Par Value of Share
Class 1 ordinary share
12023-11-01 ~ 2024-10-31
Turnover/Revenue
16,369,299 GBP2023-11-01 ~ 2024-10-31
16,134,719 GBP2022-11-01 ~ 2023-10-31
Cost of Sales
13,098,608 GBP2023-11-01 ~ 2024-10-31
12,788,796 GBP2022-11-01 ~ 2023-10-31
Gross Profit/Loss
3,270,691 GBP2023-11-01 ~ 2024-10-31
3,345,923 GBP2022-11-01 ~ 2023-10-31
Administrative Expenses
3,057,268 GBP2023-11-01 ~ 2024-10-31
2,949,797 GBP2022-11-01 ~ 2023-10-31
Operating Profit/Loss
214,423 GBP2023-11-01 ~ 2024-10-31
396,126 GBP2022-11-01 ~ 2023-10-31
Other Interest Receivable/Similar Income (Finance Income)
21 GBP2023-11-01 ~ 2024-10-31
105 GBP2022-11-01 ~ 2023-10-31
Interest Payable/Similar Charges (Finance Costs)
111,903 GBP2023-11-01 ~ 2024-10-31
95,705 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
102,541 GBP2023-11-01 ~ 2024-10-31
300,526 GBP2022-11-01 ~ 2023-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-88,564 GBP2023-11-01 ~ 2024-10-31
-46,727 GBP2022-11-01 ~ 2023-10-31
Profit/Loss
191,105 GBP2023-11-01 ~ 2024-10-31
347,253 GBP2022-11-01 ~ 2023-10-31
Comprehensive Income/Expense
191,105 GBP2023-11-01 ~ 2024-10-31
347,253 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
3,185,585 GBP2024-10-31
3,091,013 GBP2023-10-31
Total Inventories
282,324 GBP2024-10-31
266,634 GBP2023-10-31
Debtors
6,904,578 GBP2024-10-31
5,283,984 GBP2023-10-31
Cash at bank and in hand
345 GBP2024-10-31
299 GBP2023-10-31
Current Assets
7,187,247 GBP2024-10-31
5,550,917 GBP2023-10-31
Creditors
Current
5,253,661 GBP2024-10-31
3,639,793 GBP2023-10-31
Net Current Assets/Liabilities
1,933,586 GBP2024-10-31
1,911,124 GBP2023-10-31
Total Assets Less Current Liabilities
5,119,171 GBP2024-10-31
5,002,137 GBP2023-10-31
Net Assets/Liabilities
3,291,047 GBP2024-10-31
3,158,275 GBP2023-10-31
Equity
Called up share capital
10,000 GBP2024-10-31
10,000 GBP2023-10-31
10,000 GBP2022-10-31
Retained earnings (accumulated losses)
3,281,047 GBP2024-10-31
3,148,275 GBP2023-10-31
2,894,355 GBP2022-10-31
Equity
3,291,047 GBP2024-10-31
3,158,275 GBP2023-10-31
2,904,355 GBP2022-10-31
Dividends Paid
Retained earnings (accumulated losses)
-58,333 GBP2023-11-01 ~ 2024-10-31
-93,333 GBP2022-11-01 ~ 2023-10-31
Dividends Paid
-58,333 GBP2023-11-01 ~ 2024-10-31
-93,333 GBP2022-11-01 ~ 2023-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
191,105 GBP2023-11-01 ~ 2024-10-31
347,253 GBP2022-11-01 ~ 2023-10-31
Wages/Salaries
2,076,365 GBP2023-11-01 ~ 2024-10-31
2,002,940 GBP2022-11-01 ~ 2023-10-31
Social Security Costs
197,930 GBP2023-11-01 ~ 2024-10-31
199,750 GBP2022-11-01 ~ 2023-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
35,310 GBP2023-11-01 ~ 2024-10-31
34,266 GBP2022-11-01 ~ 2023-10-31
Staff Costs/Employee Benefits Expense
2,309,605 GBP2023-11-01 ~ 2024-10-31
2,236,956 GBP2022-11-01 ~ 2023-10-31
Average Number of Employees
402023-11-01 ~ 2024-10-31
412022-11-01 ~ 2023-10-31
Director Remuneration
290,390 GBP2023-11-01 ~ 2024-10-31
268,334 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
158,515 GBP2023-11-01 ~ 2024-10-31
157,795 GBP2022-11-01 ~ 2023-10-31
Audit Fees/Expenses
18,000 GBP2023-11-01 ~ 2024-10-31
13,000 GBP2022-11-01 ~ 2023-10-31
Current Tax for the Period
-58,024 GBP2023-11-01 ~ 2024-10-31
-133,982 GBP2022-11-01 ~ 2023-10-31
Tax Expense/Credit at Applicable Tax Rate
25,635 GBP2023-11-01 ~ 2024-10-31
75,132 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,524,761 GBP2024-10-31
4,282,846 GBP2023-10-31
Furniture and fittings
40,283 GBP2024-10-31
40,283 GBP2023-10-31
Motor vehicles
224,771 GBP2024-10-31
161,741 GBP2023-10-31
Computers
97,974 GBP2024-10-31
97,974 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
4,887,789 GBP2024-10-31
4,582,844 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,466,766 GBP2024-10-31
1,278,946 GBP2023-10-31
Furniture and fittings
39,963 GBP2024-10-31
39,538 GBP2023-10-31
Motor vehicles
99,307 GBP2024-10-31
81,072 GBP2023-10-31
Computers
96,168 GBP2024-10-31
92,275 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,702,204 GBP2024-10-31
1,491,831 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
187,820 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
425 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
18,235 GBP2023-11-01 ~ 2024-10-31
Computers
3,893 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
210,373 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment
Plant and equipment
3,057,995 GBP2024-10-31
3,003,900 GBP2023-10-31
Furniture and fittings
320 GBP2024-10-31
745 GBP2023-10-31
Motor vehicles
125,464 GBP2024-10-31
80,669 GBP2023-10-31
Computers
1,806 GBP2024-10-31
5,699 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
733,843 GBP2024-10-31
603,565 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
80,191 GBP2024-10-31
52,352 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
36,115 GBP2023-11-01 ~ 2024-10-31
Motor vehicles, Under hire purchased contracts or finance leases
15,743 GBP2023-11-01 ~ 2024-10-31
Under hire purchased contracts or finance leases
51,858 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
653,652 GBP2024-10-31
Motor vehicles, Under hire purchased contracts or finance leases
115,497 GBP2024-10-31
Under hire purchased contracts or finance leases
769,149 GBP2024-10-31
619,423 GBP2023-10-31
Under hire purchased contracts or finance leases, Plant and equipment
551,213 GBP2023-10-31
Under hire purchased contracts or finance leases, Motor vehicles
68,210 GBP2023-10-31
Merchandise
282,324 GBP2024-10-31
266,634 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
6,184,244 GBP2024-10-31
4,811,262 GBP2023-10-31
Amounts Owed by Group Undertakings
Current
181,277 GBP2024-10-31
102,930 GBP2023-10-31
Amount of corporation tax that is recoverable
Current
106,167 GBP2024-10-31
133,982 GBP2023-10-31
Amount of value-added tax that is recoverable
Current
294,734 GBP2024-10-31
109,464 GBP2023-10-31
Prepayments/Accrued Income
Current
138,156 GBP2024-10-31
126,346 GBP2023-10-31
Debtors
Amounts falling due within one year, Current
6,904,578 GBP2024-10-31
5,283,984 GBP2023-10-31
Bank Borrowings/Overdrafts
Current
783,589 GBP2024-10-31
858,063 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Current
161,962 GBP2024-10-31
118,185 GBP2023-10-31
Trade Creditors/Trade Payables
Current
3,173,563 GBP2024-10-31
1,686,289 GBP2023-10-31
Amounts owed to group undertakings
Current
175,457 GBP2023-10-31
Other Taxation & Social Security Payable
Current
45,614 GBP2024-10-31
65,441 GBP2023-10-31
Other Creditors
Current
517,370 GBP2024-10-31
345,718 GBP2023-10-31
Accrued Liabilities/Deferred Income
Current
466,470 GBP2024-10-31
284,071 GBP2023-10-31
Bank Borrowings/Overdrafts
Non-current
323,480 GBP2024-10-31
421,622 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Non-current
341,091 GBP2024-10-31
277,035 GBP2023-10-31
Other Creditors
Non-current
759,521 GBP2024-10-31
624,772 GBP2023-10-31
Bank Borrowings
Non-current, Between one and two years
259,786 GBP2024-10-31
304,938 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
161,962 GBP2024-10-31
Between one and five year, hire purchase agreements
277,035 GBP2023-10-31
hire purchase agreements
503,053 GBP2024-10-31
395,220 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
440 GBP2024-10-31
2,200 GBP2023-10-31
Between one and five year
917 GBP2024-10-31
5,317 GBP2023-10-31
All periods
1,357 GBP2024-10-31
7,517 GBP2023-10-31
Bank Overdrafts
Secured
685,056 GBP2024-10-31
760,607 GBP2023-10-31
Bank Borrowings
Secured
422,013 GBP2024-10-31
519,078 GBP2023-10-31
Total Borrowings
Secured
1,107,069 GBP2024-10-31
1,279,685 GBP2023-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
404,032 GBP2024-10-31
520,433 GBP2023-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-10-31
Profit/Loss
Retained earnings (accumulated losses)
191,105 GBP2023-11-01 ~ 2024-10-31