(expand)Comprehensive Income/Expense
-2,658,587 GBP2022-11-06 ~ 2023-11-05
-4,970,133 GBP2021-11-01 ~ 2022-11-05
Intangible Assets
575,907 GBP2023-11-05
484,348 GBP2022-11-05
Property, Plant & Equipment
2,026,978 GBP2023-11-05
2,150,047 GBP2022-11-05
Fixed Assets
2,602,885 GBP2023-11-05
2,634,395 GBP2022-11-05
Total Inventories
8,314,433 GBP2023-11-05
13,544,996 GBP2022-11-05
Debtors
Current
1,529,923 GBP2023-11-05
1,917,573 GBP2022-11-05
Cash at bank and in hand
518,249 GBP2023-11-05
968,792 GBP2022-11-05
Current Assets
10,362,605 GBP2023-11-05
16,431,361 GBP2022-11-05
Creditors
Current, Amounts falling due within one year
-5,367,370 GBP2023-11-05
-13,561,028 GBP2022-11-05
Net Current Assets/Liabilities
4,995,235 GBP2023-11-05
2,870,333 GBP2022-11-05
Total Assets Less Current Liabilities
7,598,120 GBP2023-11-05
5,504,728 GBP2022-11-05
Creditors
Non-current, Amounts falling due after one year
-4,751,979 GBP2023-11-05
-9,784,123 GBP2022-11-05
Net Assets/Liabilities
2,846,141 GBP2023-11-05
-4,279,395 GBP2022-11-05
Equity
Called up share capital
9,784,223 GBP2023-11-05
100 GBP2022-11-05
100 GBP2021-11-01
Retained earnings (accumulated losses)
-6,938,082 GBP2023-11-05
-4,279,495 GBP2022-11-05
690,638 GBP2021-11-01
Equity
2,846,141 GBP2023-11-05
-4,279,395 GBP2022-11-05
690,738 GBP2021-11-01
Profit/Loss
Retained earnings (accumulated losses)
-2,658,587 GBP2022-11-06 ~ 2023-11-05
-4,970,133 GBP2021-11-01 ~ 2022-11-05
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-2,658,587 GBP2022-11-06 ~ 2023-11-05
-4,970,133 GBP2021-11-01 ~ 2022-11-05
Issue of Equity Instruments
Called up share capital
9,784,123 GBP2022-11-06 ~ 2023-11-05
Issue of Equity Instruments
9,784,123 GBP2022-11-06 ~ 2023-11-05
Equity - Income/Expense Recognised Directly
Called up share capital
9,784,123 GBP2022-11-06 ~ 2023-11-05
Equity - Income/Expense Recognised Directly
9,784,123 GBP2022-11-06 ~ 2023-11-05
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202022-11-06 ~ 2023-11-05
Motor vehicles
252022-11-06 ~ 2023-11-05
Furniture and fittings
202022-11-06 ~ 2023-11-05
Computers
332022-11-06 ~ 2023-11-05
Audit Fees/Expenses
24,000 GBP2022-11-06 ~ 2023-11-05
23,500 GBP2021-11-01 ~ 2022-11-05
Wages/Salaries
5,031,559 GBP2022-11-06 ~ 2023-11-05
5,320,647 GBP2021-11-01 ~ 2022-11-05
Social Security Costs
393,908 GBP2022-11-06 ~ 2023-11-05
434,827 GBP2021-11-01 ~ 2022-11-05
Staff Costs/Employee Benefits Expense
5,521,620 GBP2022-11-06 ~ 2023-11-05
5,852,783 GBP2021-11-01 ~ 2022-11-05
Director Remuneration
62,125 GBP2022-11-06 ~ 2023-11-05
80,000 GBP2021-11-01 ~ 2022-11-05
Tax Expense/Credit at Applicable Tax Rate
-565,510 GBP2022-11-06 ~ 2023-11-05
-944,325 GBP2021-11-01 ~ 2022-11-05
Intangible Assets - Gross Cost
Development expenditure
1,551,671 GBP2023-11-05
2,395,562 GBP2022-11-05
Goodwill
350,000 GBP2023-11-05
350,000 GBP2022-11-05
Intangible Assets - Gross Cost
2,147,527 GBP2023-11-05
2,745,562 GBP2022-11-05
Computer software
245,856 GBP2023-11-05
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,221,620 GBP2023-11-05
1,911,214 GBP2022-11-05
Goodwill
350,000 GBP2023-11-05
350,000 GBP2022-11-05
Intangible Assets - Accumulated Amortisation & Impairment
1,571,620 GBP2023-11-05
2,261,214 GBP2022-11-05
Intangible Assets - Increase From Amortisation Charge for Year
212,060 GBP2022-11-06 ~ 2023-11-05
Intangible Assets
Development expenditure
330,051 GBP2023-11-05
484,348 GBP2022-11-05
Property, Plant & Equipment - Gross Cost
Buildings
1,239,076 GBP2023-11-05
1,239,076 GBP2022-11-05
Plant and equipment
230,120 GBP2023-11-05
198,997 GBP2022-11-05
Motor vehicles
26,000 GBP2023-11-05
26,000 GBP2022-11-05
Furniture and fittings
813,032 GBP2023-11-05
1,139,999 GBP2022-11-05
Property, Plant & Equipment - Other Disposals
Plant and equipment
-79,640 GBP2022-11-06 ~ 2023-11-05
Furniture and fittings
-330,769 GBP2022-11-06 ~ 2023-11-05
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
175,008 GBP2022-11-05
Motor vehicles
18,237 GBP2022-11-05
Furniture and fittings
376,822 GBP2022-11-05
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
-10,520 GBP2022-11-06 ~ 2023-11-05
Motor vehicles, Owned/Freehold
1,805 GBP2022-11-06 ~ 2023-11-05
Furniture and fittings, Owned/Freehold
356,277 GBP2022-11-06 ~ 2023-11-05
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-79,640 GBP2022-11-06 ~ 2023-11-05
Furniture and fittings
-330,769 GBP2022-11-06 ~ 2023-11-05
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
84,848 GBP2023-11-05
Motor vehicles
20,042 GBP2023-11-05
Furniture and fittings
402,330 GBP2023-11-05
Property, Plant & Equipment
Buildings
1,239,076 GBP2023-11-05
1,078,628 GBP2022-11-05
Plant and equipment
145,272 GBP2023-11-05
23,989 GBP2022-11-05
Motor vehicles
5,958 GBP2023-11-05
7,763 GBP2022-11-05
Furniture and fittings
410,702 GBP2023-11-05
763,177 GBP2022-11-05
Property, Plant & Equipment - Gross Cost
Computers
293,087 GBP2023-11-05
367,180 GBP2022-11-05
Other
35,851 GBP2023-11-05
35,851 GBP2022-11-05
Property, Plant & Equipment - Gross Cost
3,052,107 GBP2023-11-05
3,351,455 GBP2022-11-05
Property, Plant & Equipment - Other Disposals
Computers
-80,438 GBP2022-11-06 ~ 2023-11-05
Property, Plant & Equipment - Other Disposals
-490,847 GBP2022-11-06 ~ 2023-11-05
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Computers
235,303 GBP2022-11-05
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,201,408 GBP2022-11-05
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
76,400 GBP2022-11-06 ~ 2023-11-05
Owned/Freehold
475,016 GBP2022-11-06 ~ 2023-11-05
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-80,438 GBP2022-11-06 ~ 2023-11-05
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-490,847 GBP2022-11-06 ~ 2023-11-05
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
231,265 GBP2023-11-05
Other
24,349 GBP2023-11-05
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,025,129 GBP2023-11-05
Property, Plant & Equipment
Computers
61,822 GBP2023-11-05
131,877 GBP2022-11-05
Other
11,502 GBP2023-11-05
15,087 GBP2022-11-05
Finished Goods/Goods for Resale
8,314,433 GBP2023-11-05
13,544,996 GBP2022-11-05
Trade Debtors/Trade Receivables
Current
390,345 GBP2023-11-05
719,005 GBP2022-11-05
Amounts Owed by Group Undertakings
Current
281,951 GBP2023-11-05
281,883 GBP2022-11-05
Other Debtors
Current
396,321 GBP2023-11-05
459,863 GBP2022-11-05
Prepayments/Accrued Income
Current
461,306 GBP2023-11-05
456,822 GBP2022-11-05
Bank Overdrafts
-302 GBP2022-11-05
Cash and Cash Equivalents
518,249 GBP2023-11-05
968,490 GBP2022-11-05
Bank Overdrafts
Current
302 GBP2022-11-05
Bank Borrowings
Current
750,000 GBP2022-11-05
Trade Creditors/Trade Payables
Current
2,200,966 GBP2023-11-05
5,483,065 GBP2022-11-05
Amounts owed to group undertakings
Current
619,143 GBP2023-11-05
317,834 GBP2022-11-05
Taxation/Social Security Payable
Current
748,816 GBP2023-11-05
2,026,917 GBP2022-11-05
Other Creditors
Current
123,442 GBP2023-11-05
201,802 GBP2022-11-05
Accrued Liabilities/Deferred Income
Current
1,675,003 GBP2023-11-05
4,781,108 GBP2022-11-05
Creditors
Current
5,367,370 GBP2023-11-05
13,561,028 GBP2022-11-05
Amounts owed to group undertakings
Non-current
4,751,979 GBP2023-11-05
9,784,123 GBP2022-11-05
Creditors
Non-current
4,751,979 GBP2023-11-05
9,784,123 GBP2022-11-05
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,784,223 shares2023-11-05
100 shares2022-11-05
Par Value of Share
Class 1 ordinary share
1.002022-11-06 ~ 2023-11-05
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
25,000 GBP2023-11-05
35,896 GBP2022-11-05
Between one and five year
35,417 GBP2023-11-05
60,417 GBP2022-11-05
Future Minimum Lease Payments Under Non-cancellable Operating Leases
60,417 GBP2023-11-05
96,313 GBP2022-11-05