Par Value of Share
Class 1 ordinary share
102023-11-01 ~ 2024-11-30
Turnover/Revenue
19,604,157 GBP2023-11-01 ~ 2024-11-30
16,675,203 GBP2022-11-01 ~ 2023-10-31
Cost of Sales
10,170,719 GBP2023-11-01 ~ 2024-11-30
8,848,949 GBP2022-11-01 ~ 2023-10-31
Gross Profit/Loss
9,433,438 GBP2023-11-01 ~ 2024-11-30
7,826,254 GBP2022-11-01 ~ 2023-10-31
Distribution Costs
7,805,336 GBP2023-11-01 ~ 2024-11-30
6,056,509 GBP2022-11-01 ~ 2023-10-31
Administrative Expenses
1,100,375 GBP2023-11-01 ~ 2024-11-30
869,268 GBP2022-11-01 ~ 2023-10-31
Operating Profit/Loss
637,063 GBP2023-11-01 ~ 2024-11-30
1,003,938 GBP2022-11-01 ~ 2023-10-31
Other Interest Receivable/Similar Income (Finance Income)
57,052 GBP2023-11-01 ~ 2024-11-30
33,390 GBP2022-11-01 ~ 2023-10-31
Interest Payable/Similar Charges (Finance Costs)
4,831 GBP2023-11-01 ~ 2024-11-30
3,477 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
2,527,789 GBP2023-11-01 ~ 2024-11-30
1,033,851 GBP2022-11-01 ~ 2023-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
326,925 GBP2023-11-01 ~ 2024-11-30
261,061 GBP2022-11-01 ~ 2023-10-31
Profit/Loss
2,200,864 GBP2023-11-01 ~ 2024-11-30
772,790 GBP2022-11-01 ~ 2023-10-31
Comprehensive Income/Expense
2,200,864 GBP2023-11-01 ~ 2024-11-30
772,790 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
411,983 GBP2024-11-30
2,709,929 GBP2023-10-31
Total Inventories
1,729,563 GBP2024-11-30
1,766,933 GBP2023-10-31
Debtors
7,863,813 GBP2024-11-30
868,408 GBP2023-10-31
Cash at bank and in hand
1,806,438 GBP2023-10-31
Current Assets
9,593,376 GBP2024-11-30
4,441,779 GBP2023-10-31
Creditors
Current
4,036,144 GBP2024-11-30
3,316,046 GBP2023-10-31
Net Current Assets/Liabilities
5,557,232 GBP2024-11-30
1,125,733 GBP2023-10-31
Total Assets Less Current Liabilities
5,969,215 GBP2024-11-30
3,835,662 GBP2023-10-31
Net Assets/Liabilities
5,896,531 GBP2024-11-30
3,746,067 GBP2023-10-31
Equity
Called up share capital
31,500 GBP2024-11-30
31,500 GBP2023-10-31
31,500 GBP2022-10-31
Share premium
223,498 GBP2024-11-30
223,498 GBP2023-10-31
223,498 GBP2022-10-31
Capital redemption reserve
31,000 GBP2024-11-30
31,000 GBP2023-10-31
31,000 GBP2022-10-31
Retained earnings (accumulated losses)
5,610,533 GBP2024-11-30
3,460,069 GBP2023-10-31
2,737,679 GBP2022-10-31
Equity
5,896,531 GBP2024-11-30
3,746,067 GBP2023-10-31
3,023,677 GBP2022-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,200,864 GBP2023-11-01 ~ 2024-11-30
772,790 GBP2022-11-01 ~ 2023-10-31
Dividends Paid
Retained earnings (accumulated losses)
-50,400 GBP2023-11-01 ~ 2024-11-30
-50,400 GBP2022-11-01 ~ 2023-10-31
Dividends Paid
-50,400 GBP2023-11-01 ~ 2024-11-30
-50,400 GBP2022-11-01 ~ 2023-10-31
Bank Overdrafts
-169,976 GBP2024-11-30
Wages/Salaries
3,927,172 GBP2023-11-01 ~ 2024-11-30
3,158,154 GBP2022-11-01 ~ 2023-10-31
Social Security Costs
332,246 GBP2023-11-01 ~ 2024-11-30
260,146 GBP2022-11-01 ~ 2023-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
9,000 GBP2023-11-01 ~ 2024-11-30
10,000 GBP2022-11-01 ~ 2023-10-31
Staff Costs/Employee Benefits Expense
4,268,418 GBP2023-11-01 ~ 2024-11-30
3,428,300 GBP2022-11-01 ~ 2023-10-31
Average Number of Employees
1252023-11-01 ~ 2024-11-30
1202022-11-01 ~ 2023-10-31
Director Remuneration
4,315 GBP2023-11-01 ~ 2024-11-30
8,630 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
214,275 GBP2023-11-01 ~ 2024-11-30
171,045 GBP2022-11-01 ~ 2023-10-31
Current Tax for the Period
343,836 GBP2023-11-01 ~ 2024-11-30
257,171 GBP2022-11-01 ~ 2023-10-31
Tax Expense/Credit at Applicable Tax Rate
631,947 GBP2023-11-01 ~ 2024-11-30
232,803 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,076,318 GBP2023-10-31
Plant and equipment
1,233,244 GBP2024-11-30
1,146,572 GBP2023-10-31
Property, Plant & Equipment - Disposals
Land and buildings
-3,076,318 GBP2023-11-01 ~ 2024-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
883,824 GBP2023-10-31
Plant and equipment
958,331 GBP2024-11-30
845,067 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
113,264 GBP2023-11-01 ~ 2024-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-883,824 GBP2023-11-01 ~ 2024-11-30
Property, Plant & Equipment
Plant and equipment
274,913 GBP2024-11-30
301,505 GBP2023-10-31
Land and buildings
2,192,494 GBP2023-10-31
Land and buildings, Short leasehold
49,652 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
266,644 GBP2024-11-30
282,553 GBP2023-10-31
Computers
220,083 GBP2024-11-30
210,303 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
1,796,654 GBP2024-11-30
4,792,429 GBP2023-10-31
Property, Plant & Equipment - Disposals
Motor vehicles
-52,084 GBP2023-11-01 ~ 2024-11-30
Property, Plant & Equipment - Disposals
-3,128,402 GBP2023-11-01 ~ 2024-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
179,181 GBP2024-11-30
168,124 GBP2023-10-31
Computers
212,614 GBP2024-11-30
158,454 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,384,671 GBP2024-11-30
2,082,500 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
39,337 GBP2023-11-01 ~ 2024-11-30
Computers
54,160 GBP2023-11-01 ~ 2024-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
214,275 GBP2023-11-01 ~ 2024-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-28,280 GBP2023-11-01 ~ 2024-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-912,104 GBP2023-11-01 ~ 2024-11-30
Property, Plant & Equipment
Motor vehicles
87,463 GBP2024-11-30
114,429 GBP2023-10-31
Computers
7,469 GBP2024-11-30
51,849 GBP2023-10-31
Finished Goods
1,729,563 GBP2024-11-30
1,766,933 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
446,976 GBP2024-11-30
231,886 GBP2023-10-31
Amounts Owed by Group Undertakings
Current
7,042,923 GBP2024-11-30
Other Debtors
Current
17,118 GBP2024-11-30
17,046 GBP2023-10-31
Prepayments/Accrued Income
Current
356,796 GBP2024-11-30
619,476 GBP2023-10-31
Debtors
Current, Amounts falling due within one year
7,863,813 GBP2024-11-30
868,408 GBP2023-10-31
Bank Borrowings/Overdrafts
Current
169,976 GBP2024-11-30
Trade Creditors/Trade Payables
Current
3,105,483 GBP2024-11-30
2,472,441 GBP2023-10-31
Corporation Tax Payable
Current
343,836 GBP2024-11-30
257,170 GBP2023-10-31
Other Taxation & Social Security Payable
Current
88,720 GBP2024-11-30
67,755 GBP2023-10-31
Other Creditors
Current
9,728 GBP2024-11-30
14,006 GBP2023-10-31
Accrued Liabilities/Deferred Income
Current
55,437 GBP2024-11-30
93,722 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,126,839 GBP2024-11-30
804,249 GBP2023-10-31
Between one and five year
3,674,907 GBP2024-11-30
2,313,732 GBP2023-10-31
More than five year
3,286,715 GBP2024-11-30
1,823,427 GBP2023-10-31
All periods
8,088,461 GBP2024-11-30
4,941,408 GBP2023-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
50,820 GBP2024-11-30
64,595 GBP2023-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
47,684 GBP2024-11-30
64,595 GBP2023-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
315,000 shares2024-11-30
Profit/Loss
Retained earnings (accumulated losses)
2,200,864 GBP2023-11-01 ~ 2024-11-30