Par Value of Share
Class 1 ordinary share
12023-12-01 ~ 2024-12-31
Turnover/Revenue
23,555,297 GBP2023-12-01 ~ 2024-12-31
23,587,802 GBP2022-12-01 ~ 2023-11-30
Cost of Sales
18,007,722 GBP2023-12-01 ~ 2024-12-31
18,307,069 GBP2022-12-01 ~ 2023-11-30
Gross Profit/Loss
5,547,575 GBP2023-12-01 ~ 2024-12-31
5,280,733 GBP2022-12-01 ~ 2023-11-30
Administrative Expenses
3,036,583 GBP2023-12-01 ~ 2024-12-31
2,418,734 GBP2022-12-01 ~ 2023-11-30
Operating Profit/Loss
2,510,992 GBP2023-12-01 ~ 2024-12-31
3,076,999 GBP2022-12-01 ~ 2023-11-30
Other Interest Receivable/Similar Income (Finance Income)
129,446 GBP2023-12-01 ~ 2024-12-31
31,837 GBP2022-12-01 ~ 2023-11-30
Interest Payable/Similar Charges (Finance Costs)
39,813 GBP2023-12-01 ~ 2024-12-31
45,550 GBP2022-12-01 ~ 2023-11-30
Profit/Loss on Ordinary Activities Before Tax
2,600,625 GBP2023-12-01 ~ 2024-12-31
3,063,286 GBP2022-12-01 ~ 2023-11-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
506,744 GBP2023-12-01 ~ 2024-12-31
590,208 GBP2022-12-01 ~ 2023-11-30
Profit/Loss
2,093,881 GBP2023-12-01 ~ 2024-12-31
2,473,078 GBP2022-12-01 ~ 2023-11-30
Comprehensive Income/Expense
2,093,881 GBP2023-12-01 ~ 2024-12-31
2,473,078 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment
1,352,928 GBP2024-12-31
1,530,345 GBP2023-11-30
Fixed Assets - Investments
1,703,310 GBP2024-12-31
876,960 GBP2023-11-30
Fixed Assets
3,056,238 GBP2024-12-31
2,407,305 GBP2023-11-30
Total Inventories
2,849,248 GBP2024-12-31
2,372,337 GBP2023-11-30
Debtors
8,461,275 GBP2024-12-31
7,571,443 GBP2023-11-30
Cash at bank and in hand
3,555,545 GBP2024-12-31
4,878,566 GBP2023-11-30
Current Assets
14,866,068 GBP2024-12-31
14,822,346 GBP2023-11-30
Creditors
Current
5,356,018 GBP2024-12-31
5,373,865 GBP2023-11-30
Net Current Assets/Liabilities
9,510,050 GBP2024-12-31
9,448,481 GBP2023-11-30
Total Assets Less Current Liabilities
12,566,288 GBP2024-12-31
11,855,786 GBP2023-11-30
Net Assets/Liabilities
12,163,893 GBP2024-12-31
11,164,143 GBP2023-11-30
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-11-30
10,000 GBP2022-11-30
Capital redemption reserve
15,000 GBP2024-12-31
15,000 GBP2023-11-30
15,000 GBP2022-11-30
Retained earnings (accumulated losses)
12,138,893 GBP2024-12-31
11,139,143 GBP2023-11-30
9,925,501 GBP2022-11-30
Equity
12,163,893 GBP2024-12-31
11,164,143 GBP2023-11-30
9,950,501 GBP2022-11-30
Dividends Paid
Retained earnings (accumulated losses)
-1,094,131 GBP2023-12-01 ~ 2024-12-31
-1,259,436 GBP2022-12-01 ~ 2023-11-30
Dividends Paid
-1,094,131 GBP2023-12-01 ~ 2024-12-31
-1,259,436 GBP2022-12-01 ~ 2023-11-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,093,881 GBP2023-12-01 ~ 2024-12-31
2,473,078 GBP2022-12-01 ~ 2023-11-30
Wages/Salaries
3,220,298 GBP2023-12-01 ~ 2024-12-31
2,933,633 GBP2022-12-01 ~ 2023-11-30
Social Security Costs
332,366 GBP2023-12-01 ~ 2024-12-31
276,572 GBP2022-12-01 ~ 2023-11-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
296,336 GBP2023-12-01 ~ 2024-12-31
152,561 GBP2022-12-01 ~ 2023-11-30
Staff Costs/Employee Benefits Expense
3,849,000 GBP2023-12-01 ~ 2024-12-31
3,362,766 GBP2022-12-01 ~ 2023-11-30
Average Number of Employees
1082023-12-01 ~ 2024-12-31
942022-12-01 ~ 2023-11-30
Director Remuneration
480,006 GBP2023-12-01 ~ 2024-12-31
490,399 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
350,261 GBP2023-12-01 ~ 2024-12-31
362,210 GBP2022-12-01 ~ 2023-11-30
Audit Fees/Expenses
17,500 GBP2023-12-01 ~ 2024-12-31
14,750 GBP2022-12-01 ~ 2023-11-30
Current Tax for the Period
635,504 GBP2023-12-01 ~ 2024-12-31
599,203 GBP2022-12-01 ~ 2023-11-30
Tax Expense/Credit at Applicable Tax Rate
650,156 GBP2023-12-01 ~ 2024-12-31
765,822 GBP2022-12-01 ~ 2023-11-30
Intangible Assets - Gross Cost
Net goodwill
100,400 GBP2023-11-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
100,400 GBP2023-11-30
Property, Plant & Equipment - Gross Cost
Land and buildings
15,606 GBP2024-12-31
15,606 GBP2023-11-30
Improvements to leasehold property
110,300 GBP2024-12-31
110,300 GBP2023-11-30
Plant and equipment
2,848,164 GBP2024-12-31
2,896,369 GBP2023-11-30
Property, Plant & Equipment - Disposals
Plant and equipment
-166,062 GBP2023-12-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
5,645 GBP2024-12-31
5,307 GBP2023-11-30
Improvements to leasehold property
15,985 GBP2024-12-31
14,415 GBP2023-11-30
Plant and equipment
1,970,265 GBP2024-12-31
1,760,655 GBP2023-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
338 GBP2023-12-01 ~ 2024-12-31
Land and buildings, Short leasehold
46,032 GBP2023-12-01 ~ 2024-12-31
Improvements to leasehold property
1,570 GBP2023-12-01 ~ 2024-12-31
Plant and equipment
242,822 GBP2023-12-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-33,212 GBP2023-12-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
9,961 GBP2024-12-31
10,299 GBP2023-11-30
Improvements to leasehold property
94,315 GBP2024-12-31
95,885 GBP2023-11-30
Plant and equipment
877,899 GBP2024-12-31
1,135,714 GBP2023-11-30
Land and buildings, Short leasehold
210,948 GBP2023-11-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
190,425 GBP2024-12-31
189,025 GBP2023-11-30
Motor vehicles
234,341 GBP2024-12-31
53,770 GBP2023-11-30
Computers
88,636 GBP2024-12-31
84,279 GBP2023-11-30
Property, Plant & Equipment - Gross Cost
4,040,033 GBP2024-12-31
3,900,401 GBP2023-11-30
Property, Plant & Equipment - Disposals
-166,062 GBP2023-12-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
144,161 GBP2024-12-31
131,364 GBP2023-11-30
Motor vehicles
79,053 GBP2024-12-31
36,101 GBP2023-11-30
Computers
85,860 GBP2024-12-31
82,110 GBP2023-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,687,105 GBP2024-12-31
2,370,056 GBP2023-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
12,797 GBP2023-12-01 ~ 2024-12-31
Motor vehicles
42,952 GBP2023-12-01 ~ 2024-12-31
Computers
3,750 GBP2023-12-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
350,261 GBP2023-12-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-33,212 GBP2023-12-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
46,264 GBP2024-12-31
57,661 GBP2023-11-30
Motor vehicles
155,288 GBP2024-12-31
17,669 GBP2023-11-30
Computers
2,776 GBP2024-12-31
2,169 GBP2023-11-30
Investments in Group Undertakings
Cost valuation
1,118,737 GBP2024-12-31
100 GBP2023-11-30
Additions to investments
1,118,637 GBP2024-12-31
Investments in Group Undertakings
1,118,737 GBP2024-12-31
100 GBP2023-11-30
Merchandise
2,849,248 GBP2024-12-31
2,372,337 GBP2023-11-30
Trade Debtors/Trade Receivables
Current
4,098,519 GBP2024-12-31
3,939,334 GBP2023-11-30
Other Debtors
Current
1,746,950 GBP2024-12-31
1,054,632 GBP2023-11-30
Prepayments
Current
113,306 GBP2024-12-31
74,977 GBP2023-11-30
Debtors
Current, Amounts falling due within one year
5,958,775 GBP2024-12-31
Amounts falling due within one year, Current
5,068,943 GBP2023-11-30
Bank Borrowings/Overdrafts
Current
218,700 GBP2024-12-31
285,507 GBP2023-11-30
Trade Creditors/Trade Payables
Current
3,501,080 GBP2024-12-31
3,513,093 GBP2023-11-30
Corporation Tax Payable
Current
635,541 GBP2024-12-31
428,009 GBP2023-11-30
Other Taxation & Social Security Payable
Current
94,274 GBP2024-12-31
61,229 GBP2023-11-30
Other Creditors
Current
209,763 GBP2024-12-31
273,852 GBP2023-11-30
Accrued Liabilities
Current
264,013 GBP2024-12-31
403,786 GBP2023-11-30
Bank Borrowings/Overdrafts
Non-current
100,000 GBP2024-12-31
225,952 GBP2023-11-30
Other Remaining Borrowings
Non-current
116,667 GBP2023-11-30
Total Borrowings
Current, Amounts falling due within one year
218,700 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
99,536 GBP2024-12-31
72,112 GBP2023-11-30
Between one and five year
53,565 GBP2024-12-31
80,832 GBP2023-11-30
More than five year
275,000 GBP2024-12-31
294,996 GBP2023-11-30
All periods
428,101 GBP2024-12-31
447,940 GBP2023-11-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
302,395 GBP2024-12-31
349,024 GBP2023-11-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,093,881 GBP2023-12-01 ~ 2024-12-31