Par Value of Share
Class 1 ordinary share
12022-11-01 ~ 2023-10-31
Turnover/Revenue
20,794,906 GBP2022-11-01 ~ 2023-10-31
17,157,749 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
-13,418,195 GBP2022-11-01 ~ 2023-10-31
-11,894,433 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
7,376,711 GBP2022-11-01 ~ 2023-10-31
5,263,316 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
-5,913,733 GBP2022-11-01 ~ 2023-10-31
-5,442,226 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
1,462,978 GBP2022-11-01 ~ 2023-10-31
225,207 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
1,127,787 GBP2022-11-01 ~ 2023-10-31
173,408 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
1,127,787 GBP2022-11-01 ~ 2023-10-31
173,408 GBP2021-11-01 ~ 2022-10-31
Intangible Assets
3,500 GBP2023-10-31
4,500 GBP2022-10-31
Property, Plant & Equipment
1,493,185 GBP2023-10-31
1,406,735 GBP2022-10-31
Fixed Assets
1,496,685 GBP2023-10-31
1,411,235 GBP2022-10-31
Total Inventories
13,500 GBP2023-10-31
13,500 GBP2022-10-31
Debtors
2,809,868 GBP2023-10-31
2,306,637 GBP2022-10-31
Cash at bank and in hand
1,319,700 GBP2023-10-31
845,491 GBP2022-10-31
Current Assets
4,143,068 GBP2023-10-31
3,165,628 GBP2022-10-31
Creditors
Current
3,024,700 GBP2023-10-31
2,722,674 GBP2022-10-31
Net Current Assets/Liabilities
1,118,368 GBP2023-10-31
442,954 GBP2022-10-31
Total Assets Less Current Liabilities
2,615,053 GBP2023-10-31
1,854,189 GBP2022-10-31
Net Assets/Liabilities
2,303,927 GBP2023-10-31
1,576,140 GBP2022-10-31
Equity
Called up share capital
100 GBP2023-10-31
100 GBP2022-10-31
100 GBP2021-10-31
Retained earnings (accumulated losses)
2,303,827 GBP2023-10-31
1,576,040 GBP2022-10-31
1,532,632 GBP2021-10-31
Equity
2,303,927 GBP2023-10-31
1,576,140 GBP2022-10-31
1,532,732 GBP2021-10-31
Dividends Paid
Retained earnings (accumulated losses)
-400,000 GBP2022-11-01 ~ 2023-10-31
-130,000 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
-400,000 GBP2022-11-01 ~ 2023-10-31
-130,000 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,127,787 GBP2022-11-01 ~ 2023-10-31
173,408 GBP2021-11-01 ~ 2022-10-31
Wages/Salaries
9,799,699 GBP2022-11-01 ~ 2023-10-31
8,751,260 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
752,546 GBP2022-11-01 ~ 2023-10-31
632,667 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
184,257 GBP2022-11-01 ~ 2023-10-31
157,570 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
10,736,502 GBP2022-11-01 ~ 2023-10-31
9,541,497 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
5052022-11-01 ~ 2023-10-31
4592021-11-01 ~ 2022-10-31
Director Remuneration
157,112 GBP2022-11-01 ~ 2023-10-31
158,877 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
263,501 GBP2022-11-01 ~ 2023-10-31
248,243 GBP2021-11-01 ~ 2022-10-31
Audit Fees/Expenses
8,500 GBP2022-11-01 ~ 2023-10-31
7,770 GBP2021-11-01 ~ 2022-10-31
Current Tax for the Period
302,115 GBP2022-11-01 ~ 2023-10-31
Tax Expense/Credit at Applicable Tax Rate
329,433 GBP2022-11-01 ~ 2023-10-31
42,789 GBP2021-11-01 ~ 2022-10-31
Intangible Assets - Gross Cost
Net goodwill
20,000 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
16,500 GBP2023-10-31
15,500 GBP2022-10-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
1,000 GBP2022-11-01 ~ 2023-10-31
Intangible Assets
Net goodwill
3,500 GBP2023-10-31
4,500 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
2,869,517 GBP2023-10-31
2,527,366 GBP2022-10-31
Motor vehicles
22,873 GBP2023-10-31
15,073 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
3,205,518 GBP2023-10-31
2,855,567 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,549,610 GBP2023-10-31
1,316,688 GBP2022-10-31
Motor vehicles
12,135 GBP2023-10-31
10,240 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,712,333 GBP2023-10-31
1,448,832 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
232,922 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
1,895 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
263,501 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Furniture and fittings
1,319,907 GBP2023-10-31
1,210,678 GBP2022-10-31
Motor vehicles
10,738 GBP2023-10-31
4,833 GBP2022-10-31
Merchandise
13,500 GBP2023-10-31
13,500 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
1,289,738 GBP2023-10-31
907,776 GBP2022-10-31
Amounts Owed by Group Undertakings
Current
948,251 GBP2023-10-31
936,667 GBP2022-10-31
Other Debtors
Current
457,215 GBP2023-10-31
387,610 GBP2022-10-31
Prepayments
Current
114,664 GBP2023-10-31
74,584 GBP2022-10-31
Debtors
Current, Amounts falling due within one year
2,809,868 GBP2023-10-31
2,306,637 GBP2022-10-31
Trade Creditors/Trade Payables
Current
552,170 GBP2023-10-31
820,605 GBP2022-10-31
Corporation Tax Payable
Current
276,281 GBP2023-10-31
Other Taxation & Social Security Payable
Current
186,197 GBP2023-10-31
314,325 GBP2022-10-31
Other Creditors
Current
994,675 GBP2023-10-31
921,855 GBP2022-10-31
Accrued Liabilities/Deferred Income
Current
1,015,377 GBP2023-10-31
665,889 GBP2022-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
311,126 GBP2023-10-31
278,049 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-10-31
Profit/Loss
Retained earnings (accumulated losses)
1,127,787 GBP2022-11-01 ~ 2023-10-31