Cost of Sales
-13,851,558 GBP2023-11-01 ~ 2024-10-31
-12,056,766 GBP2022-11-01 ~ 2023-10-31
Administrative Expenses
-5,048,153 GBP2023-11-01 ~ 2024-10-31
-4,417,208 GBP2022-11-01 ~ 2023-10-31
Other Interest Receivable/Similar Income (Finance Income)
32,564 GBP2023-11-01 ~ 2024-10-31
17,257 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
677,297 GBP2023-11-01 ~ 2024-10-31
1,149,037 GBP2022-11-01 ~ 2023-10-31
Profit/Loss
505,508 GBP2023-11-01 ~ 2024-10-31
887,615 GBP2022-11-01 ~ 2023-10-31
Equity
Retained earnings (accumulated losses)
2,582,608 GBP2024-10-31
2,501,100 GBP2023-10-31
2,026,485 GBP2022-10-31
Dividends Paid
-424,000 GBP2023-11-01 ~ 2024-10-31
Retained earnings (accumulated losses)
-413,000 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
1,216,634 GBP2024-10-31
1,354,227 GBP2023-10-31
Fixed Assets - Investments
600 GBP2024-10-31
600 GBP2023-10-31
Fixed Assets
1,217,234 GBP2024-10-31
1,354,827 GBP2023-10-31
Debtors
1,922,709 GBP2024-10-31
1,743,788 GBP2023-10-31
Cash at bank and in hand
876,801 GBP2024-10-31
1,079,579 GBP2023-10-31
Current Assets
3,921,013 GBP2024-10-31
3,914,714 GBP2023-10-31
Creditors
Current, Amounts falling due within one year
-1,895,126 GBP2024-10-31
-1,907,854 GBP2023-10-31
Net Current Assets/Liabilities
2,025,887 GBP2024-10-31
2,006,860 GBP2023-10-31
Total Assets Less Current Liabilities
3,243,121 GBP2024-10-31
3,361,687 GBP2023-10-31
Creditors
Non-current, Amounts falling due after one year
-384,475 GBP2024-10-31
-525,670 GBP2023-10-31
Net Assets/Liabilities
2,587,008 GBP2024-10-31
2,505,500 GBP2023-10-31
Equity
Called up share capital
400 GBP2024-10-31
400 GBP2023-10-31
400 GBP2022-10-31
Share premium
3,980 GBP2024-10-31
3,980 GBP2023-10-31
3,980 GBP2022-10-31
Capital redemption reserve
20 GBP2024-10-31
20 GBP2023-10-31
20 GBP2022-10-31
Equity
2,587,008 GBP2024-10-31
2,505,500 GBP2023-10-31
2,030,885 GBP2022-10-31
Profit/Loss
Retained earnings (accumulated losses)
505,508 GBP2023-11-01 ~ 2024-10-31
887,615 GBP2022-11-01 ~ 2023-10-31
Audit Fees/Expenses
11,500 GBP2023-11-01 ~ 2024-10-31
6,500 GBP2022-11-01 ~ 2023-10-31
Average Number of Employees
882023-11-01 ~ 2024-10-31
812022-11-01 ~ 2023-10-31
Wages/Salaries
2,048,228 GBP2023-11-01 ~ 2024-10-31
1,735,716 GBP2022-11-01 ~ 2023-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
67,412 GBP2023-11-01 ~ 2024-10-31
59,594 GBP2022-11-01 ~ 2023-10-31
Staff Costs/Employee Benefits Expense
2,295,098 GBP2023-11-01 ~ 2024-10-31
1,941,503 GBP2022-11-01 ~ 2023-10-31
Director Remuneration
79,666 GBP2023-11-01 ~ 2024-10-31
73,616 GBP2022-11-01 ~ 2023-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-58,879 GBP2023-11-01 ~ 2024-10-31
29,025 GBP2022-11-01 ~ 2023-10-31
Intangible Assets - Gross Cost
Goodwill
412,985 GBP2023-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
412,985 GBP2023-10-31
Intangible Assets
Goodwill
0 GBP2024-10-31
0 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
203,396 GBP2024-10-31
200,514 GBP2023-10-31
Plant and equipment
1,162,686 GBP2024-10-31
1,155,385 GBP2023-10-31
Furniture and fittings
149,931 GBP2024-10-31
149,456 GBP2023-10-31
Computers
13,556 GBP2024-10-31
10,341 GBP2023-10-31
Motor vehicles
1,655,558 GBP2024-10-31
1,544,700 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
3,185,127 GBP2024-10-31
3,060,396 GBP2023-10-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-28,889 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
0 GBP2023-11-01 ~ 2024-10-31
Computers
0 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
-69,879 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals
-98,768 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
112,583 GBP2024-10-31
88,373 GBP2023-10-31
Plant and equipment
668,917 GBP2024-10-31
600,601 GBP2023-10-31
Furniture and fittings
132,038 GBP2024-10-31
126,113 GBP2023-10-31
Computers
6,380 GBP2024-10-31
3,988 GBP2023-10-31
Motor vehicles
1,048,575 GBP2024-10-31
887,094 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,968,493 GBP2024-10-31
1,706,169 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
96,150 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
5,925 GBP2023-11-01 ~ 2024-10-31
Computers
2,392 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
202,328 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
331,005 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-27,834 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
0 GBP2023-11-01 ~ 2024-10-31
Computers
0 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
-40,847 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-68,681 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
90,813 GBP2024-10-31
112,141 GBP2023-10-31
Plant and equipment
493,769 GBP2024-10-31
554,784 GBP2023-10-31
Furniture and fittings
17,893 GBP2024-10-31
23,343 GBP2023-10-31
Computers
7,176 GBP2024-10-31
6,353 GBP2023-10-31
Motor vehicles
606,983 GBP2024-10-31
657,606 GBP2023-10-31
Finished Goods/Goods for Resale
1,121,503 GBP2024-10-31
1,091,347 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
1,208,617 GBP2024-10-31
1,017,866 GBP2023-10-31
Other Debtors
Current
645,718 GBP2024-10-31
681,180 GBP2023-10-31
Prepayments/Accrued Income
Current
68,374 GBP2024-10-31
44,742 GBP2023-10-31
Debtors
Current, Amounts falling due within one year
1,922,709 GBP2024-10-31
1,743,788 GBP2023-10-31
Bank Borrowings/Overdrafts
Current
50,000 GBP2024-10-31
50,000 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Current
213,930 GBP2024-10-31
208,830 GBP2023-10-31
Trade Creditors/Trade Payables
Current
1,323,910 GBP2024-10-31
1,264,110 GBP2023-10-31
Corporation Tax Payable
Current
105,636 GBP2024-10-31
232,397 GBP2023-10-31
Other Taxation & Social Security Payable
Current
57,393 GBP2024-10-31
46,938 GBP2023-10-31
Other Creditors
Current
94,865 GBP2024-10-31
53,545 GBP2023-10-31
Accrued Liabilities/Deferred Income
Current
49,392 GBP2024-10-31
52,034 GBP2023-10-31
Creditors
Current
1,895,126 GBP2024-10-31
1,907,854 GBP2023-10-31
Bank Borrowings/Overdrafts
Non-current
29,166 GBP2024-10-31
79,166 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Non-current
355,309 GBP2024-10-31
446,504 GBP2023-10-31
Creditors
Non-current
384,475 GBP2024-10-31
525,670 GBP2023-10-31
Bank Borrowings
79,166 GBP2024-10-31
129,166 GBP2023-10-31
Total Borrowings
Current
50,000 GBP2024-10-31
50,000 GBP2023-10-31
Non-current
29,166 GBP2024-10-31
79,166 GBP2023-10-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-11-01 ~ 2024-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-10-31
100 shares2023-10-31
Par Value of Share
Class 2 ordinary share
1 GBP2023-11-01 ~ 2024-10-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
200 shares2024-10-31
200 shares2023-10-31
Par Value of Share
Class 3 ordinary share
1 GBP2023-11-01 ~ 2024-10-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
100 shares2024-10-31
100 shares2023-10-31
Equity
Called up share capital
400 GBP2024-10-31
400 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
183,027 GBP2023-10-31
Between two and five year
23,570 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
206,597 GBP2023-10-31