Par Value of Share
Class 1 ordinary share
12023-12-01 ~ 2024-11-30
Turnover/Revenue
25,282,704 GBP2023-12-01 ~ 2024-11-30
16,972,939 GBP2022-12-01 ~ 2023-11-30
Cost of Sales
-20,124,755 GBP2023-12-01 ~ 2024-11-30
-13,924,000 GBP2022-12-01 ~ 2023-11-30
Gross Profit/Loss
5,157,949 GBP2023-12-01 ~ 2024-11-30
3,048,939 GBP2022-12-01 ~ 2023-11-30
Administrative Expenses
-1,364,372 GBP2023-12-01 ~ 2024-11-30
-942,816 GBP2022-12-01 ~ 2023-11-30
Operating Profit/Loss
3,779,421 GBP2023-12-01 ~ 2024-11-30
2,131,514 GBP2022-12-01 ~ 2023-11-30
Other Interest Receivable/Similar Income (Finance Income)
27,689 GBP2023-12-01 ~ 2024-11-30
5,998 GBP2022-12-01 ~ 2023-11-30
Profit/Loss on Ordinary Activities Before Tax
3,758,135 GBP2023-12-01 ~ 2024-11-30
2,106,013 GBP2022-12-01 ~ 2023-11-30
Profit/Loss
2,898,217 GBP2023-12-01 ~ 2024-11-30
1,695,494 GBP2022-12-01 ~ 2023-11-30
Equity
Retained earnings (accumulated losses)
6,581,470 GBP2024-11-30
3,832,453 GBP2023-11-30
2,219,626 GBP2022-11-30
Dividends Paid
Retained earnings (accumulated losses)
-149,200 GBP2023-12-01 ~ 2024-11-30
-82,667 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment
1,399,563 GBP2024-11-30
505,934 GBP2023-11-30
Total Inventories
2,245,210 GBP2024-11-30
1,436,426 GBP2023-11-30
Debtors
3,235,583 GBP2024-11-30
3,700,148 GBP2023-11-30
Cash at bank and in hand
5,505,256 GBP2024-11-30
644,368 GBP2023-11-30
Current Assets
10,986,049 GBP2024-11-30
5,780,942 GBP2023-11-30
Creditors
Current
5,002,178 GBP2024-11-30
2,128,680 GBP2023-11-30
Net Current Assets/Liabilities
5,983,871 GBP2024-11-30
3,652,262 GBP2023-11-30
Total Assets Less Current Liabilities
7,383,434 GBP2024-11-30
4,158,196 GBP2023-11-30
Net Assets/Liabilities
6,582,470 GBP2024-11-30
3,833,453 GBP2023-11-30
Equity
Called up share capital
666 GBP2024-11-30
666 GBP2023-11-30
Capital redemption reserve
334 GBP2024-11-30
334 GBP2023-11-30
Equity
6,582,470 GBP2024-11-30
3,833,453 GBP2023-11-30
Wages/Salaries
1,237,482 GBP2023-12-01 ~ 2024-11-30
1,009,185 GBP2022-12-01 ~ 2023-11-30
Social Security Costs
125,384 GBP2023-12-01 ~ 2024-11-30
97,647 GBP2022-12-01 ~ 2023-11-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
46,486 GBP2023-12-01 ~ 2024-11-30
44,466 GBP2022-12-01 ~ 2023-11-30
Staff Costs/Employee Benefits Expense
1,409,352 GBP2023-12-01 ~ 2024-11-30
1,151,298 GBP2022-12-01 ~ 2023-11-30
Average Number of Employees
352023-12-01 ~ 2024-11-30
312022-12-01 ~ 2023-11-30
Director Remuneration
61,264 GBP2023-12-01 ~ 2024-11-30
17,264 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
140,151 GBP2023-12-01 ~ 2024-11-30
129,888 GBP2022-12-01 ~ 2023-11-30
Audit Fees/Expenses
7,500 GBP2023-12-01 ~ 2024-11-30
6,500 GBP2022-12-01 ~ 2023-11-30
Current Tax for the Period
635,681 GBP2023-12-01 ~ 2024-11-30
396,867 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Gross Cost
Land and buildings
86,249 GBP2024-11-30
74,288 GBP2023-11-30
Plant and equipment
1,730,031 GBP2024-11-30
782,508 GBP2023-11-30
Furniture and fittings
84,299 GBP2024-11-30
85,095 GBP2023-11-30
Motor vehicles
444,398 GBP2024-11-30
387,672 GBP2023-11-30
Property, Plant & Equipment - Gross Cost
2,344,977 GBP2024-11-30
1,329,563 GBP2023-11-30
Property, Plant & Equipment - Disposals
Plant and equipment
-106,535 GBP2023-12-01 ~ 2024-11-30
Furniture and fittings
-4,492 GBP2023-12-01 ~ 2024-11-30
Motor vehicles
-127,889 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Disposals
-238,916 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
63,308 GBP2024-11-30
57,357 GBP2023-11-30
Plant and equipment
647,508 GBP2024-11-30
511,434 GBP2023-11-30
Furniture and fittings
58,617 GBP2024-11-30
56,634 GBP2023-11-30
Motor vehicles
175,981 GBP2024-11-30
198,204 GBP2023-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
945,414 GBP2024-11-30
823,629 GBP2023-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
5,951 GBP2023-12-01 ~ 2024-11-30
Plant and equipment
213,936 GBP2023-12-01 ~ 2024-11-30
Furniture and fittings
5,874 GBP2023-12-01 ~ 2024-11-30
Motor vehicles
83,038 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
308,799 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-77,862 GBP2023-12-01 ~ 2024-11-30
Furniture and fittings
-3,891 GBP2023-12-01 ~ 2024-11-30
Motor vehicles
-105,261 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-187,014 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment
Land and buildings
22,941 GBP2024-11-30
16,931 GBP2023-11-30
Plant and equipment
1,082,523 GBP2024-11-30
271,074 GBP2023-11-30
Furniture and fittings
25,682 GBP2024-11-30
28,461 GBP2023-11-30
Motor vehicles
268,417 GBP2024-11-30
189,468 GBP2023-11-30
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
184,615 GBP2024-11-30
17,634 GBP2023-11-30
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
793,417 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
793,417 GBP2024-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
40,649 GBP2024-11-30
7,921 GBP2023-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
127,999 GBP2023-12-01 ~ 2024-11-30
Motor vehicles, Under hire purchased contracts or finance leases
40,649 GBP2023-12-01 ~ 2024-11-30
Under hire purchased contracts or finance leases
168,648 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
127,999 GBP2024-11-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
665,418 GBP2024-11-30
Under hire purchased contracts or finance leases, Motor vehicles
143,966 GBP2024-11-30
9,713 GBP2023-11-30
Under hire purchased contracts or finance leases
809,384 GBP2024-11-30
9,713 GBP2023-11-30
Merchandise
2,245,210 GBP2024-11-30
1,436,426 GBP2023-11-30
Trade Debtors/Trade Receivables
Current
1,142,430 GBP2024-11-30
1,356,655 GBP2023-11-30
Amounts Owed by Group Undertakings
Current
1,951 GBP2024-11-30
914,962 GBP2023-11-30
Other Debtors
Current
2,034,385 GBP2024-11-30
1,387,868 GBP2023-11-30
Prepayments/Accrued Income
Current
56,817 GBP2024-11-30
40,663 GBP2023-11-30
Debtors
Current, Amounts falling due within one year
3,235,583 GBP2024-11-30
3,700,148 GBP2023-11-30
Other Remaining Borrowings
Current
130,000 GBP2024-11-30
130,000 GBP2023-11-30
Finance Lease Liabilities - Total Present Value
Current
300,112 GBP2024-11-30
5,955 GBP2023-11-30
Trade Creditors/Trade Payables
Current
1,447,016 GBP2024-11-30
1,182,526 GBP2023-11-30
Corporation Tax Payable
Current
425,681 GBP2024-11-30
346,867 GBP2023-11-30
Other Taxation & Social Security Payable
Current
93,598 GBP2024-11-30
35,023 GBP2023-11-30
Other Creditors
Current
4,271 GBP2024-11-30
3,836 GBP2023-11-30
Accrued Liabilities/Deferred Income
Current
1,441,932 GBP2024-11-30
196,323 GBP2023-11-30
Other Remaining Borrowings
Non-current
75,834 GBP2024-11-30
205,834 GBP2023-11-30
Finance Lease Liabilities - Total Present Value
Non-current
361,567 GBP2024-11-30
hire purchase agreements
661,679 GBP2024-11-30
5,955 GBP2023-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
11,837 GBP2024-11-30
11,837 GBP2023-11-30
Between one and five year
13,810 GBP2024-11-30
25,647 GBP2023-11-30
All periods
25,647 GBP2024-11-30
37,484 GBP2023-11-30
Total Borrowings
Secured
867,513 GBP2024-11-30
341,789 GBP2023-11-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
343,146 GBP2024-11-30
118,909 GBP2023-11-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
666 shares2024-11-30
Profit/Loss
Retained earnings (accumulated losses)
2,898,217 GBP2023-12-01 ~ 2024-11-30
Dividends Paid
-149,200 GBP2023-12-01 ~ 2024-11-30