-10-31
2,051,082 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
3,327,136 GBP2023-10-31
4,459,083 GBP2022-10-31
Other Debtors
Current
41,753 GBP2023-10-31
116,664 GBP2022-10-31
Amount of corporation tax that is recoverable
Current
127,418 GBP2023-10-31
100,387 GBP2022-10-31
Prepayments/Accrued Income
Current
147,773 GBP2023-10-31
198,198 GBP2022-10-31
Debtors
Current, Amounts falling due within one year
3,672,870 GBP2023-10-31
4,903,122 GBP2022-10-31
Bank Borrowings/Overdrafts
Current
2,519,486 GBP2023-10-31
3,774,627 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Current
359,070 GBP2023-10-31
178,295 GBP2022-10-31
Trade Creditors/Trade Payables
Current
2,573,709 GBP2023-10-31
3,238,299 GBP2022-10-31
Other Taxation & Social Security Payable
Current
115,671 GBP2023-10-31
119,867 GBP2022-10-31
Other Creditors
Current
26,560 GBP2023-10-31
25,537 GBP2022-10-31
Accrued Liabilities/Deferred Income
Current
232,991 GBP2023-10-31
301,366 GBP2022-10-31
Bank Borrowings/Overdrafts
Non-current
100,420 GBP2023-10-31
187,691 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Non-current
961,277 GBP2023-10-31
135,208 GBP2022-10-31
Bank Borrowings
Current, Amounts falling due within one year
87,352 GBP2023-10-31
89,354 GBP2022-10-31
Total Borrowings
Current, Amounts falling due within one year
2,519,486 GBP2023-10-31
3,774,627 GBP2022-10-31
Bank Borrowings
Non-current, Between one and two years
61,394 GBP2023-10-31
88,774 GBP2022-10-31
Non-current, Between two and five year
39,026 GBP2023-10-31
98,917 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
961,277 GBP2023-10-31
135,208 GBP2022-10-31
hire purchase agreements
1,320,347 GBP2023-10-31
313,503 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
253,142 GBP2023-10-31
274,633 GBP2022-10-31
Between one and five year
443,182 GBP2023-10-31
605,838 GBP2022-10-31
More than five year
188 GBP2023-10-31
All periods
696,512 GBP2023-10-31
880,471 GBP2022-10-31
Bank Overdrafts
Secured
2,432,134 GBP2023-10-31
3,685,273 GBP2022-10-31
Bank Borrowings
Secured
187,772 GBP2023-10-31
277,045 GBP2022-10-31
Total Borrowings
Secured
3,940,253 GBP2023-10-31
4,275,821 GBP2022-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
264,720 GBP2023-10-31
301,339 GBP2022-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
264,720 GBP2023-10-31
301,339 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
13 shares2023-10-31
Class 2 ordinary share
12 shares2023-10-31
Class 3 ordinary share
25 shares2023-10-31
Class 4 ordinary share
25 shares2023-10-31