(expand)Distribution Costs
-6,672,198 GBP2023-11-01 ~ 2024-10-31
-6,100,327 GBP2022-11-01 ~ 2023-10-31
Administrative Expenses
-4,602,541 GBP2023-11-01 ~ 2024-10-31
-3,509,741 GBP2022-11-01 ~ 2023-10-31
Operating Profit/Loss
2,505,389 GBP2023-11-01 ~ 2024-10-31
3,867,723 GBP2022-11-01 ~ 2023-10-31
Other Interest Receivable/Similar Income (Finance Income)
134,307 GBP2023-11-01 ~ 2024-10-31
79,431 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
2,511,256 GBP2023-11-01 ~ 2024-10-31
3,834,099 GBP2022-11-01 ~ 2023-10-31
Profit/Loss
1,991,192 GBP2023-11-01 ~ 2024-10-31
3,066,480 GBP2022-11-01 ~ 2023-10-31
Intangible Assets
46,694 GBP2024-10-31
Property, Plant & Equipment
6,449,521 GBP2024-10-31
3,810,891 GBP2023-10-31
Fixed Assets
6,496,215 GBP2024-10-31
3,810,891 GBP2023-10-31
Total Inventories
731,571 GBP2024-10-31
712,473 GBP2023-10-31
Debtors
7,591,090 GBP2024-10-31
6,432,846 GBP2023-10-31
Cash at bank and in hand
3,202,889 GBP2024-10-31
6,814,163 GBP2023-10-31
Current Assets
11,525,550 GBP2024-10-31
13,959,482 GBP2023-10-31
Creditors
Current, Amounts falling due within one year
-7,575,908 GBP2023-10-31
Net Current Assets/Liabilities
4,985,503 GBP2024-10-31
6,383,574 GBP2023-10-31
Total Assets Less Current Liabilities
11,481,718 GBP2024-10-31
10,194,465 GBP2023-10-31
Creditors
Non-current, Amounts falling due after one year
-1,890,221 GBP2024-10-31
Net Assets/Liabilities
8,901,892 GBP2024-10-31
8,510,700 GBP2023-10-31
Equity
Called up share capital
2,320 GBP2024-10-31
2,320 GBP2023-10-31
2,320 GBP2022-11-01
Capital redemption reserve
95,000 GBP2024-10-31
95,000 GBP2023-10-31
95,000 GBP2022-11-01
Retained earnings (accumulated losses)
8,804,572 GBP2024-10-31
8,413,380 GBP2023-10-31
5,665,900 GBP2022-11-01
Equity
8,901,892 GBP2024-10-31
8,510,700 GBP2023-10-31
5,763,220 GBP2022-11-01
Profit/Loss
Retained earnings (accumulated losses)
1,991,192 GBP2023-11-01 ~ 2024-10-31
3,066,480 GBP2022-11-01 ~ 2023-10-31
Dividends Paid
Retained earnings (accumulated losses)
-1,600,000 GBP2023-11-01 ~ 2024-10-31
-319,000 GBP2022-11-01 ~ 2023-10-31
Dividends Paid
-1,600,000 GBP2023-11-01 ~ 2024-10-31
-319,000 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202023-11-01 ~ 2024-10-31
Motor vehicles
202023-11-01 ~ 2024-10-31
Furniture and fittings
202023-11-01 ~ 2024-10-31
Audit Fees/Expenses
32,000 GBP2023-11-01 ~ 2024-10-31
30,000 GBP2022-11-01 ~ 2023-10-31
Wages/Salaries
4,741,701 GBP2023-11-01 ~ 2024-10-31
4,315,382 GBP2022-11-01 ~ 2023-10-31
Social Security Costs
488,601 GBP2023-11-01 ~ 2024-10-31
413,226 GBP2022-11-01 ~ 2023-10-31
Staff Costs/Employee Benefits Expense
5,327,920 GBP2023-11-01 ~ 2024-10-31
4,814,249 GBP2022-11-01 ~ 2023-10-31
Director Remuneration
132,737 GBP2023-11-01 ~ 2024-10-31
69,384 GBP2022-11-01 ~ 2023-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
363,708 GBP2023-11-01 ~ 2024-10-31
184,661 GBP2022-11-01 ~ 2023-10-31
Tax Expense/Credit at Applicable Tax Rate
627,814 GBP2023-11-01 ~ 2024-10-31
862,672 GBP2022-11-01 ~ 2023-10-31
Dividends Paid on Shares
1,600,000 GBP2023-11-01 ~ 2024-10-31
319,000 GBP2022-11-01 ~ 2023-10-31
Intangible Assets - Gross Cost
Development expenditure
116,507 GBP2024-10-31
67,355 GBP2023-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
69,813 GBP2024-10-31
67,355 GBP2023-10-31
Intangible Assets
Development expenditure
46,694 GBP2024-10-31
Property, Plant & Equipment - Gross Cost
Buildings
3,314,981 GBP2024-10-31
1,999,457 GBP2023-10-31
Plant and equipment
6,697,590 GBP2024-10-31
5,983,932 GBP2023-10-31
Motor vehicles
4,782,289 GBP2024-10-31
3,795,436 GBP2023-10-31
Furniture and fittings
402,698 GBP2024-10-31
330,099 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
15,197,558 GBP2024-10-31
12,108,924 GBP2023-10-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-2,000 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
-482,282 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals
-484,282 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,819,093 GBP2023-10-31
Motor vehicles
2,753,515 GBP2023-10-31
Furniture and fittings
244,686 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
8,298,033 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
932,286 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-482,282 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-482,282 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,184,022 GBP2024-10-31
Motor vehicles
2,708,822 GBP2024-10-31
Furniture and fittings
272,540 GBP2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,748,037 GBP2024-10-31
Property, Plant & Equipment
Buildings
2,732,328 GBP2024-10-31
1,518,718 GBP2023-10-31
Plant and equipment
1,513,568 GBP2024-10-31
1,164,839 GBP2023-10-31
Motor vehicles
2,073,467 GBP2024-10-31
1,041,921 GBP2023-10-31
Furniture and fittings
130,158 GBP2024-10-31
85,413 GBP2023-10-31
Raw materials and consumables
731,571 GBP2024-10-31
712,473 GBP2023-10-31
Other Debtors
Non-current
827,256 GBP2024-10-31
714,942 GBP2023-10-31
Debtors
Non-current
827,256 GBP2024-10-31
714,942 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
2,833,780 GBP2024-10-31
2,492,053 GBP2023-10-31
Amounts Owed by Group Undertakings
Current
847,658 GBP2024-10-31
847,658 GBP2023-10-31
Other Debtors
Current
2,615,421 GBP2024-10-31
2,159,886 GBP2023-10-31
Prepayments/Accrued Income
Current
466,975 GBP2024-10-31
218,307 GBP2023-10-31
Debtors
Current
7,591,090 GBP2024-10-31
6,432,846 GBP2023-10-31
Cash and Cash Equivalents
3,202,889 GBP2024-10-31
6,814,163 GBP2023-10-31
Bank Borrowings
Current
293,491 GBP2024-10-31
289,447 GBP2023-10-31
Trade Creditors/Trade Payables
Current
2,335,788 GBP2024-10-31
3,017,596 GBP2023-10-31
Amounts owed to group undertakings
Current
2,000,000 GBP2024-10-31
2,000,000 GBP2023-10-31
Corporation Tax Payable
Current
530,882 GBP2024-10-31
815,212 GBP2023-10-31
Taxation/Social Security Payable
Current
404,984 GBP2024-10-31
490,566 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Current
527,048 GBP2024-10-31
422,913 GBP2023-10-31
Other Creditors
Current
40 GBP2023-10-31
Accrued Liabilities/Deferred Income
Current
447,854 GBP2024-10-31
540,134 GBP2023-10-31
Creditors
Current
6,540,047 GBP2024-10-31
7,575,908 GBP2023-10-31
Bank Borrowings
Non-current
516,867 GBP2024-10-31
803,968 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Non-current
1,373,354 GBP2024-10-31
553,900 GBP2023-10-31
Creditors
Non-current
1,890,221 GBP2024-10-31
1,357,868 GBP2023-10-31
Bank Borrowings
Current, Amounts falling due within one year
289,447 GBP2023-10-31
Total Borrowings
Current, Amounts falling due within one year
289,447 GBP2023-10-31
Bank Borrowings
Between two and five year, Non-current
516,867 GBP2024-10-31
Non-current, Between two and five year
715,612 GBP2023-10-31
Total Borrowings
810,358 GBP2024-10-31
1,093,415 GBP2023-10-31
Minimum gross finance lease payments owing
1,678,035 GBP2024-10-31
976,813 GBP2023-10-31
Net Deferred Tax Liability/Asset
689,605 GBP2024-10-31
325,897 GBP2023-10-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
363,708 GBP2023-11-01 ~ 2024-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
689,605 GBP2024-10-31
325,897 GBP2023-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,204 shares2024-10-31
2,204 shares2023-10-31
Par Value of Share
Class 1 ordinary share
1.002023-11-01 ~ 2024-10-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
116 shares2024-10-31
116 shares2023-10-31
Par Value of Share
Class 2 ordinary share
1.002023-11-01 ~ 2024-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
187,998 GBP2024-10-31
248,000 GBP2023-10-31
Between one and five year
672,000 GBP2024-10-31
752,000 GBP2023-10-31
More than five year
1,498,000 GBP2024-10-31
1,666,000 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,357,998 GBP2024-10-31
2,666,000 GBP2023-10-31