Cost of Sales
-12,544,525 GBP2022-11-01 ~ 2023-10-31
-6,303,493 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
-4,305,873 GBP2022-11-01 ~ 2023-10-31
-3,875,599 GBP2021-11-01 ~ 2022-10-31
Other Interest Receivable/Similar Income (Finance Income)
12,151 GBP2022-11-01 ~ 2023-10-31
12,783 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
1,081,916 GBP2022-11-01 ~ 2023-10-31
589,003 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
932,797 GBP2022-11-01 ~ 2023-10-31
636,883 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
932,797 GBP2022-11-01 ~ 2023-10-31
636,883 GBP2021-11-01 ~ 2022-10-31
Intangible Assets
Other
1,587,429 GBP2023-10-31
742,686 GBP2022-10-31
Property, Plant & Equipment
791,272 GBP2023-10-31
842,676 GBP2022-10-31
Fixed Assets
2,378,701 GBP2023-10-31
1,585,362 GBP2022-10-31
Debtors
5,363,071 GBP2023-10-31
3,619,812 GBP2022-10-31
Cash at bank and in hand
140,474 GBP2023-10-31
312,462 GBP2022-10-31
Current Assets
9,786,785 GBP2023-10-31
7,106,734 GBP2022-10-31
Creditors
Current, Amounts falling due within one year
-6,762,600 GBP2023-10-31
-3,673,493 GBP2022-10-31
Net Current Assets/Liabilities
3,024,185 GBP2023-10-31
3,433,241 GBP2022-10-31
Total Assets Less Current Liabilities
5,402,886 GBP2023-10-31
5,018,603 GBP2022-10-31
Creditors
Non-current, Amounts falling due after one year
-1,252,923 GBP2023-10-31
-1,801,437 GBP2022-10-31
Net Assets/Liabilities
4,149,963 GBP2023-10-31
3,217,166 GBP2022-10-31
Equity
Called up share capital
1,110 GBP2023-10-31
1,110 GBP2022-10-31
1,110 GBP2021-10-31
Retained earnings (accumulated losses)
4,148,853 GBP2023-10-31
3,216,056 GBP2022-10-31
2,804,173 GBP2021-10-31
Equity
4,149,963 GBP2023-10-31
3,217,166 GBP2022-10-31
Profit/Loss
Retained earnings (accumulated losses)
932,797 GBP2022-11-01 ~ 2023-10-31
636,883 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
Retained earnings (accumulated losses)
-225,000 GBP2021-11-01 ~ 2022-10-31
Audit Fees/Expenses
12,000 GBP2022-11-01 ~ 2023-10-31
10,000 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
662022-11-01 ~ 2023-10-31
472021-11-01 ~ 2022-10-31
Wages/Salaries
2,090,800 GBP2022-11-01 ~ 2023-10-31
1,945,826 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
47,196 GBP2022-11-01 ~ 2023-10-31
35,608 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
2,420,566 GBP2022-11-01 ~ 2023-10-31
2,222,121 GBP2021-11-01 ~ 2022-10-31
Director Remuneration
665,868 GBP2022-11-01 ~ 2023-10-31
477,518 GBP2021-11-01 ~ 2022-10-31
Intangible Assets - Gross Cost
Goodwill
351,193 GBP2023-10-31
351,193 GBP2022-10-31
Development expenditure
1,908,684 GBP2023-10-31
806,620 GBP2022-10-31
Intangible Assets - Gross Cost
2,259,877 GBP2023-10-31
1,157,813 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
351,193 GBP2023-10-31
351,193 GBP2022-10-31
Development expenditure
321,255 GBP2023-10-31
63,934 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
672,448 GBP2023-10-31
415,127 GBP2022-10-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2022-11-01 ~ 2023-10-31
Development expenditure
257,321 GBP2022-11-01 ~ 2023-10-31
Intangible Assets - Increase From Amortisation Charge for Year
257,321 GBP2022-11-01 ~ 2023-10-31
Intangible Assets
Goodwill
0 GBP2023-10-31
0 GBP2022-10-31
Development expenditure
1,587,429 GBP2023-10-31
742,686 GBP2022-10-31
Intangible Assets
1,587,429 GBP2023-10-31
742,686 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
450,989 GBP2023-10-31
371,156 GBP2022-10-31
Plant and equipment
1,704,385 GBP2023-10-31
1,696,285 GBP2022-10-31
Furniture and fittings
285,992 GBP2023-10-31
266,649 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
2,441,366 GBP2023-10-31
2,334,090 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
184,086 GBP2023-10-31
140,532 GBP2022-10-31
Plant and equipment
1,299,687 GBP2023-10-31
1,202,184 GBP2022-10-31
Furniture and fittings
166,321 GBP2023-10-31
148,698 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,650,094 GBP2023-10-31
1,491,414 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
43,554 GBP2022-11-01 ~ 2023-10-31
Plant and equipment
97,503 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
17,623 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
158,680 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Improvements to leasehold property
266,903 GBP2023-10-31
230,624 GBP2022-10-31
Plant and equipment
404,698 GBP2023-10-31
494,101 GBP2022-10-31
Furniture and fittings
119,671 GBP2023-10-31
117,951 GBP2022-10-31
Finished Goods/Goods for Resale
3,398,789 GBP2023-10-31
2,488,957 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
3,841,036 GBP2023-10-31
2,097,355 GBP2022-10-31
Amount of corporation tax that is recoverable
Current
66,609 GBP2023-10-31
116,675 GBP2022-10-31
Amounts Owed by Group Undertakings
Current
735,826 GBP2023-10-31
1,125,424 GBP2022-10-31
Other Debtors
Current
655,978 GBP2023-10-31
236,483 GBP2022-10-31
Prepayments/Accrued Income
Current
63,622 GBP2023-10-31
43,875 GBP2022-10-31
Debtors
Current, Amounts falling due within one year
5,363,071 GBP2023-10-31
3,619,812 GBP2022-10-31
Bank Borrowings/Overdrafts
Current
527,949 GBP2023-10-31
1,602,753 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Current
47,900 GBP2023-10-31
57,269 GBP2022-10-31
Trade Creditors/Trade Payables
Current
3,436,183 GBP2023-10-31
1,422,114 GBP2022-10-31
Amounts owed to group undertakings
Current
465,767 GBP2023-10-31
0 GBP2022-10-31
Corporation Tax Payable
Current
158,635 GBP2023-10-31
127,730 GBP2022-10-31
Other Taxation & Social Security Payable
Current
114,336 GBP2023-10-31
100,636 GBP2022-10-31
Other Creditors
Current
1,939,933 GBP2023-10-31
126,260 GBP2022-10-31
Accrued Liabilities/Deferred Income
Current
71,897 GBP2023-10-31
236,731 GBP2022-10-31
Creditors
Current
6,762,600 GBP2023-10-31
3,673,493 GBP2022-10-31
Bank Borrowings/Overdrafts
Non-current
1,232,849 GBP2023-10-31
1,731,120 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Non-current
20,074 GBP2023-10-31
70,317 GBP2022-10-31
Creditors
Non-current
1,252,923 GBP2023-10-31
1,801,437 GBP2022-10-31
Bank Borrowings
1,731,121 GBP2023-10-31
2,307,368 GBP2022-10-31
Total Borrowings
1,760,798 GBP2023-10-31
3,333,873 GBP2022-10-31
Current
527,949 GBP2023-10-31
1,602,753 GBP2022-10-31
Non-current
1,232,849 GBP2023-10-31
1,731,120 GBP2022-10-31
Equity
Called up share capital
1,110 GBP2023-10-31
1,110 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
90,000 GBP2023-10-31
90,000 GBP2022-10-31
Between two and five year
195,000 GBP2023-10-31
285,000 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
285,000 GBP2023-10-31
375,000 GBP2022-10-31