Par Value of Share
Class 1 ordinary share
12022-12-01 ~ 2023-11-30
Turnover/Revenue
10,644,323 GBP2022-12-01 ~ 2023-11-30
20,486,613 GBP2021-12-01 ~ 2022-11-30
Cost of Sales
6,051,034 GBP2022-12-01 ~ 2023-11-30
9,592,503 GBP2021-12-01 ~ 2022-11-30
Gross Profit/Loss
4,593,289 GBP2022-12-01 ~ 2023-11-30
10,894,110 GBP2021-12-01 ~ 2022-11-30
Distribution Costs
28,482 GBP2022-12-01 ~ 2023-11-30
43,861 GBP2021-12-01 ~ 2022-11-30
Administrative Expenses
6,431,489 GBP2022-12-01 ~ 2023-11-30
6,003,815 GBP2021-12-01 ~ 2022-11-30
Operating Profit/Loss
663,834 GBP2022-12-01 ~ 2023-11-30
5,487,959 GBP2021-12-01 ~ 2022-11-30
Other Interest Receivable/Similar Income (Finance Income)
198,192 GBP2022-12-01 ~ 2023-11-30
9,473 GBP2021-12-01 ~ 2022-11-30
Interest Payable/Similar Charges (Finance Costs)
42,333 GBP2022-12-01 ~ 2023-11-30
32,210 GBP2021-12-01 ~ 2022-11-30
Profit/Loss on Ordinary Activities Before Tax
817,736 GBP2022-12-01 ~ 2023-11-30
5,901,681 GBP2021-12-01 ~ 2022-11-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
278,184 GBP2022-12-01 ~ 2023-11-30
1,016,069 GBP2021-12-01 ~ 2022-11-30
Profit/Loss
539,552 GBP2022-12-01 ~ 2023-11-30
4,885,612 GBP2021-12-01 ~ 2022-11-30
Equity
Retained earnings (accumulated losses)
22,904,085 GBP2023-11-30
22,364,533 GBP2022-11-30
17,478,921 GBP2021-11-30
Intangible Assets
11,654 GBP2022-11-30
Property, Plant & Equipment
10,382,559 GBP2023-11-30
10,515,300 GBP2022-11-30
Fixed Assets - Investments
11,529,721 GBP2023-11-30
10,419,896 GBP2022-11-30
Fixed Assets
21,912,280 GBP2023-11-30
20,946,850 GBP2022-11-30
Total Inventories
674,779 GBP2023-11-30
1,961,511 GBP2022-11-30
Debtors
6,170,330 GBP2023-11-30
7,000,096 GBP2022-11-30
Cash at bank and in hand
4,330,678 GBP2023-11-30
338,162 GBP2022-11-30
Current Assets
11,175,787 GBP2023-11-30
9,299,769 GBP2022-11-30
Creditors
Current
9,147,091 GBP2023-11-30
6,985,231 GBP2022-11-30
Net Current Assets/Liabilities
2,028,696 GBP2023-11-30
2,314,538 GBP2022-11-30
Total Assets Less Current Liabilities
23,940,976 GBP2023-11-30
23,261,388 GBP2022-11-30
Net Assets/Liabilities
22,905,085 GBP2023-11-30
22,365,533 GBP2022-11-30
Equity
Called up share capital
1,000 GBP2023-11-30
1,000 GBP2022-11-30
Equity
22,905,085 GBP2023-11-30
22,365,533 GBP2022-11-30
Bank Overdrafts
-767,761 GBP2022-11-30
-3,336,354 GBP2021-11-30
Wages/Salaries
2,446,099 GBP2022-12-01 ~ 2023-11-30
2,304,503 GBP2021-12-01 ~ 2022-11-30
Social Security Costs
145,454 GBP2022-12-01 ~ 2023-11-30
135,903 GBP2021-12-01 ~ 2022-11-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
211,001 GBP2022-12-01 ~ 2023-11-30
67,886 GBP2021-12-01 ~ 2022-11-30
Staff Costs/Employee Benefits Expense
2,802,554 GBP2022-12-01 ~ 2023-11-30
2,508,292 GBP2021-12-01 ~ 2022-11-30
Average Number of Employees
542022-12-01 ~ 2023-11-30
492021-12-01 ~ 2022-11-30
Director Remuneration
11,107 GBP2022-12-01 ~ 2023-11-30
8,975 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,028,158 GBP2022-12-01 ~ 2023-11-30
815,539 GBP2021-12-01 ~ 2022-11-30
Audit Fees/Expenses
5,270 GBP2022-12-01 ~ 2023-11-30
5,090 GBP2021-12-01 ~ 2022-11-30
Current Tax for the Period
127,676 GBP2022-12-01 ~ 2023-11-30
627,026 GBP2021-12-01 ~ 2022-11-30
Intangible Assets - Gross Cost
Development expenditure
14,951 GBP2022-11-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
3,297 GBP2022-11-30
Intangible Assets
Development expenditure
11,654 GBP2022-11-30
Property, Plant & Equipment - Gross Cost
Land and buildings
1,333,924 GBP2023-11-30
1,757,125 GBP2022-11-30
Improvements to leasehold property
424,257 GBP2023-11-30
305,657 GBP2022-11-30
Plant and equipment
7,680,318 GBP2023-11-30
6,710,540 GBP2022-11-30
Computers
4,765,900 GBP2023-11-30
4,752,050 GBP2022-11-30
Property, Plant & Equipment - Gross Cost
14,204,399 GBP2023-11-30
13,525,372 GBP2022-11-30
Property, Plant & Equipment - Disposals
Land and buildings
-429,570 GBP2022-12-01 ~ 2023-11-30
Plant and equipment
-384,555 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Disposals
-814,125 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
218,508 GBP2023-11-30
201,538 GBP2022-11-30
Plant and equipment
3,603,332 GBP2023-11-30
2,808,534 GBP2022-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,821,840 GBP2023-11-30
3,010,072 GBP2022-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
16,970 GBP2022-12-01 ~ 2023-11-30
Plant and equipment
1,011,188 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,028,158 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-216,390 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-216,390 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment
Land and buildings
1,333,924 GBP2023-11-30
1,757,125 GBP2022-11-30
Improvements to leasehold property
205,749 GBP2023-11-30
104,119 GBP2022-11-30
Plant and equipment
4,076,986 GBP2023-11-30
3,902,006 GBP2022-11-30
Computers
4,765,900 GBP2023-11-30
4,752,050 GBP2022-11-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
426,000 GBP2022-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
127,800 GBP2022-11-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
298,200 GBP2022-11-30
Merchandise
511,662 GBP2023-11-30
193,412 GBP2022-11-30
Trade Debtors/Trade Receivables
Current
3,837,047 GBP2023-11-30
6,219,486 GBP2022-11-30
Other Debtors
Current
222,242 GBP2023-11-30
281,953 GBP2022-11-30
Amount of value-added tax that is recoverable
Current
232,509 GBP2022-11-30
Prepayments
Current
317,999 GBP2023-11-30
216,761 GBP2022-11-30
Debtors
Current, Amounts falling due within one year
6,170,330 GBP2023-11-30
7,000,096 GBP2022-11-30
Bank Borrowings/Overdrafts
Current
767,761 GBP2022-11-30
Other Remaining Borrowings
Current
145,000 GBP2023-11-30
1,265,818 GBP2022-11-30
Finance Lease Liabilities - Total Present Value
Current
142,500 GBP2022-11-30
Trade Creditors/Trade Payables
Current
1,746,524 GBP2023-11-30
2,708,869 GBP2022-11-30
Corporation Tax Payable
Current
149,631 GBP2023-11-30
648,981 GBP2022-11-30
Other Taxation & Social Security Payable
Current
5,107 GBP2023-11-30
15,054 GBP2022-11-30
Other Creditors
Current
1,099,431 GBP2022-11-30
Accrued Liabilities
Current
131,977 GBP2023-11-30
97,707 GBP2022-11-30
Total Borrowings
Current, Amounts falling due within one year
145,000 GBP2023-11-30
2,033,579 GBP2022-11-30
Bank Overdrafts
Secured
767,761 GBP2022-11-30
Total Borrowings
Secured
910,261 GBP2022-11-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,024,753 GBP2023-11-30
874,245 GBP2022-11-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-11-30
Profit/Loss
Retained earnings (accumulated losses)
539,552 GBP2022-12-01 ~ 2023-11-30