Cost of Sales
-6,415,864 GBP2022-11-01 ~ 2023-10-31
-9,707,312 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
-2,558,104 GBP2022-11-01 ~ 2023-10-31
-2,809,828 GBP2021-11-01 ~ 2022-10-31
Other Interest Receivable/Similar Income (Finance Income)
417 GBP2022-11-01 ~ 2023-10-31
0 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
82,396 GBP2022-11-01 ~ 2023-10-31
487,306 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
102,703 GBP2022-11-01 ~ 2023-10-31
672,403 GBP2021-11-01 ~ 2022-10-31
Intangible Assets
Other
52,593 GBP2023-10-31
61,924 GBP2022-10-31
Property, Plant & Equipment
1,418,405 GBP2023-10-31
1,547,049 GBP2022-10-31
Fixed Assets
1,470,998 GBP2023-10-31
1,608,973 GBP2022-10-31
Debtors
3,230,623 GBP2023-10-31
4,079,340 GBP2022-10-31
Cash at bank and in hand
1,967 GBP2023-10-31
6,265 GBP2022-10-31
Current Assets
4,226,951 GBP2023-10-31
5,475,673 GBP2022-10-31
Creditors
Current, Amounts falling due within one year
-1,575,540 GBP2023-10-31
-2,840,770 GBP2022-10-31
Net Current Assets/Liabilities
2,651,411 GBP2023-10-31
2,634,903 GBP2022-10-31
Total Assets Less Current Liabilities
4,122,409 GBP2023-10-31
4,243,876 GBP2022-10-31
Creditors
Non-current, Amounts falling due after one year
-104,416 GBP2023-10-31
-213,451 GBP2022-10-31
Net Assets/Liabilities
3,669,937 GBP2023-10-31
3,755,634 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)
3,619,937 GBP2023-10-31
3,705,634 GBP2022-10-31
3,314,731 GBP2021-10-31
Equity
3,669,937 GBP2023-10-31
3,755,634 GBP2022-10-31
Profit/Loss
Retained earnings (accumulated losses)
102,703 GBP2022-11-01 ~ 2023-10-31
672,403 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
Retained earnings (accumulated losses)
-281,500 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
-188,400 GBP2022-11-01 ~ 2023-10-31
Audit Fees/Expenses
6,300 GBP2022-11-01 ~ 2023-10-31
6,000 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
1092022-11-01 ~ 2023-10-31
1772021-11-01 ~ 2022-10-31
Wages/Salaries
3,128,796 GBP2022-11-01 ~ 2023-10-31
4,947,887 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
82,461 GBP2022-11-01 ~ 2023-10-31
112,829 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
3,504,587 GBP2022-11-01 ~ 2023-10-31
5,500,385 GBP2021-11-01 ~ 2022-10-31
Director Remuneration
163,143 GBP2022-11-01 ~ 2023-10-31
174,839 GBP2021-11-01 ~ 2022-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
73,265 GBP2022-11-01 ~ 2023-10-31
125,528 GBP2021-11-01 ~ 2022-10-31
Intangible Assets - Gross Cost
Goodwill
198,626 GBP2023-10-31
198,626 GBP2022-10-31
Computer software
185,767 GBP2023-10-31
165,487 GBP2022-10-31
Intangible Assets - Gross Cost
384,393 GBP2023-10-31
364,113 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
198,626 GBP2023-10-31
198,626 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
331,800 GBP2023-10-31
302,189 GBP2022-10-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2022-11-01 ~ 2023-10-31
Intangible Assets - Increase From Amortisation Charge for Year
29,611 GBP2022-11-01 ~ 2023-10-31
Intangible Assets
Goodwill
0 GBP2023-10-31
0 GBP2022-10-31
Intangible Assets
52,593 GBP2023-10-31
61,924 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
407,778 GBP2023-10-31
163,442 GBP2022-10-31
Plant and equipment
2,582,146 GBP2023-10-31
2,648,494 GBP2022-10-31
Furniture and fittings
278,760 GBP2023-10-31
278,260 GBP2022-10-31
Computers
39,535 GBP2023-10-31
39,535 GBP2022-10-31
Motor vehicles
25,998 GBP2023-10-31
86,413 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
3,334,217 GBP2023-10-31
3,216,144 GBP2022-10-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-86,678 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
0 GBP2022-11-01 ~ 2023-10-31
Computers
0 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
-60,415 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals
-147,093 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
150,709 GBP2023-10-31
126,276 GBP2022-10-31
Plant and equipment
1,540,547 GBP2023-10-31
1,348,466 GBP2022-10-31
Furniture and fittings
162,841 GBP2023-10-31
101,644 GBP2022-10-31
Computers
35,717 GBP2023-10-31
30,230 GBP2022-10-31
Motor vehicles
25,998 GBP2023-10-31
62,479 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,915,812 GBP2023-10-31
1,669,095 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
24,433 GBP2022-11-01 ~ 2023-10-31
Plant and equipment
260,432 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
61,197 GBP2022-11-01 ~ 2023-10-31
Computers
5,487 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
2,762 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
354,311 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-68,351 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
0 GBP2022-11-01 ~ 2023-10-31
Computers
0 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
-39,243 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-107,594 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Improvements to leasehold property
257,069 GBP2023-10-31
37,166 GBP2022-10-31
Plant and equipment
1,041,599 GBP2023-10-31
1,300,028 GBP2022-10-31
Furniture and fittings
115,919 GBP2023-10-31
176,616 GBP2022-10-31
Computers
3,818 GBP2023-10-31
9,305 GBP2022-10-31
Motor vehicles
0 GBP2023-10-31
23,934 GBP2022-10-31
Finished Goods/Goods for Resale
994,361 GBP2023-10-31
1,390,068 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
1,425,651 GBP2023-10-31
2,089,394 GBP2022-10-31
Amount of corporation tax that is recoverable
Current
180,095 GBP2023-10-31
240,113 GBP2022-10-31
Amounts Owed by Group Undertakings
Current
1,550,709 GBP2023-10-31
1,550,628 GBP2022-10-31
Other Debtors
Current
26,940 GBP2023-10-31
27,025 GBP2022-10-31
Prepayments/Accrued Income
Current
47,228 GBP2023-10-31
172,180 GBP2022-10-31
Debtors
Current, Amounts falling due within one year
3,230,623 GBP2023-10-31
4,079,340 GBP2022-10-31
Bank Borrowings/Overdrafts
Current
76,389 GBP2023-10-31
83,333 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Current
159,918 GBP2023-10-31
370,828 GBP2022-10-31
Trade Creditors/Trade Payables
Current
443,871 GBP2023-10-31
663,998 GBP2022-10-31
Other Taxation & Social Security Payable
Current
130,003 GBP2023-10-31
211,813 GBP2022-10-31
Other Creditors
Current
536,458 GBP2023-10-31
1,184,679 GBP2022-10-31
Accrued Liabilities/Deferred Income
Current
228,901 GBP2023-10-31
326,119 GBP2022-10-31
Creditors
Current
1,575,540 GBP2023-10-31
2,840,770 GBP2022-10-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2023-10-31
76,389 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Non-current
104,416 GBP2023-10-31
137,062 GBP2022-10-31
Creditors
Non-current
104,416 GBP2023-10-31
213,451 GBP2022-10-31
Bank Borrowings
76,389 GBP2023-10-31
159,722 GBP2022-10-31
Total Borrowings
Current
76,389 GBP2023-10-31
83,333 GBP2022-10-31
Non-current
0 GBP2023-10-31
76,389 GBP2022-10-31
Minimum gross finance lease payments owing
Amounts falling due within one year
170,875 GBP2023-10-31
382,618 GBP2022-10-31
Minimum gross finance lease payments owing
281,098 GBP2023-10-31
522,348 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
264,334 GBP2023-10-31
507,890 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
323,459 GBP2023-10-31
289,691 GBP2022-10-31
Between two and five year
821,418 GBP2023-10-31
1,063,626 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,144,877 GBP2023-10-31
1,353,317 GBP2022-10-31