Par Value of Share
Class 1 ordinary share
12020-11-01 ~ 2021-12-31
Class 2 ordinary share
12020-11-01 ~ 2021-12-31
Turnover/Revenue
49,720,928 GBP2020-11-01 ~ 2021-12-31
23,747,138 GBP2019-11-01 ~ 2020-10-31
Cost of Sales
38,746,147 GBP2020-11-01 ~ 2021-12-31
19,550,598 GBP2019-11-01 ~ 2020-10-31
Gross Profit/Loss
10,974,781 GBP2020-11-01 ~ 2021-12-31
4,196,540 GBP2019-11-01 ~ 2020-10-31
Distribution Costs
1,447,423 GBP2020-11-01 ~ 2021-12-31
919,020 GBP2019-11-01 ~ 2020-10-31
Administrative Expenses
3,292,817 GBP2020-11-01 ~ 2021-12-31
2,216,056 GBP2019-11-01 ~ 2020-10-31
Operating Profit/Loss
6,234,541 GBP2020-11-01 ~ 2021-12-31
1,475,681 GBP2019-11-01 ~ 2020-10-31
Other Interest Receivable/Similar Income (Finance Income)
8,264 GBP2019-11-01 ~ 2020-10-31
Interest Payable/Similar Charges (Finance Costs)
87,627 GBP2020-11-01 ~ 2021-12-31
66,467 GBP2019-11-01 ~ 2020-10-31
Profit/Loss on Ordinary Activities Before Tax
6,146,914 GBP2020-11-01 ~ 2021-12-31
1,417,478 GBP2019-11-01 ~ 2020-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,185,606 GBP2020-11-01 ~ 2021-12-31
-140,546 GBP2019-11-01 ~ 2020-10-31
Profit/Loss
4,961,308 GBP2020-11-01 ~ 2021-12-31
1,558,024 GBP2019-11-01 ~ 2020-10-31
Comprehensive Income/Expense
4,961,308 GBP2020-11-01 ~ 2021-12-31
1,558,024 GBP2019-11-01 ~ 2020-10-31
Property, Plant & Equipment
2,865,900 GBP2021-12-31
2,296,521 GBP2020-10-31
Total Inventories
8,833,579 GBP2021-12-31
3,773,519 GBP2020-10-31
Debtors
6,561,602 GBP2021-12-31
5,513,527 GBP2020-10-31
Cash at bank and in hand
1,727,520 GBP2021-12-31
461,281 GBP2020-10-31
Current Assets
17,122,701 GBP2021-12-31
9,748,327 GBP2020-10-31
Creditors
Current
9,564,228 GBP2021-12-31
5,360,051 GBP2020-10-31
Net Current Assets/Liabilities
7,558,473 GBP2021-12-31
4,388,276 GBP2020-10-31
Total Assets Less Current Liabilities
10,424,373 GBP2021-12-31
6,684,797 GBP2020-10-31
Net Assets/Liabilities
9,919,725 GBP2021-12-31
4,958,417 GBP2020-10-31
Equity
Called up share capital
10,000 GBP2021-12-31
10,000 GBP2020-10-31
10,000 GBP2019-10-31
Capital redemption reserve
90,000 GBP2021-12-31
90,000 GBP2020-10-31
90,000 GBP2019-10-31
Retained earnings (accumulated losses)
9,819,725 GBP2021-12-31
4,858,417 GBP2020-10-31
3,800,393 GBP2019-10-31
Equity
9,919,725 GBP2021-12-31
4,958,417 GBP2020-10-31
3,900,393 GBP2019-10-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2019-11-01 ~ 2020-10-31
Dividends Paid
-500,000 GBP2019-11-01 ~ 2020-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,961,308 GBP2020-11-01 ~ 2021-12-31
1,558,024 GBP2019-11-01 ~ 2020-10-31
Wages/Salaries
5,701,481 GBP2020-11-01 ~ 2021-12-31
3,725,860 GBP2019-11-01 ~ 2020-10-31
Social Security Costs
538,205 GBP2020-11-01 ~ 2021-12-31
318,707 GBP2019-11-01 ~ 2020-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
428,370 GBP2020-11-01 ~ 2021-12-31
252,609 GBP2019-11-01 ~ 2020-10-31
Staff Costs/Employee Benefits Expense
6,668,056 GBP2020-11-01 ~ 2021-12-31
4,297,176 GBP2019-11-01 ~ 2020-10-31
Average Number of Employees
1602020-11-01 ~ 2021-12-31
1512019-11-01 ~ 2020-10-31
Director Remuneration
258,673 GBP2020-11-01 ~ 2021-12-31
181,749 GBP2019-11-01 ~ 2020-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
520,292 GBP2020-11-01 ~ 2021-12-31
280,625 GBP2019-11-01 ~ 2020-10-31
Audit Fees/Expenses
8,750 GBP2020-11-01 ~ 2021-12-31
7,350 GBP2019-11-01 ~ 2020-10-31
Current Tax for the Period
1,219,606 GBP2020-11-01 ~ 2021-12-31
-13,665 GBP2019-11-01 ~ 2020-10-31
Tax Expense/Credit at Applicable Tax Rate
1,167,914 GBP2020-11-01 ~ 2021-12-31
269,321 GBP2019-11-01 ~ 2020-10-31
Dividends Paid on Shares
500,000 GBP2019-11-01 ~ 2020-10-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,754,478 GBP2021-12-31
989,726 GBP2020-10-31
Plant and equipment
4,466,571 GBP2021-12-31
4,090,738 GBP2020-10-31
Furniture and fittings
412,418 GBP2021-12-31
351,230 GBP2020-10-31
Motor vehicles
33,312 GBP2021-12-31
77,956 GBP2020-10-31
Property, Plant & Equipment - Gross Cost
6,666,779 GBP2021-12-31
5,509,650 GBP2020-10-31
Property, Plant & Equipment - Disposals
Plant and equipment
-17,200 GBP2020-11-01 ~ 2021-12-31
Motor vehicles
-51,147 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-68,347 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
560,788 GBP2021-12-31
406,268 GBP2020-10-31
Plant and equipment
2,891,046 GBP2021-12-31
2,447,568 GBP2020-10-31
Furniture and fittings
322,099 GBP2021-12-31
281,999 GBP2020-10-31
Motor vehicles
26,946 GBP2021-12-31
77,294 GBP2020-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,800,879 GBP2021-12-31
3,213,129 GBP2020-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
154,520 GBP2020-11-01 ~ 2021-12-31
Plant and equipment
448,891 GBP2020-11-01 ~ 2021-12-31
Furniture and fittings
40,100 GBP2020-11-01 ~ 2021-12-31
Motor vehicles
799 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
644,310 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-5,413 GBP2020-11-01 ~ 2021-12-31
Motor vehicles
-51,147 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-56,560 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment
Improvements to leasehold property
1,193,690 GBP2021-12-31
583,458 GBP2020-10-31
Plant and equipment
1,575,525 GBP2021-12-31
1,643,170 GBP2020-10-31
Furniture and fittings
90,319 GBP2021-12-31
69,231 GBP2020-10-31
Motor vehicles
6,366 GBP2021-12-31
662 GBP2020-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
1,368,208 GBP2020-10-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
136,500 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
992,144 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
396,785 GBP2020-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
124,018 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
257,638 GBP2021-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
734,506 GBP2021-12-31
Plant and equipment, Under hire purchased contracts or finance leases
971,423 GBP2020-10-31
Finished Goods
8,833,579 GBP2021-12-31
3,773,519 GBP2020-10-31
Trade Debtors/Trade Receivables
Current
6,131,802 GBP2021-12-31
4,931,188 GBP2020-10-31
Amount of corporation tax that is recoverable
Current
13,665 GBP2020-10-31
Prepayments/Accrued Income
Current
429,800 GBP2021-12-31
568,674 GBP2020-10-31
Debtors
Amounts falling due within one year, Current
6,561,602 GBP2021-12-31
5,513,527 GBP2020-10-31
Bank Borrowings/Overdrafts
Current
37,500 GBP2020-10-31
Other Remaining Borrowings
Current
12,500 GBP2020-10-31
Finance Lease Liabilities - Total Present Value
Current
201,717 GBP2021-12-31
271,514 GBP2020-10-31
Trade Creditors/Trade Payables
Current
3,525,904 GBP2021-12-31
3,535,865 GBP2020-10-31
Amounts owed to group undertakings
Current
3,183,155 GBP2021-12-31
Corporation Tax Payable
Current
1,205,941 GBP2021-12-31
Other Taxation & Social Security Payable
Current
921,163 GBP2021-12-31
1,243,764 GBP2020-10-31
Accrued Liabilities/Deferred Income
Current
526,348 GBP2021-12-31
258,908 GBP2020-10-31
Bank Borrowings/Overdrafts
Non-current
712,500 GBP2020-10-31
Other Remaining Borrowings
Non-current
237,500 GBP2020-10-31
Finance Lease Liabilities - Total Present Value
Non-current
252,248 GBP2021-12-31
489,980 GBP2020-10-31
Bank Borrowings
Non-current, Between one and two years
150,000 GBP2020-10-31
Between two and five year, Non-current
562,500 GBP2020-10-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
453,965 GBP2021-12-31
761,494 GBP2020-10-31
Bank Borrowings
Secured
750,000 GBP2020-10-31
Total Borrowings
Secured
453,965 GBP2021-12-31
1,511,494 GBP2020-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
252,400 GBP2021-12-31
286,400 GBP2020-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,000 shares2021-12-31
Class 2 ordinary share
1,000 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
4,961,308 GBP2020-11-01 ~ 2021-12-31