Average Number of Employees
2432022-11-01 ~ 2023-10-31
2382021-11-01 ~ 2022-10-31
Turnover/Revenue
28,139,029 GBP2022-11-01 ~ 2023-10-31
24,881,359 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
-13,581,026 GBP2022-11-01 ~ 2023-10-31
-12,706,217 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
14,558,003 GBP2022-11-01 ~ 2023-10-31
12,175,142 GBP2021-11-01 ~ 2022-10-31
Distribution Costs
-6,011,163 GBP2022-11-01 ~ 2023-10-31
-5,215,046 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
-8,533,200 GBP2022-11-01 ~ 2023-10-31
-7,454,259 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
38,649 GBP2022-11-01 ~ 2023-10-31
-409,694 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
42,869 GBP2022-11-01 ~ 2023-10-31
-409,694 GBP2021-11-01 ~ 2022-10-31
Equity
Retained earnings (accumulated losses)
3,263,790 GBP2023-10-31
3,023,392 GBP2022-10-31
3,433,086 GBP2021-11-01
Profit/Loss
Retained earnings (accumulated losses)
240,398 GBP2022-11-01 ~ 2023-10-31
-409,694 GBP2021-11-01 ~ 2022-10-31
Intangible Assets
842,139 GBP2023-10-31
1,144,505 GBP2022-10-31
Property, Plant & Equipment
1,574,316 GBP2023-10-31
1,466,466 GBP2022-10-31
Fixed Assets
2,416,455 GBP2023-10-31
2,610,971 GBP2022-10-31
Total Inventories
2,751,026 GBP2023-10-31
2,908,095 GBP2022-10-31
Debtors
Current
1,003,256 GBP2023-10-31
1,358,512 GBP2022-10-31
Cash at bank and in hand
2,313,975 GBP2023-10-31
1,887,479 GBP2022-10-31
Current Assets
6,068,257 GBP2023-10-31
6,154,086 GBP2022-10-31
Creditors
Current, Amounts falling due within one year
-4,250,218 GBP2023-10-31
-4,807,448 GBP2022-10-31
Net Current Assets/Liabilities
1,818,039 GBP2023-10-31
1,346,638 GBP2022-10-31
Total Assets Less Current Liabilities
4,234,494 GBP2023-10-31
3,957,609 GBP2022-10-31
Creditors
Non-current, Amounts falling due after one year
-36,487 GBP2023-10-31
Net Assets/Liabilities
4,198,007 GBP2023-10-31
3,957,609 GBP2022-10-31
Equity
Called up share capital
327,763 GBP2023-10-31
327,763 GBP2022-10-31
Share premium
602,904 GBP2023-10-31
602,904 GBP2022-10-31
Capital redemption reserve
3,550 GBP2023-10-31
3,550 GBP2022-10-31
Equity
4,198,007 GBP2023-10-31
3,957,609 GBP2022-10-31
Profit/Loss
240,398 GBP2022-11-01 ~ 2023-10-31
-409,694 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation Expense
458,745 GBP2022-11-01 ~ 2023-10-31
425,060 GBP2021-11-01 ~ 2022-10-31
Cash and Cash Equivalents
2,313,975 GBP2023-10-31
1,887,479 GBP2022-11-01
1,887,479 GBP2022-10-31
4,663,053 GBP2021-11-01
Wages/Salaries
6,308,042 GBP2022-11-01 ~ 2023-10-31
5,785,865 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
506,553 GBP2022-11-01 ~ 2023-10-31
524,075 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
6,946,851 GBP2022-11-01 ~ 2023-10-31
6,450,789 GBP2021-11-01 ~ 2022-10-31
Director Remuneration
500,292 GBP2022-11-01 ~ 2023-10-31
564,977 GBP2021-11-01 ~ 2022-10-31
Tax Expense/Credit at Applicable Tax Rate
9,654 GBP2022-11-01 ~ 2023-10-31
-77,842 GBP2021-11-01 ~ 2022-10-31
Intangible Assets - Gross Cost
Development expenditure
1,745,575 GBP2023-10-31
1,610,041 GBP2022-10-31
Goodwill
500,722 GBP2023-10-31
500,722 GBP2022-10-31
Intangible Assets - Gross Cost
2,246,297 GBP2023-10-31
2,110,763 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
985,922 GBP2023-10-31
648,094 GBP2022-10-31
Goodwill
418,236 GBP2023-10-31
318,164 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
1,404,158 GBP2023-10-31
966,258 GBP2022-10-31
Intangible Assets - Increase From Amortisation Charge for Year
437,900 GBP2022-11-01 ~ 2023-10-31
Intangible Assets
Development expenditure
759,653 GBP2023-10-31
961,947 GBP2022-10-31
Goodwill
82,486 GBP2023-10-31
182,558 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
639,344 GBP2023-10-31
509,366 GBP2022-10-31
Motor vehicles
15,180 GBP2023-10-31
15,180 GBP2022-10-31
Furniture and fittings
2,741,472 GBP2023-10-31
2,349,647 GBP2022-10-31
Computers
371,042 GBP2023-10-31
326,250 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
3,832,925 GBP2023-10-31
3,266,330 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
299,101 GBP2022-10-31
Motor vehicles
15,180 GBP2022-10-31
Furniture and fittings
1,326,828 GBP2022-10-31
Computers
148,288 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,799,864 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
73,575 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings, Owned/Freehold
324,197 GBP2022-11-01 ~ 2023-10-31
Computers, Owned/Freehold
59,091 GBP2022-11-01 ~ 2023-10-31
Owned/Freehold
458,745 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
372,676 GBP2023-10-31
Motor vehicles
15,180 GBP2023-10-31
Furniture and fittings
1,651,025 GBP2023-10-31
Computers
207,379 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,258,609 GBP2023-10-31
Property, Plant & Equipment
Plant and equipment
266,668 GBP2023-10-31
210,265 GBP2022-10-31
Furniture and fittings
1,090,447 GBP2023-10-31
1,022,819 GBP2022-10-31
Computers
163,663 GBP2023-10-31
177,962 GBP2022-10-31
Finished Goods/Goods for Resale
2,751,026 GBP2023-10-31
2,908,095 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
669,750 GBP2023-10-31
1,020,955 GBP2022-10-31
Other Debtors
Current
79,828 GBP2023-10-31
Prepayments/Accrued Income
Current
253,678 GBP2023-10-31
337,557 GBP2022-10-31
Trade Creditors/Trade Payables
Current
2,912,385 GBP2023-10-31
2,611,770 GBP2022-10-31
Taxation/Social Security Payable
Current
718,243 GBP2023-10-31
562,257 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Current
18,292 GBP2023-10-31
Other Creditors
Current
132,764 GBP2023-10-31
31,923 GBP2022-10-31
Accrued Liabilities/Deferred Income
Current
468,534 GBP2023-10-31
1,601,498 GBP2022-10-31
Creditors
Current
4,250,218 GBP2023-10-31
4,807,448 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Non-current
36,487 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
45,000 GBP2023-10-31
45,000 GBP2022-10-31
Between one and five year
180,000 GBP2023-10-31
180,000 GBP2022-10-31
More than five year
375,000 GBP2023-10-31
420,000 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
600,000 GBP2023-10-31
645,000 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,667,297 shares2023-10-31
1,667,297 shares2022-10-31
Par Value of Share
Class 1 ordinary share
0.102022-11-01 ~ 2023-10-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,038,904 shares2023-10-31
1,038,904 shares2022-10-31
Par Value of Share
Class 2 ordinary share
0.102022-11-01 ~ 2023-10-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
571,430 shares2023-10-31
571,430 shares2022-10-31
Par Value of Share
Class 3 ordinary share
0.102022-11-01 ~ 2023-10-31