Average Number of Employees
132022-11-01 ~ 2023-10-31
122021-11-01 ~ 2022-10-31
Turnover/Revenue
14,716,189 GBP2022-11-01 ~ 2023-10-31
14,802,239 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
-12,008,934 GBP2022-11-01 ~ 2023-10-31
-11,286,183 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
2,504,974 GBP2022-11-01 ~ 2023-10-31
3,516,056 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
-1,329,837 GBP2022-11-01 ~ 2023-10-31
-1,016,803 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
1,175,137 GBP2022-11-01 ~ 2023-10-31
2,503,253 GBP2021-11-01 ~ 2022-10-31
Other Interest Receivable/Similar Income (Finance Income)
6,049 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
1,102,986 GBP2022-11-01 ~ 2023-10-31
2,475,396 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
851,616 GBP2022-11-01 ~ 2023-10-31
2,005,838 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
851,616 GBP2022-11-01 ~ 2023-10-31
2,005,838 GBP2021-11-01 ~ 2022-10-31
Intangible Assets
56,325 GBP2023-10-31
Property, Plant & Equipment
52,035 GBP2023-10-31
44,152 GBP2022-10-31
Fixed Assets - Investments
2,000 GBP2023-10-31
2,000 GBP2022-10-31
Fixed Assets
110,360 GBP2023-10-31
46,152 GBP2022-10-31
Debtors
Current
1,752,580 GBP2023-10-31
886,614 GBP2022-10-31
Cash at bank and in hand
5,704,275 GBP2023-10-31
6,286,587 GBP2022-10-31
Current Assets
7,456,855 GBP2023-10-31
7,173,201 GBP2022-10-31
Creditors
Current, Amounts falling due within one year
-2,668,431 GBP2023-10-31
-2,754,253 GBP2022-10-31
Net Current Assets/Liabilities
4,788,424 GBP2023-10-31
4,418,948 GBP2022-10-31
Total Assets Less Current Liabilities
4,898,784 GBP2023-10-31
4,465,100 GBP2022-10-31
Creditors
Non-current, Amounts falling due after one year
-700,000 GBP2023-10-31
-1,060,000 GBP2022-10-31
Net Assets/Liabilities
4,172,577 GBP2023-10-31
3,394,961 GBP2022-10-31
Equity
Called up share capital
66,667 GBP2023-10-31
66,667 GBP2022-10-31
66,667 GBP2021-11-01
Capital redemption reserve
33,333 GBP2023-10-31
33,333 GBP2022-10-31
33,333 GBP2021-11-01
Retained earnings (accumulated losses)
4,072,577 GBP2023-10-31
3,294,961 GBP2022-10-31
1,293,123 GBP2021-11-01
Equity
4,172,577 GBP2023-10-31
3,394,961 GBP2022-10-31
1,393,123 GBP2021-11-01
Profit/Loss
Retained earnings (accumulated losses)
851,616 GBP2022-11-01 ~ 2023-10-31
2,005,838 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
851,616 GBP2022-11-01 ~ 2023-10-31
2,005,838 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
Retained earnings (accumulated losses)
-74,000 GBP2022-11-01 ~ 2023-10-31
-4,000 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
-74,000 GBP2022-11-01 ~ 2023-10-31
-4,000 GBP2021-11-01 ~ 2022-10-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-74,000 GBP2022-11-01 ~ 2023-10-31
-4,000 GBP2021-11-01 ~ 2022-10-31
Equity - Income/Expense Recognised Directly
-74,000 GBP2022-11-01 ~ 2023-10-31
-4,000 GBP2021-11-01 ~ 2022-10-31
Audit Fees/Expenses
14,000 GBP2022-11-01 ~ 2023-10-31
9,800 GBP2021-11-01 ~ 2022-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
16,106 GBP2022-11-01 ~ 2023-10-31
-585 GBP2021-11-01 ~ 2022-10-31
Tax Expense/Credit at Applicable Tax Rate
248,368 GBP2022-11-01 ~ 2023-10-31
470,325 GBP2021-11-01 ~ 2022-10-31
Dividends Paid on Shares
74,000 GBP2022-11-01 ~ 2023-10-31
4,000 GBP2021-11-01 ~ 2022-10-31
Intangible Assets - Gross Cost
Computer software
56,325 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
314,105 GBP2023-10-31
282,341 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
238,189 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
23,881 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
262,070 GBP2023-10-31
Property, Plant & Equipment
Furniture and fittings
52,035 GBP2023-10-31
44,152 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
390 GBP2023-10-31
1,477 GBP2022-10-31
Amounts Owed by Group Undertakings
Current
1,130,135 GBP2023-10-31
119,755 GBP2022-10-31
Other Debtors
Current
92,943 GBP2023-10-31
279,207 GBP2022-10-31
Prepayments/Accrued Income
Current
529,000 GBP2023-10-31
420,150 GBP2022-10-31
Amount of corporation tax that is recoverable
Current
112 GBP2023-10-31
66,025 GBP2022-10-31
Cash and Cash Equivalents
5,704,275 GBP2023-10-31
6,286,587 GBP2022-10-31
Bank Borrowings
Current
360,000 GBP2023-10-31
360,000 GBP2022-10-31
Trade Creditors/Trade Payables
Current
1,669,386 GBP2023-10-31
1,299,753 GBP2022-10-31
Amounts owed to group undertakings
Current
98,882 GBP2023-10-31
68,996 GBP2022-10-31
Corporation Tax Payable
Current
470,328 GBP2022-10-31
Taxation/Social Security Payable
Current
17,816 GBP2023-10-31
Other Creditors
Current
59,037 GBP2023-10-31
3,186 GBP2022-10-31
Accrued Liabilities/Deferred Income
Current
463,310 GBP2023-10-31
551,990 GBP2022-10-31
Creditors
Current
2,668,431 GBP2023-10-31
2,754,253 GBP2022-10-31
Bank Borrowings
Non-current
700,000 GBP2023-10-31
1,060,000 GBP2022-10-31
Creditors
Non-current
700,000 GBP2023-10-31
1,060,000 GBP2022-10-31
Bank Borrowings
Current, Amounts falling due within one year
360,000 GBP2023-10-31
360,000 GBP2022-10-31
Total Borrowings
Current, Amounts falling due within one year
360,000 GBP2023-10-31
360,000 GBP2022-10-31
Bank Borrowings
Non-current, Between one and two years
360,000 GBP2023-10-31
360,000 GBP2022-10-31
Non-current, Between two and five year
340,000 GBP2023-10-31
700,000 GBP2022-10-31
Total Borrowings
1,060,000 GBP2023-10-31
1,420,000 GBP2022-10-31
Net Deferred Tax Liability/Asset
-26,207 GBP2023-10-31
-10,139 GBP2022-10-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-16,068 GBP2022-11-01 ~ 2023-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
-26,496 GBP2023-10-31
-10,315 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
71,093 GBP2023-10-31
68,003 GBP2022-10-31
Between one and five year
238,708 GBP2023-10-31
224,080 GBP2022-10-31
More than five year
65,357 GBP2023-10-31
121,377 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
375,158 GBP2023-10-31
413,460 GBP2022-10-31