Turnover/Revenue
37,049,233 GBP2021-12-01 ~ 2022-11-30
Cost of Sales
-34,117,304 GBP2021-12-01 ~ 2022-11-30
Gross Profit/Loss
2,931,929 GBP2021-12-01 ~ 2022-11-30
Administrative Expenses
-926,517 GBP2021-12-01 ~ 2022-11-30
-981,866 GBP2020-12-01 ~ 2021-11-30
Operating Profit/Loss
2,083,503 GBP2021-12-01 ~ 2022-11-30
Interest Payable/Similar Charges (Finance Costs)
-42,000 GBP2021-12-01 ~ 2022-11-30
-42,000 GBP2020-12-01 ~ 2021-11-30
Profit/Loss on Ordinary Activities Before Tax
2,041,503 GBP2021-12-01 ~ 2022-11-30
Profit/Loss
1,684,264 GBP2021-12-01 ~ 2022-11-30
1,502,329 GBP2020-12-01 ~ 2021-11-30
Comprehensive Income/Expense
1,684,264 GBP2021-12-01 ~ 2022-11-30
1,502,329 GBP2020-12-01 ~ 2021-11-30
Property, Plant & Equipment
2,051,094 GBP2022-11-30
1,861,380 GBP2021-11-30
Investment Property
374,308 GBP2022-11-30
374,308 GBP2021-11-30
Fixed Assets
2,425,402 GBP2022-11-30
2,235,688 GBP2021-11-30
Total Inventories
7,241,886 GBP2022-11-30
9,361,159 GBP2021-11-30
Debtors
Current
5,088,632 GBP2022-11-30
4,825,565 GBP2021-11-30
Cash at bank and in hand
1,032,293 GBP2022-11-30
309,584 GBP2021-11-30
Current Assets
13,362,811 GBP2022-11-30
14,496,308 GBP2021-11-30
Net Current Assets/Liabilities
8,595,572 GBP2022-11-30
7,328,341 GBP2021-11-30
Total Assets Less Current Liabilities
11,020,974 GBP2022-11-30
9,564,029 GBP2021-11-30
Creditors
Non-current, Amounts falling due after one year
-600,000 GBP2022-11-30
-600,000 GBP2021-11-30
Net Assets/Liabilities
10,030,284 GBP2022-11-30
8,579,741 GBP2021-11-30
Equity
Called up share capital
88,000 GBP2022-11-30
88,000 GBP2021-11-30
Share premium
8,505 GBP2022-11-30
8,505 GBP2021-11-30
8,505 GBP2020-11-30
Retained earnings (accumulated losses)
9,933,779 GBP2022-11-30
8,483,236 GBP2021-11-30
7,165,264 GBP2020-11-30
Retained earnings (accumulated losses), Restated amount
8,483,236 GBP2021-11-30
Equity
10,030,284 GBP2022-11-30
8,579,741 GBP2021-11-30
7,259,769 GBP2020-11-30
Restated amount
8,579,741 GBP2021-11-30
Called up share capital
88,000 GBP2022-11-30
88,000 GBP2021-11-30
86,000 GBP2020-11-30
Profit/Loss
Retained earnings (accumulated losses)
1,684,264 GBP2021-12-01 ~ 2022-11-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,684,264 GBP2021-12-01 ~ 2022-11-30
Dividends Paid
Retained earnings (accumulated losses)
-236,574 GBP2021-12-01 ~ 2022-11-30
-188,212 GBP2020-12-01 ~ 2021-11-30
Dividends Paid
-236,574 GBP2021-12-01 ~ 2022-11-30
-188,212 GBP2020-12-01 ~ 2021-11-30
Issue of Equity Instruments
2,000 GBP2020-12-01 ~ 2021-11-30
Property, Plant & Equipment - Depreciation Expense
191,407 GBP2021-12-01 ~ 2022-11-30
234,572 GBP2020-12-01 ~ 2021-11-30
Wages/Salaries
1,537,310 GBP2021-12-01 ~ 2022-11-30
1,427,675 GBP2020-12-01 ~ 2021-11-30
Social Security Costs
173,793 GBP2021-12-01 ~ 2022-11-30
142,627 GBP2020-12-01 ~ 2021-11-30
Staff Costs/Employee Benefits Expense
1,783,469 GBP2021-12-01 ~ 2022-11-30
1,644,516 GBP2020-12-01 ~ 2021-11-30
Average number of employees in administration and support functions
52021-12-01 ~ 2022-11-30
52020-12-01 ~ 2021-11-30
Average Number of Employees
452021-12-01 ~ 2022-11-30
442020-12-01 ~ 2021-11-30
Director Remuneration
112,666 GBP2021-12-01 ~ 2022-11-30
109,625 GBP2020-12-01 ~ 2021-11-30
Audit Fees/Expenses
18,500 GBP2021-12-01 ~ 2022-11-30
18,000 GBP2020-12-01 ~ 2021-11-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
6,402 GBP2021-12-01 ~ 2022-11-30
-11,903 GBP2020-12-01 ~ 2021-11-30
Tax Expense/Credit at Applicable Tax Rate
387,886 GBP2021-12-01 ~ 2022-11-30
376,560 GBP2020-12-01 ~ 2021-11-30
Property, Plant & Equipment - Gross Cost
Land and buildings
637,333 GBP2022-11-30
532,673 GBP2021-11-30
Tools/Equipment for furniture and fittings
193,799 GBP2022-11-30
179,478 GBP2021-11-30
Motor vehicles
922,692 GBP2022-11-30
746,095 GBP2021-11-30
Plant and equipment
1,427,861 GBP2022-11-30
1,504,283 GBP2021-11-30
Property, Plant & Equipment - Gross Cost
3,181,685 GBP2022-11-30
2,962,529 GBP2021-11-30
Property, Plant & Equipment - Disposals
Motor vehicles
-153,961 GBP2021-12-01 ~ 2022-11-30
Plant and equipment
-941,336 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Disposals
-1,095,297 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
159,988 GBP2022-11-30
152,986 GBP2021-11-30
Tools/Equipment for furniture and fittings
166,932 GBP2022-11-30
153,030 GBP2021-11-30
Motor vehicles
455,980 GBP2022-11-30
431,274 GBP2021-11-30
Plant and equipment
347,691 GBP2022-11-30
363,859 GBP2021-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,130,591 GBP2022-11-30
1,101,149 GBP2021-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
7,002 GBP2021-12-01 ~ 2022-11-30
Tools/Equipment for furniture and fittings
13,902 GBP2021-12-01 ~ 2022-11-30
Motor vehicles
96,121 GBP2021-12-01 ~ 2022-11-30
Plant and equipment
74,382 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
191,407 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-71,415 GBP2021-12-01 ~ 2022-11-30
Plant and equipment
-90,550 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-161,965 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment
Land and buildings
477,345 GBP2022-11-30
379,687 GBP2021-11-30
Tools/Equipment for furniture and fittings
26,867 GBP2022-11-30
26,448 GBP2021-11-30
Motor vehicles
466,712 GBP2022-11-30
314,821 GBP2021-11-30
Plant and equipment
1,080,170 GBP2022-11-30
1,140,424 GBP2021-11-30
Investment Property - Fair Value Model
374,308 GBP2021-11-30
Value of work in progress
180,280 GBP2022-11-30
138,969 GBP2021-11-30
Finished Goods/Goods for Resale
7,061,606 GBP2022-11-30
9,222,190 GBP2021-11-30
Trade Debtors/Trade Receivables
Current
3,086,698 GBP2022-11-30
3,513,928 GBP2021-11-30
Other Debtors
Current
1,813,369 GBP2022-11-30
1,086,154 GBP2021-11-30
Prepayments
Current
188,565 GBP2022-11-30
225,483 GBP2021-11-30
Cash and Cash Equivalents
1,032,293 GBP2022-11-30
309,584 GBP2021-11-30
Trade Creditors/Trade Payables
1,859,931 GBP2022-11-30
2,423,798 GBP2021-11-30
Taxation/Social Security Payable
61,927 GBP2022-11-30
115,122 GBP2021-11-30
Other Creditors
31,354 GBP2022-11-30
47,695 GBP2021-11-30
Corporation Tax Payable
208,920 GBP2022-11-30
476,282 GBP2021-11-30
Total Borrowings
Non-current, Amounts falling due after one year
600,000 GBP2022-11-30
600,000 GBP2021-11-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
390,690 GBP2022-11-30
384,288 GBP2021-11-30
Deferred Tax Liabilities
Accelerated tax depreciation
380,347 GBP2022-11-30
374,820 GBP2021-11-30
Deferred Tax Liabilities
391,181 GBP2022-11-30
385,260 GBP2021-11-30
Number of Shares Issued (Fully Paid)
88,000 shares2022-11-30
88,000 shares2021-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
60,000 GBP2022-11-30
60,000 GBP2021-11-30
Between two and five year
240,000 GBP2022-11-30
240,000 GBP2021-11-30
More than five year
35,000 GBP2022-11-30
95,000 GBP2021-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
335,000 GBP2022-11-30
395,000 GBP2021-11-30