Par Value of Share
Class 1 ordinary share
12022-11-01 ~ 2023-10-31
Turnover/Revenue
11,470,307 GBP2022-11-01 ~ 2023-10-31
11,378,054 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
9,118,727 GBP2022-11-01 ~ 2023-10-31
8,803,473 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
2,351,580 GBP2022-11-01 ~ 2023-10-31
2,574,581 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
1,786,362 GBP2022-11-01 ~ 2023-10-31
1,587,047 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
565,218 GBP2022-11-01 ~ 2023-10-31
1,058,223 GBP2021-11-01 ~ 2022-10-31
Other Interest Receivable/Similar Income (Finance Income)
620 GBP2021-11-01 ~ 2022-10-31
Interest Payable/Similar Charges (Finance Costs)
112,121 GBP2022-11-01 ~ 2023-10-31
114,025 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
453,097 GBP2022-11-01 ~ 2023-10-31
944,818 GBP2021-11-01 ~ 2022-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
100,974 GBP2022-11-01 ~ 2023-10-31
230,110 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
352,123 GBP2022-11-01 ~ 2023-10-31
714,708 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
352,123 GBP2022-11-01 ~ 2023-10-31
714,708 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment
2,526,128 GBP2023-10-31
2,179,166 GBP2022-10-31
Total Inventories
116,556 GBP2023-10-31
289,702 GBP2022-10-31
Debtors
2,742,261 GBP2023-10-31
2,249,758 GBP2022-10-31
Cash at bank and in hand
428,180 GBP2023-10-31
518,793 GBP2022-10-31
Current Assets
3,286,997 GBP2023-10-31
3,058,253 GBP2022-10-31
Creditors
Current
3,238,575 GBP2023-10-31
2,749,045 GBP2022-10-31
Net Current Assets/Liabilities
48,422 GBP2023-10-31
309,208 GBP2022-10-31
Total Assets Less Current Liabilities
2,574,550 GBP2023-10-31
2,488,374 GBP2022-10-31
Net Assets/Liabilities
873,331 GBP2023-10-31
821,208 GBP2022-10-31
Equity
Called up share capital
15,000 GBP2023-10-31
15,000 GBP2022-10-31
15,000 GBP2021-10-31
Retained earnings (accumulated losses)
858,331 GBP2023-10-31
806,208 GBP2022-10-31
641,500 GBP2021-10-31
Equity
873,331 GBP2023-10-31
821,208 GBP2022-10-31
656,500 GBP2021-10-31
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2022-11-01 ~ 2023-10-31
-550,000 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
-300,000 GBP2022-11-01 ~ 2023-10-31
-550,000 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
352,123 GBP2022-11-01 ~ 2023-10-31
714,708 GBP2021-11-01 ~ 2022-10-31
Wages/Salaries
2,975,124 GBP2022-11-01 ~ 2023-10-31
2,636,733 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
314,698 GBP2022-11-01 ~ 2023-10-31
296,166 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
75,153 GBP2022-11-01 ~ 2023-10-31
74,587 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
3,364,975 GBP2022-11-01 ~ 2023-10-31
3,007,486 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
712022-11-01 ~ 2023-10-31
662021-11-01 ~ 2022-10-31
Director Remuneration
172,920 GBP2022-11-01 ~ 2023-10-31
148,000 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
147,701 GBP2022-11-01 ~ 2023-10-31
137,089 GBP2021-11-01 ~ 2022-10-31
Audit Fees/Expenses
10,500 GBP2022-11-01 ~ 2023-10-31
10,000 GBP2021-11-01 ~ 2022-10-31
Current Tax for the Period
13,399 GBP2022-11-01 ~ 2023-10-31
123,260 GBP2021-11-01 ~ 2022-10-31
Tax Expense/Credit at Applicable Tax Rate
98,005 GBP2022-11-01 ~ 2023-10-31
179,515 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,898,462 GBP2023-10-31
3,212,846 GBP2022-10-31
Furniture and fittings
203,604 GBP2023-10-31
179,761 GBP2022-10-31
Motor vehicles
380,238 GBP2023-10-31
380,238 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
4,482,304 GBP2023-10-31
3,772,845 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,650,728 GBP2023-10-31
1,370,865 GBP2022-10-31
Furniture and fittings
123,840 GBP2023-10-31
107,416 GBP2022-10-31
Motor vehicles
181,608 GBP2023-10-31
115,398 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,956,176 GBP2023-10-31
1,593,679 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
279,863 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
16,424 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
66,210 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
362,497 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Plant and equipment
2,247,734 GBP2023-10-31
1,841,981 GBP2022-10-31
Furniture and fittings
79,764 GBP2023-10-31
72,345 GBP2022-10-31
Motor vehicles
198,630 GBP2023-10-31
264,840 GBP2022-10-31
Raw Materials
42,834 GBP2023-10-31
132,856 GBP2022-10-31
Value of work in progress
73,722 GBP2023-10-31
156,846 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
2,230,959 GBP2023-10-31
1,998,186 GBP2022-10-31
Prepayments
Current
346,893 GBP2023-10-31
179,562 GBP2022-10-31
Debtors
Amounts falling due within one year, Current
2,742,261 GBP2023-10-31
2,249,758 GBP2022-10-31
Bank Borrowings/Overdrafts
Current
125,848 GBP2023-10-31
119,723 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Current
362,124 GBP2023-10-31
261,584 GBP2022-10-31
Amounts owed to group undertakings
Current
701,056 GBP2023-10-31
854,376 GBP2022-10-31
Corporation Tax Payable
Current
13,399 GBP2023-10-31
123,260 GBP2022-10-31
Other Taxation & Social Security Payable
Current
329,295 GBP2023-10-31
179,450 GBP2022-10-31
Accrued Liabilities
Current
153,902 GBP2023-10-31
130,169 GBP2022-10-31
Bank Borrowings/Overdrafts
Non-current
177,869 GBP2023-10-31
303,717 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Non-current
903,791 GBP2023-10-31
831,465 GBP2022-10-31
Bank Borrowings
Between two and five year, Non-current
177,869 GBP2023-10-31
303,717 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
903,791 GBP2023-10-31
831,465 GBP2022-10-31
hire purchase agreements
1,265,915 GBP2023-10-31
1,093,049 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
38,485 GBP2023-10-31
15,976 GBP2022-10-31
Between one and five year
80,114 GBP2023-10-31
34,262 GBP2022-10-31
More than five year
9,171 GBP2023-10-31
4,530 GBP2022-10-31
All periods
127,770 GBP2023-10-31
54,768 GBP2022-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
619,559 GBP2023-10-31
531,984 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,000 shares2023-10-31
Profit/Loss
Retained earnings (accumulated losses)
352,123 GBP2022-11-01 ~ 2023-10-31