Cost of Sales
-8,409,258 GBP2023-11-01 ~ 2024-10-31
-8,155,183 GBP2022-11-01 ~ 2023-10-31
Other Interest Receivable/Similar Income (Finance Income)
8,293 GBP2023-11-01 ~ 2024-10-31
4,181 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
12,382 GBP2023-11-01 ~ 2024-10-31
-42,301 GBP2022-11-01 ~ 2023-10-31
Profit/Loss
6,786 GBP2023-11-01 ~ 2024-10-31
-57,037 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
64,082 GBP2022-11-01 ~ 2023-10-31
Comprehensive Income/Expense
6,786 GBP2023-11-01 ~ 2024-10-31
7,045 GBP2022-11-01 ~ 2023-10-31
Intangible Assets
Other
61,637 GBP2024-10-31
78,127 GBP2023-10-31
Property, Plant & Equipment
1,021,571 GBP2024-10-31
1,001,175 GBP2023-10-31
Fixed Assets
1,083,208 GBP2024-10-31
1,079,302 GBP2023-10-31
Debtors
931,382 GBP2024-10-31
838,881 GBP2023-10-31
Cash at bank and in hand
123,259 GBP2024-10-31
390,184 GBP2023-10-31
Current Assets
1,134,001 GBP2024-10-31
1,310,854 GBP2023-10-31
Creditors
Current, Amounts falling due within one year
-1,104,611 GBP2023-10-31
Net Current Assets/Liabilities
198,561 GBP2024-10-31
206,243 GBP2023-10-31
Total Assets Less Current Liabilities
1,281,769 GBP2024-10-31
1,285,545 GBP2023-10-31
Creditors
Non-current, Amounts falling due after one year
-90,574 GBP2023-10-31
Net Assets/Liabilities
1,114,942 GBP2024-10-31
1,112,156 GBP2023-10-31
Equity
Called up share capital
50,000 GBP2024-10-31
50,000 GBP2023-10-31
50,000 GBP2022-10-31
Revaluation reserve
443,014 GBP2024-10-31
443,014 GBP2023-10-31
409,085 GBP2022-10-31
Other miscellaneous reserve
-120,000 GBP2024-10-31
-120,000 GBP2023-10-31
Retained earnings (accumulated losses)
741,928 GBP2024-10-31
739,142 GBP2023-10-31
766,026 GBP2022-10-31
Equity
1,114,942 GBP2024-10-31
1,112,156 GBP2023-10-31
Profit/Loss
Retained earnings (accumulated losses)
6,786 GBP2023-11-01 ~ 2024-10-31
-57,037 GBP2022-11-01 ~ 2023-10-31
Dividends Paid
-4,000 GBP2023-11-01 ~ 2024-10-31
Audit Fees/Expenses
18,971 GBP2023-11-01 ~ 2024-10-31
14,144 GBP2022-11-01 ~ 2023-10-31
Average Number of Employees
292023-11-01 ~ 2024-10-31
322022-11-01 ~ 2023-10-31
Wages/Salaries
915,634 GBP2023-11-01 ~ 2024-10-31
1,053,095 GBP2022-11-01 ~ 2023-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
107,551 GBP2023-11-01 ~ 2024-10-31
91,320 GBP2022-11-01 ~ 2023-10-31
Staff Costs/Employee Benefits Expense
1,111,531 GBP2023-11-01 ~ 2024-10-31
1,252,020 GBP2022-11-01 ~ 2023-10-31
Director Remuneration
102,298 GBP2023-11-01 ~ 2024-10-31
111,909 GBP2022-11-01 ~ 2023-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
7,687 GBP2023-11-01 ~ 2024-10-31
12,645 GBP2022-11-01 ~ 2023-10-31
Intangible Assets - Gross Cost
Computer software
168,901 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
945,000 GBP2024-10-31
945,000 GBP2023-10-31
Furniture and fittings
352,825 GBP2024-10-31
343,816 GBP2023-10-31
Motor vehicles
35,169 GBP2024-10-31
0 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
1,386,087 GBP2024-10-31
1,341,909 GBP2023-10-31
Land and buildings, Under hire purchased contracts or finance leases
53,093 GBP2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2024-10-31
0 GBP2023-10-31
Furniture and fittings
319,911 GBP2024-10-31
311,485 GBP2023-10-31
Motor vehicles
5,131 GBP2024-10-31
0 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
364,516 GBP2024-10-31
340,734 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
8,426 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
5,131 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
23,782 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
39,474 GBP2024-10-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
945,000 GBP2024-10-31
Land and buildings, Under hire purchased contracts or finance leases
13,619 GBP2024-10-31
23,844 GBP2023-10-31
Furniture and fittings
32,914 GBP2024-10-31
32,331 GBP2023-10-31
Motor vehicles
30,038 GBP2024-10-31
0 GBP2023-10-31
Owned/Freehold, Land and buildings
945,000 GBP2023-10-31
Finished Goods/Goods for Resale
79,360 GBP2024-10-31
81,789 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
830,937 GBP2024-10-31
760,200 GBP2023-10-31
Other Debtors
Current
84,300 GBP2024-10-31
49,559 GBP2023-10-31
Prepayments/Accrued Income
Current
16,145 GBP2024-10-31
29,122 GBP2023-10-31
Debtors
Amounts falling due within one year, Current
931,382 GBP2024-10-31
Current, Amounts falling due within one year
838,881 GBP2023-10-31
Bank Borrowings/Overdrafts
Current
36,904 GBP2024-10-31
34,025 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Current
5,214 GBP2024-10-31
0 GBP2023-10-31
Trade Creditors/Trade Payables
Current
703,263 GBP2024-10-31
939,144 GBP2023-10-31
Corporation Tax Payable
Current
0 GBP2024-10-31
2,091 GBP2023-10-31
Other Taxation & Social Security Payable
Current
123,112 GBP2024-10-31
90,777 GBP2023-10-31
Other Creditors
Current
12,819 GBP2024-10-31
7,911 GBP2023-10-31
Accrued Liabilities/Deferred Income
Current
54,128 GBP2024-10-31
23,490 GBP2023-10-31
Creditors
Current
935,440 GBP2024-10-31
1,104,611 GBP2023-10-31
Bank Borrowings/Overdrafts
Non-current
52,880 GBP2024-10-31
90,574 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Non-current
23,445 GBP2024-10-31
0 GBP2023-10-31
Creditors
Non-current
76,325 GBP2024-10-31
90,574 GBP2023-10-31
Bank Borrowings
89,470 GBP2024-10-31
124,599 GBP2023-10-31
Bank Overdrafts
314 GBP2024-10-31
-314 GBP2024-10-31
0 GBP2023-10-31
Total Borrowings
89,784 GBP2024-10-31
124,599 GBP2023-10-31
Current
36,904 GBP2024-10-31
34,025 GBP2023-10-31
Non-current
52,880 GBP2024-10-31
90,574 GBP2023-10-31
Minimum gross finance lease payments owing
Amounts falling due within one year
5,214 GBP2024-10-31
0 GBP2023-10-31
Minimum gross finance lease payments owing
28,659 GBP2024-10-31
0 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
43,750 shares2024-10-31
43,750 shares2023-10-31
Par Value of Share
Class 2 ordinary share
1 GBP2023-11-01 ~ 2024-10-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
6,250 shares2024-10-31
6,250 shares2023-10-31
Equity
Called up share capital
50,000 GBP2024-10-31
50,000 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
50,000 GBP2024-10-31
50,000 GBP2023-10-31
Between two and five year
50,000 GBP2024-10-31
100,000 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
100,000 GBP2024-10-31
150,000 GBP2023-10-31