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
7,671,979 GBP2021-11-01 ~ 2022-10-31
13,796,359 GBP2020-11-01 ~ 2021-10-31
Cost of Sales
-5,590,089 GBP2021-11-01 ~ 2022-10-31
-10,054,051 GBP2020-11-01 ~ 2021-10-31
Gross Profit/Loss
2,081,890 GBP2021-11-01 ~ 2022-10-31
3,742,308 GBP2020-11-01 ~ 2021-10-31
Administrative Expenses
-1,998,152 GBP2021-11-01 ~ 2022-10-31
-1,683,317 GBP2020-11-01 ~ 2021-10-31
Operating Profit/Loss
83,738 GBP2021-11-01 ~ 2022-10-31
2,164,074 GBP2020-11-01 ~ 2021-10-31
Interest Payable/Similar Charges (Finance Costs)
-8,278 GBP2021-11-01 ~ 2022-10-31
-5,610 GBP2020-11-01 ~ 2021-10-31
Profit/Loss on Ordinary Activities Before Tax
75,460 GBP2021-11-01 ~ 2022-10-31
2,158,464 GBP2020-11-01 ~ 2021-10-31
Profit/Loss
25,743 GBP2021-11-01 ~ 2022-10-31
1,795,777 GBP2020-11-01 ~ 2021-10-31
Comprehensive Income/Expense
25,743 GBP2021-11-01 ~ 2022-10-31
Intangible Assets
13,950 GBP2022-10-31
29,010 GBP2021-10-31
Property, Plant & Equipment
1,976,245 GBP2022-10-31
1,626,106 GBP2021-10-31
Fixed Assets - Investments
2 GBP2022-10-31
2 GBP2021-10-31
Fixed Assets
1,990,197 GBP2022-10-31
1,655,118 GBP2021-10-31
Total Inventories
1,041,570 GBP2022-10-31
1,285,807 GBP2021-10-31
Debtors
162,765 GBP2022-10-31
214,256 GBP2021-10-31
Cash at bank and in hand
2,529,306 GBP2022-10-31
3,209,593 GBP2021-10-31
Current Assets
3,733,641 GBP2022-10-31
4,709,656 GBP2021-10-31
Creditors
Current
1,219,616 GBP2022-10-31
1,709,892 GBP2021-10-31
Net Current Assets/Liabilities
2,514,025 GBP2022-10-31
2,999,764 GBP2021-10-31
Total Assets Less Current Liabilities
4,504,222 GBP2022-10-31
4,654,882 GBP2021-10-31
Creditors
Non-current
-166,906 GBP2022-10-31
-191,444 GBP2021-10-31
Net Assets/Liabilities
4,170,968 GBP2022-10-31
4,345,229 GBP2021-10-31
Equity
Called up share capital
150 GBP2022-10-31
150 GBP2021-10-31
150 GBP2020-10-31
Retained earnings (accumulated losses)
4,170,818 GBP2022-10-31
4,345,079 GBP2021-10-31
3,631,338 GBP2020-10-31
Equity
4,170,968 GBP2022-10-31
4,345,229 GBP2021-10-31
3,631,488 GBP2020-10-31
Dividends Paid
Retained earnings (accumulated losses)
-200,004 GBP2021-11-01 ~ 2022-10-31
-800,004 GBP2020-11-01 ~ 2021-10-31
Dividends Paid
-200,004 GBP2021-11-01 ~ 2022-10-31
-800,004 GBP2020-11-01 ~ 2021-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
25,743 GBP2021-11-01 ~ 2022-10-31
Wages/Salaries
1,283,407 GBP2021-11-01 ~ 2022-10-31
1,428,075 GBP2020-11-01 ~ 2021-10-31
Social Security Costs
75,746 GBP2021-11-01 ~ 2022-10-31
107,174 GBP2020-11-01 ~ 2021-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
24,767 GBP2021-11-01 ~ 2022-10-31
23,991 GBP2020-11-01 ~ 2021-10-31
Staff Costs/Employee Benefits Expense
1,383,920 GBP2021-11-01 ~ 2022-10-31
1,559,240 GBP2020-11-01 ~ 2021-10-31
Average Number of Employees
642021-11-01 ~ 2022-10-31
732020-11-01 ~ 2021-10-31
Director Remuneration
24,000 GBP2021-11-01 ~ 2022-10-31
24,000 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
266,708 GBP2021-11-01 ~ 2022-10-31
157,597 GBP2020-11-01 ~ 2021-10-31
Current Tax for the Period
350,293 GBP2020-11-01 ~ 2021-10-31
Tax Expense/Credit at Applicable Tax Rate
14,337 GBP2021-11-01 ~ 2022-10-31
410,108 GBP2020-11-01 ~ 2021-10-31
Intangible Assets - Gross Cost
Development expenditure
49,342 GBP2022-10-31
56,509 GBP2021-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
35,392 GBP2022-10-31
27,499 GBP2021-10-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
7,893 GBP2021-11-01 ~ 2022-10-31
Intangible Assets
Development expenditure
13,950 GBP2022-10-31
29,010 GBP2021-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,144,194 GBP2022-10-31
1,051,153 GBP2021-10-31
Improvements to leasehold property
91,442 GBP2022-10-31
91,442 GBP2021-10-31
Furniture and fittings
1,125,499 GBP2022-10-31
606,919 GBP2021-10-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-2,569 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
68,273 GBP2022-10-31
49,050 GBP2021-10-31
Improvements to leasehold property
34,740 GBP2022-10-31
16,968 GBP2021-10-31
Furniture and fittings
337,515 GBP2022-10-31
144,995 GBP2021-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
19,223 GBP2021-11-01 ~ 2022-10-31
Improvements to leasehold property
17,772 GBP2021-11-01 ~ 2022-10-31
Furniture and fittings
193,033 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-513 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment
Land and buildings
1,075,921 GBP2022-10-31
1,002,103 GBP2021-10-31
Improvements to leasehold property
56,702 GBP2022-10-31
74,474 GBP2021-10-31
Furniture and fittings
787,984 GBP2022-10-31
461,924 GBP2021-10-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
60,792 GBP2022-10-31
60,792 GBP2021-10-31
Computers
80,478 GBP2022-10-31
75,765 GBP2021-10-31
Property, Plant & Equipment - Gross Cost
2,502,405 GBP2022-10-31
1,886,071 GBP2021-10-31
Property, Plant & Equipment - Disposals
Computers
-5,666 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Disposals
-8,235 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
28,150 GBP2022-10-31
17,270 GBP2021-10-31
Computers
57,482 GBP2022-10-31
31,682 GBP2021-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
526,160 GBP2022-10-31
259,965 GBP2021-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
10,880 GBP2021-11-01 ~ 2022-10-31
Computers
25,800 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
266,708 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-513 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment
Motor vehicles
32,642 GBP2022-10-31
43,522 GBP2021-10-31
Computers
22,996 GBP2022-10-31
44,083 GBP2021-10-31
Investments in Group Undertakings
Cost valuation
2 GBP2021-10-31
Investments in Group Undertakings
2 GBP2022-10-31
2 GBP2021-10-31
Raw Materials
1,041,570 GBP2022-10-31
1,285,807 GBP2021-10-31
Trade Debtors/Trade Receivables
Current
73,415 GBP2021-10-31
Amounts Owed by Group Undertakings
Current
403 GBP2021-10-31
Prepayments/Accrued Income
Current
128,609 GBP2022-10-31
123,081 GBP2021-10-31
Debtors
Amounts falling due within one year, Current
162,765 GBP2022-10-31
214,256 GBP2021-10-31
Bank Borrowings/Overdrafts
Current
23,484 GBP2022-10-31
23,484 GBP2021-10-31
Trade Creditors/Trade Payables
Current
721,890 GBP2022-10-31
825,786 GBP2021-10-31
Corporation Tax Payable
Current
227,676 GBP2021-10-31
Other Taxation & Social Security Payable
Current
315,897 GBP2022-10-31
546,993 GBP2021-10-31
Other Creditors
Current
4,272 GBP2022-10-31
10,149 GBP2021-10-31
Accrued Liabilities
Current
154,073 GBP2022-10-31
75,804 GBP2021-10-31
Bank Borrowings/Overdrafts
Non-current
166,906 GBP2022-10-31
191,444 GBP2021-10-31
Bank Borrowings
Between two and five year, Non-current
70,452 GBP2022-10-31
70,452 GBP2021-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
89,283 GBP2022-10-31
118,951 GBP2021-10-31
Between one and five year
434,363 GBP2022-10-31
436,608 GBP2021-10-31
More than five year
14,423 GBP2022-10-31
25,095 GBP2021-10-31
All periods
538,069 GBP2022-10-31
580,654 GBP2021-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
166,348 GBP2022-10-31
118,209 GBP2021-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2022-10-31
Class 2 ordinary share
50 shares2022-10-31