Cost of Sales
-14,515,754 GBP2023-11-01 ~ 2024-12-31
-12,544,525 GBP2022-11-01 ~ 2023-10-31
Administrative Expenses
-6,143,258 GBP2023-11-01 ~ 2024-12-31
-4,305,873 GBP2022-11-01 ~ 2023-10-31
Other Interest Receivable/Similar Income (Finance Income)
441 GBP2023-11-01 ~ 2024-12-31
12,151 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
-1,980,070 GBP2023-11-01 ~ 2024-12-31
1,081,916 GBP2022-11-01 ~ 2023-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-11-01 ~ 2024-12-31
-149,119 GBP2022-11-01 ~ 2023-10-31
Profit/Loss
-1,980,070 GBP2023-11-01 ~ 2024-12-31
932,797 GBP2022-11-01 ~ 2023-10-31
Comprehensive Income/Expense
-1,980,070 GBP2023-11-01 ~ 2024-12-31
932,797 GBP2022-11-01 ~ 2023-10-31
Intangible Assets
Other
1,492,394 GBP2024-12-31
1,587,429 GBP2023-10-31
Property, Plant & Equipment
704,937 GBP2024-12-31
791,272 GBP2023-10-31
Fixed Assets
2,197,331 GBP2024-12-31
2,378,701 GBP2023-10-31
Debtors
4,498,294 GBP2024-12-31
5,363,071 GBP2023-10-31
Cash at bank and in hand
570,945 GBP2024-12-31
140,474 GBP2023-10-31
Current Assets
8,935,067 GBP2024-12-31
9,786,785 GBP2023-10-31
Creditors
Current, Amounts falling due within one year
-6,161,452 GBP2024-12-31
-6,762,600 GBP2023-10-31
Net Current Assets/Liabilities
2,773,615 GBP2024-12-31
3,024,185 GBP2023-10-31
Total Assets Less Current Liabilities
4,970,946 GBP2024-12-31
5,402,886 GBP2023-10-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2024-12-31
-1,252,923 GBP2023-10-31
Net Assets/Liabilities
4,970,946 GBP2024-12-31
4,149,963 GBP2023-10-31
Equity
Called up share capital
1,110 GBP2024-12-31
1,110 GBP2023-10-31
1,110 GBP2022-10-31
Other miscellaneous reserve
2,801,053 GBP2024-12-31
0 GBP2023-10-31
Retained earnings (accumulated losses)
2,168,783 GBP2024-12-31
4,148,853 GBP2023-10-31
3,216,056 GBP2022-10-31
Equity
4,970,946 GBP2024-12-31
4,149,963 GBP2023-10-31
Profit/Loss
Retained earnings (accumulated losses)
-1,980,070 GBP2023-11-01 ~ 2024-12-31
932,797 GBP2022-11-01 ~ 2023-10-31
Audit Fees/Expenses
15,000 GBP2023-11-01 ~ 2024-12-31
12,000 GBP2022-11-01 ~ 2023-10-31
Average Number of Employees
722023-11-01 ~ 2024-12-31
662022-11-01 ~ 2023-10-31
Wages/Salaries
3,844,068 GBP2023-11-01 ~ 2024-12-31
2,090,800 GBP2022-11-01 ~ 2023-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
34,499 GBP2023-11-01 ~ 2024-12-31
47,196 GBP2022-11-01 ~ 2023-10-31
Staff Costs/Employee Benefits Expense
4,043,454 GBP2023-11-01 ~ 2024-12-31
2,420,566 GBP2022-11-01 ~ 2023-10-31
Director Remuneration
447,856 GBP2023-11-01 ~ 2024-12-31
665,868 GBP2022-11-01 ~ 2023-10-31
Intangible Assets - Gross Cost
Goodwill
351,193 GBP2024-12-31
351,193 GBP2023-10-31
Development expenditure
2,303,119 GBP2024-12-31
1,908,684 GBP2023-10-31
Intangible Assets - Gross Cost
2,654,312 GBP2024-12-31
2,259,877 GBP2023-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
351,193 GBP2024-12-31
351,193 GBP2023-10-31
Development expenditure
810,725 GBP2024-12-31
321,255 GBP2023-10-31
Intangible Assets - Accumulated Amortisation & Impairment
1,161,918 GBP2024-12-31
672,448 GBP2023-10-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2023-11-01 ~ 2024-12-31
Development expenditure
528,375 GBP2023-11-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
528,375 GBP2023-11-01 ~ 2024-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-10-31
Development expenditure
1,492,394 GBP2024-12-31
1,587,429 GBP2023-10-31
Intangible Assets
1,492,394 GBP2024-12-31
1,587,429 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
365,882 GBP2024-12-31
450,989 GBP2023-10-31
Plant and equipment
1,808,133 GBP2024-12-31
1,704,385 GBP2023-10-31
Furniture and fittings
138,093 GBP2024-12-31
285,992 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
2,312,108 GBP2024-12-31
2,441,366 GBP2023-10-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-215,831 GBP2023-11-01 ~ 2024-12-31
Furniture and fittings
-153,636 GBP2023-11-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-459,152 GBP2023-11-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
188,340 GBP2024-12-31
184,086 GBP2023-10-31
Plant and equipment
1,297,979 GBP2024-12-31
1,299,687 GBP2023-10-31
Furniture and fittings
120,852 GBP2024-12-31
166,321 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,607,171 GBP2024-12-31
1,650,094 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
52,959 GBP2023-11-01 ~ 2024-12-31
Plant and equipment
108,141 GBP2023-11-01 ~ 2024-12-31
Furniture and fittings
21,886 GBP2023-11-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
182,986 GBP2023-11-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-109,849 GBP2023-11-01 ~ 2024-12-31
Furniture and fittings
-67,355 GBP2023-11-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-225,909 GBP2023-11-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
177,542 GBP2024-12-31
266,903 GBP2023-10-31
Plant and equipment
510,154 GBP2024-12-31
404,698 GBP2023-10-31
Furniture and fittings
17,241 GBP2024-12-31
119,671 GBP2023-10-31
Finished Goods/Goods for Resale
3,307,454 GBP2024-12-31
3,398,789 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
4,235,530 GBP2024-12-31
3,841,036 GBP2023-10-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
66,609 GBP2023-10-31
Amounts Owed by Group Undertakings
Current
0 GBP2024-12-31
735,826 GBP2023-10-31
Other Debtors
Current
237,034 GBP2024-12-31
655,978 GBP2023-10-31
Prepayments/Accrued Income
Current
25,730 GBP2024-12-31
63,622 GBP2023-10-31
Debtors
Current, Amounts falling due within one year
4,498,294 GBP2024-12-31
5,363,071 GBP2023-10-31
Bank Borrowings/Overdrafts
Current
0 GBP2024-12-31
527,949 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2024-12-31
47,900 GBP2023-10-31
Trade Creditors/Trade Payables
Current
5,070,699 GBP2024-12-31
3,436,183 GBP2023-10-31
Amounts owed to group undertakings
Current
785,692 GBP2024-12-31
465,767 GBP2023-10-31
Corporation Tax Payable
Current
62,236 GBP2024-12-31
158,635 GBP2023-10-31
Other Taxation & Social Security Payable
Current
0 GBP2024-12-31
114,336 GBP2023-10-31
Other Creditors
Current
220,172 GBP2024-12-31
1,939,933 GBP2023-10-31
Accrued Liabilities/Deferred Income
Current
22,653 GBP2024-12-31
71,897 GBP2023-10-31
Creditors
Current
6,161,452 GBP2024-12-31
6,762,600 GBP2023-10-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-12-31
1,232,849 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2024-12-31
20,074 GBP2023-10-31
Creditors
Non-current
0 GBP2024-12-31
1,252,923 GBP2023-10-31
Bank Borrowings
0 GBP2024-12-31
1,731,121 GBP2023-10-31
Bank Overdrafts
0 GBP2024-12-31
29,677 GBP2023-10-31
Total Borrowings
0 GBP2024-12-31
1,760,798 GBP2023-10-31
Current
0 GBP2024-12-31
527,949 GBP2023-10-31
Non-current
0 GBP2024-12-31
1,232,849 GBP2023-10-31
Equity
Called up share capital
1,110 GBP2024-12-31
1,110 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
90,000 GBP2024-12-31
90,000 GBP2023-10-31
Between two and five year
82,500 GBP2024-12-31
195,000 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
172,500 GBP2024-12-31
285,000 GBP2023-10-31