Average Number of Employees
572023-12-01 ~ 2024-11-30
582022-12-01 ~ 2023-11-30
Turnover/Revenue
9,532,994 GBP2023-12-01 ~ 2024-11-30
12,036,175 GBP2022-12-01 ~ 2023-11-30
Cost of Sales
-6,810,542 GBP2023-12-01 ~ 2024-11-30
-9,229,599 GBP2022-12-01 ~ 2023-11-30
Gross Profit/Loss
2,722,452 GBP2023-12-01 ~ 2024-11-30
2,806,576 GBP2022-12-01 ~ 2023-11-30
Distribution Costs
-155,477 GBP2023-12-01 ~ 2024-11-30
-157,172 GBP2022-12-01 ~ 2023-11-30
Administrative Expenses
-2,147,696 GBP2023-12-01 ~ 2024-11-30
-2,135,846 GBP2022-12-01 ~ 2023-11-30
Operating Profit/Loss
420,403 GBP2023-12-01 ~ 2024-11-30
514,661 GBP2022-12-01 ~ 2023-11-30
Other Interest Receivable/Similar Income (Finance Income)
75 GBP2022-12-01 ~ 2023-11-30
Profit/Loss on Ordinary Activities Before Tax
362,689 GBP2023-12-01 ~ 2024-11-30
451,636 GBP2022-12-01 ~ 2023-11-30
Profit/Loss
309,686 GBP2023-12-01 ~ 2024-11-30
395,253 GBP2022-12-01 ~ 2023-11-30
Comprehensive Income/Expense
727,411 GBP2023-12-01 ~ 2024-11-30
432,053 GBP2022-12-01 ~ 2023-11-30
Intangible Assets
65,723 GBP2024-11-30
115,727 GBP2023-11-30
Property, Plant & Equipment
533,775 GBP2024-11-30
543,726 GBP2023-11-30
Fixed Assets
599,498 GBP2024-11-30
659,453 GBP2023-11-30
Total Inventories
4,750,922 GBP2024-11-30
4,698,433 GBP2023-11-30
Debtors
Non-current
178,975 GBP2023-11-30
Current
452,080 GBP2024-11-30
1,372,214 GBP2023-11-30
Cash at bank and in hand
742,555 GBP2024-11-30
63,861 GBP2023-11-30
Current Assets
5,945,557 GBP2024-11-30
6,313,483 GBP2023-11-30
Creditors
Current, Amounts falling due within one year
-1,287,229 GBP2024-11-30
Net Current Assets/Liabilities
4,658,328 GBP2024-11-30
4,663,472 GBP2023-11-30
Total Assets Less Current Liabilities
5,257,826 GBP2024-11-30
5,322,925 GBP2023-11-30
Net Assets/Liabilities
5,052,535 GBP2024-11-30
4,325,124 GBP2023-11-30
Equity
Called up share capital
8,155 GBP2024-11-30
8,155 GBP2023-11-30
8,155 GBP2022-12-01
Retained earnings (accumulated losses)
5,044,380 GBP2024-11-30
4,316,969 GBP2023-11-30
3,884,916 GBP2022-12-01
Equity
5,052,535 GBP2024-11-30
4,325,124 GBP2023-11-30
3,893,071 GBP2022-12-01
Profit/Loss
Retained earnings (accumulated losses)
309,686 GBP2023-12-01 ~ 2024-11-30
395,253 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Depreciation Expense
110,445 GBP2023-12-01 ~ 2024-11-30
116,577 GBP2022-12-01 ~ 2023-11-30
Cash and Cash Equivalents
742,555 GBP2024-11-30
63,861 GBP2023-11-30
389,589 GBP2022-12-01
Wages/Salaries
2,175,776 GBP2023-12-01 ~ 2024-11-30
2,150,410 GBP2022-12-01 ~ 2023-11-30
Social Security Costs
240,038 GBP2023-12-01 ~ 2024-11-30
239,035 GBP2022-12-01 ~ 2023-11-30
Staff Costs/Employee Benefits Expense
2,569,345 GBP2023-12-01 ~ 2024-11-30
2,526,050 GBP2022-12-01 ~ 2023-11-30
Director Remuneration
254,595 GBP2023-12-01 ~ 2024-11-30
317,382 GBP2022-12-01 ~ 2023-11-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-10,541 GBP2023-12-01 ~ 2024-11-30
-26,113 GBP2022-12-01 ~ 2023-11-30
Tax Expense/Credit at Applicable Tax Rate
90,672 GBP2023-12-01 ~ 2024-11-30
103,921 GBP2022-12-01 ~ 2023-11-30
Intangible Assets - Gross Cost
Goodwill
194,900 GBP2024-11-30
194,900 GBP2023-11-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
129,177 GBP2024-11-30
79,173 GBP2023-11-30
Intangible Assets
Goodwill
65,723 GBP2024-11-30
115,727 GBP2023-11-30
Property, Plant & Equipment - Gross Cost
Buildings
150,000 GBP2024-11-30
150,000 GBP2023-11-30
Plant and equipment
1,212,094 GBP2024-11-30
1,165,986 GBP2023-11-30
Motor vehicles
125,497 GBP2024-11-30
154,987 GBP2023-11-30
Furniture and fittings
63,962 GBP2024-11-30
63,962 GBP2023-11-30
Property, Plant & Equipment - Gross Cost
1,551,553 GBP2024-11-30
1,534,935 GBP2023-11-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-19,191 GBP2023-12-01 ~ 2024-11-30
Motor vehicles
-63,480 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Other Disposals
-82,671 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
853,863 GBP2023-11-30
Motor vehicles
76,584 GBP2023-11-30
Furniture and fittings
60,762 GBP2023-11-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
991,209 GBP2023-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
72,796 GBP2023-12-01 ~ 2024-11-30
Motor vehicles, Owned/Freehold
34,450 GBP2023-12-01 ~ 2024-11-30
Owned/Freehold
110,445 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-24,624 GBP2023-12-01 ~ 2024-11-30
Motor vehicles
-59,252 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-83,876 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
902,035 GBP2024-11-30
Motor vehicles
51,782 GBP2024-11-30
Furniture and fittings
63,961 GBP2024-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,017,778 GBP2024-11-30
Property, Plant & Equipment
Buildings
150,000 GBP2024-11-30
150,000 GBP2023-11-30
Plant and equipment
310,059 GBP2024-11-30
312,123 GBP2023-11-30
Motor vehicles
73,715 GBP2024-11-30
78,403 GBP2023-11-30
Furniture and fittings
1 GBP2024-11-30
3,200 GBP2023-11-30
Under hire purchased contracts or finance leases, Plant and equipment
130,957 GBP2024-11-30
Plant and equipment, Under hire purchased contracts or finance leases
118,193 GBP2023-11-30
Under hire purchased contracts or finance leases, Motor vehicles
73,715 GBP2024-11-30
Motor vehicles, Under hire purchased contracts or finance leases
78,403 GBP2023-11-30
Under hire purchased contracts or finance leases
204,672 GBP2024-11-30
196,596 GBP2023-11-30
Raw materials and consumables
1,840,825 GBP2024-11-30
1,786,564 GBP2023-11-30
Value of work in progress
1,130,519 GBP2024-11-30
1,135,125 GBP2023-11-30
Finished Goods/Goods for Resale
1,779,578 GBP2024-11-30
1,776,744 GBP2023-11-30
Trade Debtors/Trade Receivables
Current
369,725 GBP2024-11-30
1,310,578 GBP2023-11-30
Other Debtors
Current
82,355 GBP2024-11-30
61,636 GBP2023-11-30
Bank Borrowings
Current
61,092 GBP2024-11-30
50,031 GBP2023-11-30
Trade Creditors/Trade Payables
Current
756,408 GBP2024-11-30
920,263 GBP2023-11-30
Corporation Tax Payable
Current
71,788 GBP2024-11-30
99,972 GBP2023-11-30
Taxation/Social Security Payable
Current
154,468 GBP2024-11-30
226,033 GBP2023-11-30
Finance Lease Liabilities - Total Present Value
Current
54,283 GBP2024-11-30
57,242 GBP2023-11-30
Other Creditors
Current
18,868 GBP2024-11-30
17,834 GBP2023-11-30
Accrued Liabilities/Deferred Income
Current
170,322 GBP2024-11-30
278,636 GBP2023-11-30
Creditors
Current
1,287,229 GBP2024-11-30
1,650,011 GBP2023-11-30
Bank Borrowings
Non-current
25,480 GBP2024-11-30
92,130 GBP2023-11-30
Finance Lease Liabilities - Total Present Value
Non-current
86,797 GBP2024-11-30
68,051 GBP2023-11-30
Creditors
Non-current
112,277 GBP2024-11-30
160,181 GBP2023-11-30
Bank Borrowings
Current, Amounts falling due within one year
61,092 GBP2024-11-30
Non-current, Between one and two years
49,148 GBP2023-11-30
Between two and five year, Non-current
42,982 GBP2023-11-30
Total Borrowings
86,572 GBP2024-11-30
142,161 GBP2023-11-30
Minimum gross finance lease payments owing
163,189 GBP2024-11-30
142,923 GBP2023-11-30
Net Deferred Tax Liability/Asset
-55,581 GBP2024-11-30
112,853 GBP2023-11-30
140,839 GBP2022-12-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
10,541 GBP2023-12-01 ~ 2024-11-30
26,114 GBP2022-12-01 ~ 2023-11-30
Deferred Tax Liabilities
Accelerated tax depreciation
-59,104 GBP2024-11-30
Deferred Tax Liabilities
-55,581 GBP2024-11-30
-66,122 GBP2023-11-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
8,155 shares2024-11-30
8,155 shares2023-11-30
Par Value of Share
Class 1 ordinary share
1.002023-12-01 ~ 2024-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
127,920 GBP2024-11-30
124,000 GBP2023-11-30
Between one and five year
511,680 GBP2024-11-30
499,200 GBP2023-11-30
More than five year
127,920 GBP2024-11-30
250,400 GBP2023-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
767,520 GBP2024-11-30
873,600 GBP2023-11-30