Cost of Sales
-37,511,359 GBP2023-11-01 ~ 2024-10-31
-36,943,788 GBP2022-11-01 ~ 2023-10-31
Distribution Costs
-439,455 GBP2023-11-01 ~ 2024-10-31
-534,671 GBP2022-11-01 ~ 2023-10-31
Administrative Expenses
-1,049,899 GBP2023-11-01 ~ 2024-10-31
-1,071,301 GBP2022-11-01 ~ 2023-10-31
Other Interest Receivable/Similar Income (Finance Income)
14,904 GBP2023-11-01 ~ 2024-10-31
46,738 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
250,202 GBP2023-11-01 ~ 2024-10-31
599,853 GBP2022-11-01 ~ 2023-10-31
Profit/Loss
149,914 GBP2023-11-01 ~ 2024-10-31
432,942 GBP2022-11-01 ~ 2023-10-31
Equity
Retained earnings (accumulated losses)
4,610,511 GBP2024-10-31
4,478,277 GBP2023-10-31
4,060,295 GBP2022-10-31
Dividends Paid
-17,680 GBP2023-11-01 ~ 2024-10-31
Retained earnings (accumulated losses)
-14,960 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
4,335,947 GBP2024-10-31
3,203,732 GBP2023-10-31
Debtors
3,119,098 GBP2024-10-31
2,985,537 GBP2023-10-31
Cash at bank and in hand
14,357 GBP2024-10-31
716,421 GBP2023-10-31
Current Assets
3,797,535 GBP2024-10-31
4,536,923 GBP2023-10-31
Creditors
Current, Amounts falling due within one year
-2,624,580 GBP2023-10-31
Net Current Assets/Liabilities
1,281,190 GBP2024-10-31
1,912,343 GBP2023-10-31
Total Assets Less Current Liabilities
5,617,137 GBP2024-10-31
5,116,075 GBP2023-10-31
Creditors
Non-current, Amounts falling due after one year
-523,457 GBP2024-10-31
Net Assets/Liabilities
4,660,511 GBP2024-10-31
4,528,277 GBP2023-10-31
Equity
Called up share capital
30,000 GBP2024-10-31
30,000 GBP2023-10-31
Capital redemption reserve
20,000 GBP2024-10-31
20,000 GBP2023-10-31
Equity
4,660,511 GBP2024-10-31
4,528,277 GBP2023-10-31
Audit Fees/Expenses
13,650 GBP2023-11-01 ~ 2024-10-31
13,250 GBP2022-11-01 ~ 2023-10-31
Average Number of Employees
562023-11-01 ~ 2024-10-31
542022-11-01 ~ 2023-10-31
Wages/Salaries
1,592,888 GBP2023-11-01 ~ 2024-10-31
1,533,528 GBP2022-11-01 ~ 2023-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
91,351 GBP2023-11-01 ~ 2024-10-31
77,890 GBP2022-11-01 ~ 2023-10-31
Staff Costs/Employee Benefits Expense
1,840,741 GBP2023-11-01 ~ 2024-10-31
1,762,834 GBP2022-11-01 ~ 2023-10-31
Director Remuneration
141,023 GBP2023-11-01 ~ 2024-10-31
120,612 GBP2022-11-01 ~ 2023-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
79,473 GBP2023-11-01 ~ 2024-10-31
150,339 GBP2022-11-01 ~ 2023-10-31
Intangible Assets - Gross Cost
Goodwill
147,500 GBP2023-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
147,500 GBP2023-10-31
Intangible Assets
Goodwill
0 GBP2024-10-31
0 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
370,800 GBP2024-10-31
370,800 GBP2023-10-31
Furniture and fittings
37,916 GBP2024-10-31
37,916 GBP2023-10-31
Motor vehicles
1,058,822 GBP2024-10-31
987,937 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
5,455,111 GBP2024-10-31
4,191,616 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
361,940 GBP2024-10-31
337,925 GBP2023-10-31
Furniture and fittings
37,916 GBP2024-10-31
37,916 GBP2023-10-31
Motor vehicles
719,308 GBP2024-10-31
612,043 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,119,164 GBP2024-10-31
987,884 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
24,015 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
0 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
107,265 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
131,280 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment
Plant and equipment
8,860 GBP2024-10-31
32,875 GBP2023-10-31
Furniture and fittings
0 GBP2024-10-31
0 GBP2023-10-31
Motor vehicles
339,514 GBP2024-10-31
375,894 GBP2023-10-31
Finished Goods/Goods for Resale
664,080 GBP2024-10-31
834,965 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
2,711,497 GBP2024-10-31
2,764,917 GBP2023-10-31
Amount of corporation tax that is recoverable
Current
66,282 GBP2024-10-31
0 GBP2023-10-31
Other Debtors
Current
288,109 GBP2024-10-31
174,387 GBP2023-10-31
Prepayments/Accrued Income
Current
53,210 GBP2024-10-31
46,233 GBP2023-10-31
Debtors
Amounts falling due within one year, Current
3,119,098 GBP2024-10-31
Current, Amounts falling due within one year
2,985,537 GBP2023-10-31
Bank Borrowings/Overdrafts
Current
261,760 GBP2024-10-31
0 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Current
142,761 GBP2024-10-31
29,167 GBP2023-10-31
Trade Creditors/Trade Payables
Current
1,714,758 GBP2024-10-31
2,140,210 GBP2023-10-31
Amounts owed to group undertakings
Current
263,032 GBP2024-10-31
313,034 GBP2023-10-31
Corporation Tax Payable
Current
0 GBP2024-10-31
879 GBP2023-10-31
Other Taxation & Social Security Payable
Current
23,843 GBP2024-10-31
24,455 GBP2023-10-31
Other Creditors
Current
92,541 GBP2024-10-31
99,185 GBP2023-10-31
Accrued Liabilities/Deferred Income
Current
17,650 GBP2024-10-31
17,650 GBP2023-10-31
Creditors
Current
2,516,345 GBP2024-10-31
2,624,580 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Non-current
523,457 GBP2024-10-31
320,833 GBP2023-10-31
Bank Overdrafts
261,760 GBP2024-10-31
0 GBP2023-10-31
Total Borrowings
Current
261,760 GBP2024-10-31
0 GBP2023-10-31
Minimum gross finance lease payments owing
Amounts falling due within one year
168,957 GBP2024-10-31
55,397 GBP2023-10-31
Minimum gross finance lease payments owing
788,470 GBP2024-10-31
433,125 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
666,218 GBP2024-10-31
350,000 GBP2023-10-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-11-01 ~ 2024-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2024-10-31
30,000 shares2023-10-31