Cost of Sales
-11,511,126 GBP2022-11-01 ~ 2023-10-31
-10,356,123 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
-3,616,949 GBP2022-11-01 ~ 2023-10-31
-2,923,224 GBP2021-11-01 ~ 2022-10-31
Other Interest Receivable/Similar Income (Finance Income)
84,642 GBP2022-11-01 ~ 2023-10-31
17,785 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
2,049,150 GBP2022-11-01 ~ 2023-10-31
3,767,750 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
1,626,156 GBP2022-11-01 ~ 2023-10-31
3,040,131 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment
4,004,457 GBP2023-10-31
3,875,376 GBP2022-10-31
Debtors
9,856,589 GBP2023-10-31
5,523,035 GBP2022-10-31
Cash at bank and in hand
998,192 GBP2023-10-31
5,427,500 GBP2022-10-31
Current Assets
11,782,468 GBP2023-10-31
11,950,860 GBP2022-10-31
Creditors
Current, Amounts falling due within one year
-3,799,446 GBP2023-10-31
-4,474,055 GBP2022-10-31
Net Current Assets/Liabilities
7,983,022 GBP2023-10-31
7,476,805 GBP2022-10-31
Total Assets Less Current Liabilities
11,987,479 GBP2023-10-31
11,352,181 GBP2022-10-31
Creditors
Non-current, Amounts falling due after one year
-512,724 GBP2023-10-31
-1,300,192 GBP2022-10-31
Net Assets/Liabilities
11,103,423 GBP2023-10-31
9,727,267 GBP2022-10-31
Equity
Called up share capital
50,000 GBP2023-10-31
50,000 GBP2022-10-31
50,000 GBP2021-10-31
Retained earnings (accumulated losses)
11,053,423 GBP2023-10-31
9,677,267 GBP2022-10-31
6,869,136 GBP2021-10-31
Equity
11,103,423 GBP2023-10-31
9,727,267 GBP2022-10-31
Profit/Loss
Retained earnings (accumulated losses)
1,626,156 GBP2022-11-01 ~ 2023-10-31
3,040,131 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
Retained earnings (accumulated losses)
-232,000 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
-250,000 GBP2022-11-01 ~ 2023-10-31
Audit Fees/Expenses
16,995 GBP2022-11-01 ~ 2023-10-31
15,950 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
962022-11-01 ~ 2023-10-31
872021-11-01 ~ 2022-10-31
Wages/Salaries
4,492,699 GBP2022-11-01 ~ 2023-10-31
3,799,542 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
162,490 GBP2022-11-01 ~ 2023-10-31
103,775 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
5,134,278 GBP2022-11-01 ~ 2023-10-31
4,341,526 GBP2021-11-01 ~ 2022-10-31
Director Remuneration
540,693 GBP2022-11-01 ~ 2023-10-31
391,477 GBP2021-11-01 ~ 2022-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
46,610 GBP2022-11-01 ~ 2023-10-31
-9,282 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,766,485 GBP2023-10-31
2,766,485 GBP2022-10-31
Plant and equipment
5,091,420 GBP2023-10-31
4,931,145 GBP2022-10-31
Furniture and fittings
1,161,874 GBP2023-10-31
1,083,270 GBP2022-10-31
Motor vehicles
1,110,361 GBP2023-10-31
799,298 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
10,130,140 GBP2023-10-31
9,580,198 GBP2022-10-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
0 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
-26,916 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals
-26,916 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
624,091 GBP2023-10-31
571,736 GBP2022-10-31
Plant and equipment
4,048,428 GBP2023-10-31
3,786,625 GBP2022-10-31
Furniture and fittings
597,247 GBP2023-10-31
557,059 GBP2022-10-31
Motor vehicles
855,917 GBP2023-10-31
789,402 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,125,683 GBP2023-10-31
5,704,822 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
52,355 GBP2022-11-01 ~ 2023-10-31
Plant and equipment
261,803 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
40,188 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
93,431 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
447,777 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
0 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
-26,916 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-26,916 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,142,394 GBP2023-10-31
2,194,749 GBP2022-10-31
Plant and equipment
1,042,992 GBP2023-10-31
1,144,520 GBP2022-10-31
Furniture and fittings
564,627 GBP2023-10-31
526,211 GBP2022-10-31
Motor vehicles
254,444 GBP2023-10-31
9,896 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
2,950,634 GBP2023-10-31
2,737,330 GBP2022-10-31
Amounts Owed by Group Undertakings
Current
3,482,918 GBP2023-10-31
465,835 GBP2022-10-31
Other Debtors
Current
1,575,082 GBP2023-10-31
208,094 GBP2022-10-31
Prepayments/Accrued Income
Current
1,847,955 GBP2023-10-31
2,111,776 GBP2022-10-31
Debtors
Current, Amounts falling due within one year
9,856,589 GBP2023-10-31
5,523,035 GBP2022-10-31
Bank Borrowings/Overdrafts
Current
0 GBP2023-10-31
170,728 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Current
141,240 GBP2023-10-31
58,449 GBP2022-10-31
Trade Creditors/Trade Payables
Current
908,683 GBP2023-10-31
734,236 GBP2022-10-31
Amounts owed to group undertakings
Current
300,000 GBP2023-10-31
50,172 GBP2022-10-31
Corporation Tax Payable
Current
85,918 GBP2023-10-31
736,901 GBP2022-10-31
Other Taxation & Social Security Payable
Current
162,901 GBP2023-10-31
523,855 GBP2022-10-31
Accrued Liabilities/Deferred Income
Current
2,192,604 GBP2023-10-31
2,191,614 GBP2022-10-31
Creditors
Current
3,799,446 GBP2023-10-31
4,474,055 GBP2022-10-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2023-10-31
907,215 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Non-current
218,024 GBP2023-10-31
90,177 GBP2022-10-31
Creditors
Non-current
512,724 GBP2023-10-31
1,300,192 GBP2022-10-31
Bank Borrowings
0 GBP2023-10-31
1,077,943 GBP2022-10-31
Total Borrowings
Current
0 GBP2023-10-31
170,728 GBP2022-10-31
Non-current
0 GBP2023-10-31
907,215 GBP2022-10-31
Minimum gross finance lease payments owing
Amounts falling due within one year
141,240 GBP2023-10-31
58,449 GBP2022-10-31
Minimum gross finance lease payments owing
359,264 GBP2023-10-31
148,626 GBP2022-10-31
Amounts received in advance for goods or services to be provided in the future
302,800 GBP2023-10-31
310,900 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
285,019 GBP2023-10-31
329,151 GBP2022-10-31
Between two and five year
16,932 GBP2023-10-31
12,044 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
301,951 GBP2023-10-31
341,195 GBP2022-10-31