Par Value of Share
Class 1 ordinary share
12021-11-01 ~ 2022-10-31
Class 2 ordinary share
12021-11-01 ~ 2022-10-31
Turnover/Revenue
28,229,306 GBP2021-11-01 ~ 2022-10-31
26,245,371 GBP2020-11-01 ~ 2021-10-31
Cost of Sales
18,332,316 GBP2021-11-01 ~ 2022-10-31
17,209,016 GBP2020-11-01 ~ 2021-10-31
Gross Profit/Loss
9,896,990 GBP2021-11-01 ~ 2022-10-31
9,036,355 GBP2020-11-01 ~ 2021-10-31
Administrative Expenses
7,411,300 GBP2021-11-01 ~ 2022-10-31
6,920,109 GBP2020-11-01 ~ 2021-10-31
Operating Profit/Loss
2,485,690 GBP2021-11-01 ~ 2022-10-31
2,131,117 GBP2020-11-01 ~ 2021-10-31
Other Interest Receivable/Similar Income (Finance Income)
13,915 GBP2021-11-01 ~ 2022-10-31
26,703 GBP2020-11-01 ~ 2021-10-31
Profit/Loss on Ordinary Activities Before Tax
2,499,605 GBP2021-11-01 ~ 2022-10-31
2,157,820 GBP2020-11-01 ~ 2021-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
497,258 GBP2021-11-01 ~ 2022-10-31
442,580 GBP2020-11-01 ~ 2021-10-31
Profit/Loss
2,002,347 GBP2021-11-01 ~ 2022-10-31
1,715,240 GBP2020-11-01 ~ 2021-10-31
Comprehensive Income/Expense
2,002,347 GBP2021-11-01 ~ 2022-10-31
1,715,240 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment
1,465,873 GBP2022-10-31
1,453,575 GBP2021-10-31
Total Inventories
74,509 GBP2022-10-31
17,687 GBP2021-10-31
Debtors
6,596,031 GBP2022-10-31
5,018,615 GBP2021-10-31
Cash at bank and in hand
6,645,071 GBP2022-10-31
6,093,412 GBP2021-10-31
Current Assets
13,315,611 GBP2022-10-31
11,129,714 GBP2021-10-31
Creditors
Current
11,595,445 GBP2022-10-31
11,322,258 GBP2021-10-31
Net Current Assets/Liabilities
1,720,166 GBP2022-10-31
-192,544 GBP2021-10-31
Total Assets Less Current Liabilities
3,186,039 GBP2022-10-31
1,261,031 GBP2021-10-31
Net Assets/Liabilities
3,106,148 GBP2022-10-31
1,103,801 GBP2021-10-31
Equity
Called up share capital
20,000 GBP2022-10-31
20,000 GBP2021-10-31
20,000 GBP2020-10-31
Capital redemption reserve
10,000 GBP2022-10-31
10,000 GBP2021-10-31
10,000 GBP2020-10-31
Retained earnings (accumulated losses)
3,076,148 GBP2022-10-31
1,073,801 GBP2021-10-31
758,561 GBP2020-10-31
Equity
3,106,148 GBP2022-10-31
1,103,801 GBP2021-10-31
788,561 GBP2020-10-31
Dividends Paid
Retained earnings (accumulated losses)
-1,400,000 GBP2020-11-01 ~ 2021-10-31
Dividends Paid
-1,400,000 GBP2020-11-01 ~ 2021-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,002,347 GBP2021-11-01 ~ 2022-10-31
1,715,240 GBP2020-11-01 ~ 2021-10-31
Wages/Salaries
4,922,414 GBP2021-11-01 ~ 2022-10-31
4,057,030 GBP2020-11-01 ~ 2021-10-31
Social Security Costs
570,941 GBP2021-11-01 ~ 2022-10-31
466,998 GBP2020-11-01 ~ 2021-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
143,418 GBP2021-11-01 ~ 2022-10-31
118,339 GBP2020-11-01 ~ 2021-10-31
Staff Costs/Employee Benefits Expense
5,636,773 GBP2021-11-01 ~ 2022-10-31
4,642,367 GBP2020-11-01 ~ 2021-10-31
Average Number of Employees
1042021-11-01 ~ 2022-10-31
812020-11-01 ~ 2021-10-31
Director Remuneration
788,882 GBP2021-11-01 ~ 2022-10-31
761,706 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
162,536 GBP2021-11-01 ~ 2022-10-31
148,394 GBP2020-11-01 ~ 2021-10-31
Audit Fees/Expenses
12,560 GBP2021-11-01 ~ 2022-10-31
10,350 GBP2020-11-01 ~ 2021-10-31
Current Tax for the Period
472,297 GBP2021-11-01 ~ 2022-10-31
435,220 GBP2020-11-01 ~ 2021-10-31
Tax Expense/Credit at Applicable Tax Rate
474,925 GBP2021-11-01 ~ 2022-10-31
409,986 GBP2020-11-01 ~ 2021-10-31
Dividends Paid on Shares
1,400,000 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
3,600 GBP2022-10-31
85,367 GBP2021-10-31
Furniture and fittings
1,113,170 GBP2022-10-31
988,514 GBP2021-10-31
Property, Plant & Equipment - Gross Cost
2,803,545 GBP2022-10-31
2,760,656 GBP2021-10-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-50,178 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Disposals
-131,945 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
333 GBP2022-10-31
75,803 GBP2021-10-31
Furniture and fittings
754,734 GBP2022-10-31
682,959 GBP2021-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,337,672 GBP2022-10-31
1,307,081 GBP2021-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
6,297 GBP2021-11-01 ~ 2022-10-31
Furniture and fittings
121,953 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
162,536 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-50,178 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-131,945 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment
Improvements to leasehold property
3,267 GBP2022-10-31
9,564 GBP2021-10-31
Furniture and fittings
358,436 GBP2022-10-31
305,555 GBP2021-10-31
Value of work in progress
74,509 GBP2022-10-31
17,687 GBP2021-10-31
Trade Debtors/Trade Receivables
Current
3,819,830 GBP2022-10-31
3,976,803 GBP2021-10-31
Other Debtors
Current
1,527,210 GBP2022-10-31
Amount of value-added tax that is recoverable
Current
67,444 GBP2022-10-31
22,468 GBP2021-10-31
Prepayments/Accrued Income
Current
1,181,547 GBP2022-10-31
1,019,344 GBP2021-10-31
Debtors
Amounts falling due within one year, Current
6,596,031 GBP2022-10-31
5,018,615 GBP2021-10-31
Trade Creditors/Trade Payables
Current
7,916,432 GBP2022-10-31
7,606,223 GBP2021-10-31
Corporation Tax Payable
Current
301,297 GBP2022-10-31
420,315 GBP2021-10-31
Other Taxation & Social Security Payable
Current
149,805 GBP2022-10-31
128,809 GBP2021-10-31
Other Creditors
Current
112,680 GBP2022-10-31
274,479 GBP2021-10-31
Accrued Liabilities/Deferred Income
Current
3,115,231 GBP2022-10-31
2,892,432 GBP2021-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
61,257 GBP2022-10-31
209,826 GBP2021-10-31
Between one and five year
24,648 GBP2022-10-31
30,081 GBP2021-10-31
All periods
85,905 GBP2022-10-31
239,907 GBP2021-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
79,891 GBP2022-10-31
54,930 GBP2021-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,000 shares2022-10-31
Class 2 ordinary share
5,000 shares2022-10-31
Profit/Loss
Retained earnings (accumulated losses)
2,002,347 GBP2021-11-01 ~ 2022-10-31