Cost of Sales
-55,919,119 GBP2022-11-01 ~ 2023-10-31
-47,473,088 GBP2021-11-01 ~ 2022-10-31
Distribution Costs
-4,768,174 GBP2022-11-01 ~ 2023-10-31
-4,121,966 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
-4,328,864 GBP2022-11-01 ~ 2023-10-31
-3,882,119 GBP2021-11-01 ~ 2022-10-31
Other Interest Receivable/Similar Income (Finance Income)
16,255 GBP2022-11-01 ~ 2023-10-31
13,253 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
-407,315 GBP2022-11-01 ~ 2023-10-31
706,927 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
-381,065 GBP2022-11-01 ~ 2023-10-31
557,896 GBP2021-11-01 ~ 2022-10-31
Intangible Assets
Goodwill
112,931 GBP2023-10-31
165,767 GBP2022-10-31
Property, Plant & Equipment
3,016,932 GBP2023-10-31
3,019,656 GBP2022-10-31
Fixed Assets
3,129,863 GBP2023-10-31
3,185,423 GBP2022-10-31
Debtors
9,217,362 GBP2023-10-31
9,026,939 GBP2022-10-31
Cash at bank and in hand
505,505 GBP2023-10-31
269,323 GBP2022-10-31
Current Assets
13,332,437 GBP2023-10-31
12,348,514 GBP2022-10-31
Creditors
Current, Amounts falling due within one year
-12,505,237 GBP2023-10-31
-10,624,739 GBP2022-10-31
Net Current Assets/Liabilities
827,200 GBP2023-10-31
1,723,775 GBP2022-10-31
Total Assets Less Current Liabilities
3,957,063 GBP2023-10-31
4,909,198 GBP2022-10-31
Creditors
Non-current, Amounts falling due after one year
-509,430 GBP2023-10-31
-466,111 GBP2022-10-31
Net Assets/Liabilities
3,255,633 GBP2023-10-31
4,300,787 GBP2022-10-31
Equity
Called up share capital
100 GBP2023-10-31
100 GBP2022-10-31
100 GBP2021-10-31
Capital redemption reserve
50,000 GBP2023-10-31
50,000 GBP2022-10-31
50,000 GBP2021-10-31
Retained earnings (accumulated losses)
3,205,533 GBP2023-10-31
4,250,687 GBP2022-10-31
4,236,791 GBP2021-10-31
Equity
3,255,633 GBP2023-10-31
4,300,787 GBP2022-10-31
Profit/Loss
Retained earnings (accumulated losses)
-381,065 GBP2022-11-01 ~ 2023-10-31
557,896 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
Retained earnings (accumulated losses)
-544,000 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
-664,089 GBP2022-11-01 ~ 2023-10-31
Audit Fees/Expenses
29,500 GBP2022-11-01 ~ 2023-10-31
30,500 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
2702022-11-01 ~ 2023-10-31
2592021-11-01 ~ 2022-10-31
Wages/Salaries
7,970,631 GBP2022-11-01 ~ 2023-10-31
6,244,075 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
184,615 GBP2022-11-01 ~ 2023-10-31
200,479 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
8,707,219 GBP2022-11-01 ~ 2023-10-31
6,933,053 GBP2021-11-01 ~ 2022-10-31
Director Remuneration
371,934 GBP2022-11-01 ~ 2023-10-31
173,669 GBP2021-11-01 ~ 2022-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
49,700 GBP2022-11-01 ~ 2023-10-31
-16,600 GBP2021-11-01 ~ 2022-10-31
Intangible Assets - Gross Cost
Goodwill
745,388 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
632,457 GBP2023-10-31
579,621 GBP2022-10-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
52,836 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,705,728 GBP2023-10-31
1,705,728 GBP2022-10-31
Land and buildings, Under hire purchased contracts or finance leases
870,000 GBP2023-10-31
870,000 GBP2022-10-31
Plant and equipment
6,586,840 GBP2023-10-31
6,536,102 GBP2022-10-31
Motor vehicles
680,581 GBP2023-10-31
982,087 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
9,843,149 GBP2023-10-31
10,093,917 GBP2022-10-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-342,822 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
-418,388 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals
-761,210 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
791,036 GBP2023-10-31
745,334 GBP2022-10-31
Land and buildings, Under hire purchased contracts or finance leases
224,750 GBP2023-10-31
181,250 GBP2022-10-31
Plant and equipment
5,329,867 GBP2023-10-31
5,355,110 GBP2022-10-31
Motor vehicles
480,564 GBP2023-10-31
792,567 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,826,217 GBP2023-10-31
7,074,261 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
45,702 GBP2022-11-01 ~ 2023-10-31
Land and buildings, Under hire purchased contracts or finance leases
43,500 GBP2022-11-01 ~ 2023-10-31
Plant and equipment
317,579 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
106,385 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
513,166 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-342,822 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
-418,388 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-761,210 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
914,692 GBP2023-10-31
960,394 GBP2022-10-31
Land and buildings, Under hire purchased contracts or finance leases
645,250 GBP2023-10-31
688,750 GBP2022-10-31
Plant and equipment
1,256,973 GBP2023-10-31
1,180,992 GBP2022-10-31
Motor vehicles
200,017 GBP2023-10-31
189,520 GBP2022-10-31
Amounts invested in assets
Non-current
0 GBP2023-10-31
0 GBP2022-10-31
Finished Goods/Goods for Resale
3,609,570 GBP2023-10-31
3,052,252 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
6,140,199 GBP2023-10-31
4,937,074 GBP2022-10-31
Amounts Owed by Group Undertakings
Current
2,146,255 GBP2023-10-31
2,146,255 GBP2022-10-31
Other Debtors
Current
467,392 GBP2023-10-31
1,509,059 GBP2022-10-31
Prepayments/Accrued Income
Current
463,516 GBP2023-10-31
434,551 GBP2022-10-31
Debtors
Current, Amounts falling due within one year
9,217,362 GBP2023-10-31
9,026,939 GBP2022-10-31
Bank Borrowings/Overdrafts
Current
0 GBP2023-10-31
157,361 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Current
243,891 GBP2023-10-31
156,089 GBP2022-10-31
Trade Creditors/Trade Payables
Current
6,959,847 GBP2023-10-31
5,848,172 GBP2022-10-31
Amounts owed to group undertakings
Current
43,870 GBP2023-10-31
0 GBP2022-10-31
Corporation Tax Payable
Current
50,962 GBP2023-10-31
247,452 GBP2022-10-31
Other Taxation & Social Security Payable
Current
145,564 GBP2023-10-31
149,685 GBP2022-10-31
Other Creditors
Current
4,271,936 GBP2023-10-31
3,393,149 GBP2022-10-31
Accrued Liabilities/Deferred Income
Current
789,167 GBP2023-10-31
672,831 GBP2022-10-31
Creditors
Current
12,505,237 GBP2023-10-31
10,624,739 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Non-current
509,430 GBP2023-10-31
466,111 GBP2022-10-31
Bank Borrowings
0 GBP2023-10-31
157,361 GBP2022-10-31
Total Borrowings
Current
0 GBP2023-10-31
157,361 GBP2022-10-31
Minimum gross finance lease payments owing
Amounts falling due within one year
243,891 GBP2023-10-31
156,089 GBP2022-10-31
Minimum gross finance lease payments owing
753,321 GBP2023-10-31
622,200 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
199,639 GBP2023-10-31
199,639 GBP2022-10-31
Between two and five year
351,815 GBP2023-10-31
467,156 GBP2022-10-31
More than five year
40,950 GBP2023-10-31
93,658 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
592,404 GBP2023-10-31
760,453 GBP2022-10-31