Par Value of Share
Class 1 ordinary share
12021-11-01 ~ 2022-10-31
Turnover/Revenue
14,699,766 GBP2021-11-01 ~ 2022-10-31
9,558,714 GBP2020-11-01 ~ 2021-10-31
Cost of Sales
12,376,598 GBP2021-11-01 ~ 2022-10-31
8,362,135 GBP2020-11-01 ~ 2021-10-31
Gross Profit/Loss
2,323,168 GBP2021-11-01 ~ 2022-10-31
1,196,579 GBP2020-11-01 ~ 2021-10-31
Administrative Expenses
1,285,043 GBP2021-11-01 ~ 2022-10-31
865,848 GBP2020-11-01 ~ 2021-10-31
Operating Profit/Loss
1,250,341 GBP2021-11-01 ~ 2022-10-31
890,474 GBP2020-11-01 ~ 2021-10-31
Interest Payable/Similar Charges (Finance Costs)
17,609 GBP2021-11-01 ~ 2022-10-31
1,786 GBP2020-11-01 ~ 2021-10-31
Profit/Loss on Ordinary Activities Before Tax
1,232,732 GBP2021-11-01 ~ 2022-10-31
888,688 GBP2020-11-01 ~ 2021-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
269,790 GBP2021-11-01 ~ 2022-10-31
190,954 GBP2020-11-01 ~ 2021-10-31
Profit/Loss
962,942 GBP2021-11-01 ~ 2022-10-31
697,734 GBP2020-11-01 ~ 2021-10-31
Comprehensive Income/Expense
962,942 GBP2021-11-01 ~ 2022-10-31
697,734 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment
3,433,949 GBP2022-10-31
3,284,064 GBP2021-10-31
Total Inventories
1,621,428 GBP2022-10-31
1,073,156 GBP2021-10-31
Debtors
1,304,826 GBP2022-10-31
2,069,465 GBP2021-10-31
Cash at bank and in hand
34,230 GBP2022-10-31
40,870 GBP2021-10-31
Current Assets
2,960,484 GBP2022-10-31
3,183,491 GBP2021-10-31
Creditors
Current
2,049,961 GBP2022-10-31
3,036,325 GBP2021-10-31
Net Current Assets/Liabilities
910,523 GBP2022-10-31
147,166 GBP2021-10-31
Total Assets Less Current Liabilities
4,344,472 GBP2022-10-31
3,431,230 GBP2021-10-31
Creditors
Non-current
-536,674 GBP2022-10-31
-639,592 GBP2021-10-31
Net Assets/Liabilities
3,614,447 GBP2022-10-31
2,651,505 GBP2021-10-31
Equity
Called up share capital
100 GBP2022-10-31
100 GBP2021-10-31
100 GBP2020-10-31
Retained earnings (accumulated losses)
3,614,347 GBP2022-10-31
2,651,405 GBP2021-10-31
1,953,671 GBP2020-10-31
Equity
3,614,447 GBP2022-10-31
2,651,505 GBP2021-10-31
1,953,771 GBP2020-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
962,942 GBP2021-11-01 ~ 2022-10-31
697,734 GBP2020-11-01 ~ 2021-10-31
Wages/Salaries
1,755,863 GBP2021-11-01 ~ 2022-10-31
1,518,591 GBP2020-11-01 ~ 2021-10-31
Social Security Costs
174,826 GBP2021-11-01 ~ 2022-10-31
139,834 GBP2020-11-01 ~ 2021-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
79,014 GBP2021-11-01 ~ 2022-10-31
66,579 GBP2020-11-01 ~ 2021-10-31
Staff Costs/Employee Benefits Expense
2,009,703 GBP2021-11-01 ~ 2022-10-31
1,725,004 GBP2020-11-01 ~ 2021-10-31
Average Number of Employees
612021-11-01 ~ 2022-10-31
562020-11-01 ~ 2021-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
257,716 GBP2021-11-01 ~ 2022-10-31
222,448 GBP2020-11-01 ~ 2021-10-31
Audit Fees/Expenses
11,207 GBP2021-11-01 ~ 2022-10-31
10,140 GBP2020-11-01 ~ 2021-10-31
Current Tax for the Period
216,571 GBP2021-11-01 ~ 2022-10-31
140,770 GBP2020-11-01 ~ 2021-10-31
Tax Expense/Credit at Applicable Tax Rate
234,219 GBP2021-11-01 ~ 2022-10-31
168,851 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,885,640 GBP2022-10-31
2,885,640 GBP2021-10-31
Plant and equipment
2,747,959 GBP2022-10-31
2,370,947 GBP2021-10-31
Furniture and fittings
124,964 GBP2022-10-31
106,580 GBP2021-10-31
Computers
195,505 GBP2022-10-31
183,300 GBP2021-10-31
Property, Plant & Equipment - Gross Cost
5,954,068 GBP2022-10-31
5,546,467 GBP2021-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
679,186 GBP2022-10-31
597,209 GBP2021-10-31
Plant and equipment
1,617,567 GBP2022-10-31
1,475,621 GBP2021-10-31
Furniture and fittings
68,537 GBP2022-10-31
51,917 GBP2021-10-31
Computers
154,829 GBP2022-10-31
137,656 GBP2021-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,520,119 GBP2022-10-31
2,262,403 GBP2021-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
81,977 GBP2021-11-01 ~ 2022-10-31
Plant and equipment
141,946 GBP2021-11-01 ~ 2022-10-31
Furniture and fittings
16,620 GBP2021-11-01 ~ 2022-10-31
Computers
17,173 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
257,716 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment
Land and buildings
2,206,454 GBP2022-10-31
2,288,431 GBP2021-10-31
Plant and equipment
1,130,392 GBP2022-10-31
895,326 GBP2021-10-31
Furniture and fittings
56,427 GBP2022-10-31
54,663 GBP2021-10-31
Computers
40,676 GBP2022-10-31
45,644 GBP2021-10-31
Merchandise
1,621,428 GBP2022-10-31
1,073,156 GBP2021-10-31
Trade Debtors/Trade Receivables
Current
1,119,943 GBP2022-10-31
1,903,737 GBP2021-10-31
Other Debtors
Current
93,825 GBP2022-10-31
122,704 GBP2021-10-31
Amount of value-added tax that is recoverable
Current
74,678 GBP2022-10-31
29,104 GBP2021-10-31
Prepayments
Current
16,380 GBP2022-10-31
13,920 GBP2021-10-31
Debtors
Amounts falling due within one year, Current
1,304,826 GBP2022-10-31
2,069,465 GBP2021-10-31
Bank Borrowings/Overdrafts
Current
69,623 GBP2022-10-31
67,754 GBP2021-10-31
Other Remaining Borrowings
Current
224,500 GBP2021-10-31
Trade Creditors/Trade Payables
Current
1,493,529 GBP2022-10-31
2,317,232 GBP2021-10-31
Corporation Tax Payable
Current
217,262 GBP2022-10-31
141,461 GBP2021-10-31
Other Taxation & Social Security Payable
Current
49,659 GBP2022-10-31
35,538 GBP2021-10-31
Other Creditors
Current
10,676 GBP2022-10-31
9,311 GBP2021-10-31
Accrued Liabilities
Current
209,212 GBP2022-10-31
240,529 GBP2021-10-31
Bank Borrowings/Overdrafts
Non-current
536,674 GBP2022-10-31
639,592 GBP2021-10-31
Bank Borrowings
Between two and five year, Non-current
465,763 GBP2022-10-31
570,585 GBP2021-10-31
Secured
606,297 GBP2022-10-31
707,346 GBP2021-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
193,351 GBP2022-10-31
140,133 GBP2021-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2022-10-31
Profit/Loss
Retained earnings (accumulated losses)
962,942 GBP2021-11-01 ~ 2022-10-31