Par Value of Share
Class 1 ordinary share
12022-11-01 ~ 2023-10-31
Turnover/Revenue
9,874,114 GBP2022-11-01 ~ 2023-10-31
11,644,026 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
6,141,270 GBP2022-11-01 ~ 2023-10-31
7,757,932 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
3,732,844 GBP2022-11-01 ~ 2023-10-31
3,886,094 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
1,279,407 GBP2022-11-01 ~ 2023-10-31
1,367,561 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
2,453,437 GBP2022-11-01 ~ 2023-10-31
2,519,033 GBP2021-11-01 ~ 2022-10-31
Interest Payable/Similar Charges (Finance Costs)
21,606 GBP2022-11-01 ~ 2023-10-31
7,283 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
2,431,831 GBP2022-11-01 ~ 2023-10-31
2,511,750 GBP2021-11-01 ~ 2022-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
545,661 GBP2022-11-01 ~ 2023-10-31
483,629 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
1,886,170 GBP2022-11-01 ~ 2023-10-31
2,028,121 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
1,886,170 GBP2022-11-01 ~ 2023-10-31
2,028,121 GBP2021-11-01 ~ 2022-10-31
Intangible Assets
25,972 GBP2023-10-31
32,465 GBP2022-10-31
Property, Plant & Equipment
127,266 GBP2023-10-31
247,112 GBP2022-10-31
Fixed Assets - Investments
431,300 GBP2023-10-31
431,300 GBP2022-10-31
Fixed Assets
584,538 GBP2023-10-31
710,877 GBP2022-10-31
Total Inventories
10,000 GBP2023-10-31
15,000 GBP2022-10-31
Debtors
4,926,266 GBP2023-10-31
6,007,735 GBP2022-10-31
Cash at bank and in hand
2,090,572 GBP2023-10-31
1,304,886 GBP2022-10-31
Current Assets
7,026,838 GBP2023-10-31
7,327,621 GBP2022-10-31
Creditors
Current
2,087,624 GBP2023-10-31
2,122,270 GBP2022-10-31
Net Current Assets/Liabilities
4,939,214 GBP2023-10-31
5,205,351 GBP2022-10-31
Total Assets Less Current Liabilities
5,523,752 GBP2023-10-31
5,916,228 GBP2022-10-31
Creditors
Non-current
-100,044 GBP2023-10-31
-150,013 GBP2022-10-31
Net Assets/Liabilities
5,394,112 GBP2023-10-31
5,707,942 GBP2022-10-31
Equity
Called up share capital
100 GBP2023-10-31
100 GBP2022-10-31
100 GBP2021-10-31
Retained earnings (accumulated losses)
5,394,012 GBP2023-10-31
5,707,842 GBP2022-10-31
5,279,721 GBP2021-10-31
Equity
5,394,112 GBP2023-10-31
5,707,942 GBP2022-10-31
5,279,821 GBP2021-10-31
Dividends Paid
Retained earnings (accumulated losses)
-2,200,000 GBP2022-11-01 ~ 2023-10-31
-1,600,000 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
-2,200,000 GBP2022-11-01 ~ 2023-10-31
-1,600,000 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,886,170 GBP2022-11-01 ~ 2023-10-31
2,028,121 GBP2021-11-01 ~ 2022-10-31
Wages/Salaries
1,070,107 GBP2022-11-01 ~ 2023-10-31
1,083,029 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
108,678 GBP2022-11-01 ~ 2023-10-31
121,878 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
212,641 GBP2022-11-01 ~ 2023-10-31
307,312 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
1,391,426 GBP2022-11-01 ~ 2023-10-31
1,512,219 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
252022-11-01 ~ 2023-10-31
272021-11-01 ~ 2022-10-31
Director Remuneration
196,863 GBP2022-11-01 ~ 2023-10-31
209,640 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
57,237 GBP2022-11-01 ~ 2023-10-31
11,983 GBP2021-11-01 ~ 2022-10-31
Audit Fees/Expenses
19,000 GBP2022-11-01 ~ 2023-10-31
18,750 GBP2021-11-01 ~ 2022-10-31
Current Tax for the Period
574,338 GBP2022-11-01 ~ 2023-10-31
430,034 GBP2021-11-01 ~ 2022-10-31
Tax Expense/Credit at Applicable Tax Rate
607,958 GBP2022-11-01 ~ 2023-10-31
477,233 GBP2021-11-01 ~ 2022-10-31
Intangible Assets - Gross Cost
Net goodwill
64,930 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
38,958 GBP2023-10-31
32,465 GBP2022-10-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
6,493 GBP2022-11-01 ~ 2023-10-31
Intangible Assets
Net goodwill
25,972 GBP2023-10-31
32,465 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
44,610 GBP2023-10-31
44,610 GBP2022-10-31
Furniture and fittings
68,529 GBP2023-10-31
67,626 GBP2022-10-31
Motor vehicles
129,009 GBP2023-10-31
209,009 GBP2022-10-31
Computers
47,885 GBP2023-10-31
46,397 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
290,033 GBP2023-10-31
367,642 GBP2022-10-31
Property, Plant & Equipment - Disposals
Motor vehicles
-284,841 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Disposals
-284,841 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
32,090 GBP2023-10-31
29,881 GBP2022-10-31
Furniture and fittings
54,220 GBP2023-10-31
51,810 GBP2022-10-31
Motor vehicles
34,940 GBP2023-10-31
2,688 GBP2022-10-31
Computers
41,517 GBP2023-10-31
36,151 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
162,767 GBP2023-10-31
120,530 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
2,209 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
2,410 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
47,252 GBP2022-11-01 ~ 2023-10-31
Computers
5,366 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
57,237 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-15,000 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-15,000 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Plant and equipment
12,520 GBP2023-10-31
14,729 GBP2022-10-31
Furniture and fittings
14,309 GBP2023-10-31
15,816 GBP2022-10-31
Motor vehicles
94,069 GBP2023-10-31
206,321 GBP2022-10-31
Computers
6,368 GBP2023-10-31
10,246 GBP2022-10-31
Merchandise
10,000 GBP2023-10-31
15,000 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
2,681,549 GBP2023-10-31
2,800,867 GBP2022-10-31
Amounts Owed by Group Undertakings
Current
1,781,900 GBP2023-10-31
2,661,398 GBP2022-10-31
Other Debtors
Current
16,363 GBP2023-10-31
31,966 GBP2022-10-31
Debtors
Amounts falling due within one year, Current
4,926,266 GBP2023-10-31
6,007,735 GBP2022-10-31
Bank Borrowings/Overdrafts
Current
49,999 GBP2023-10-31
50,000 GBP2022-10-31
Trade Creditors/Trade Payables
Current
547,747 GBP2023-10-31
868,298 GBP2022-10-31
Corporation Tax Payable
Current
333,172 GBP2023-10-31
269,643 GBP2022-10-31
Other Creditors
Current
10,971 GBP2023-10-31
11,544 GBP2022-10-31
Accrued Liabilities
Current
333,602 GBP2023-10-31
322,827 GBP2022-10-31
Bank Borrowings/Overdrafts
Non-current
100,044 GBP2023-10-31
150,013 GBP2022-10-31
Bank Borrowings
Non-current, Between one and two years
50,000 GBP2023-10-31
49,999 GBP2022-10-31
Non-current, Between two and five year
50,044 GBP2023-10-31
100,014 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
20,488 GBP2023-10-31
20,488 GBP2022-10-31
Between one and five year
32,744 GBP2023-10-31
53,232 GBP2022-10-31
All periods
53,232 GBP2023-10-31
73,720 GBP2022-10-31
Bank Borrowings
Secured
150,043 GBP2023-10-31
200,013 GBP2022-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
29,596 GBP2023-10-31
58,273 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-10-31
Profit/Loss
Retained earnings (accumulated losses)
1,886,170 GBP2022-11-01 ~ 2023-10-31