Par Value of Share
Class 1 ordinary share
12023-11-01 ~ 2024-10-31
Turnover/Revenue
9,637,397 GBP2023-11-01 ~ 2024-10-31
11,180,324 GBP2022-11-01 ~ 2023-10-31
Cost of Sales
7,769,593 GBP2023-11-01 ~ 2024-10-31
9,086,035 GBP2022-11-01 ~ 2023-10-31
Gross Profit/Loss
1,867,804 GBP2023-11-01 ~ 2024-10-31
2,094,289 GBP2022-11-01 ~ 2023-10-31
Administrative Expenses
1,505,425 GBP2023-11-01 ~ 2024-10-31
1,382,283 GBP2022-11-01 ~ 2023-10-31
Operating Profit/Loss
368,579 GBP2023-11-01 ~ 2024-10-31
718,206 GBP2022-11-01 ~ 2023-10-31
Other Interest Receivable/Similar Income (Finance Income)
160,707 GBP2023-11-01 ~ 2024-10-31
141,779 GBP2022-11-01 ~ 2023-10-31
Interest Payable/Similar Charges (Finance Costs)
20,595 GBP2023-11-01 ~ 2024-10-31
34,108 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
508,691 GBP2023-11-01 ~ 2024-10-31
825,877 GBP2022-11-01 ~ 2023-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
8,708 GBP2023-11-01 ~ 2024-10-31
233,501 GBP2022-11-01 ~ 2023-10-31
Profit/Loss
499,983 GBP2023-11-01 ~ 2024-10-31
592,376 GBP2022-11-01 ~ 2023-10-31
Comprehensive Income/Expense
499,983 GBP2023-11-01 ~ 2024-10-31
592,376 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
935,554 GBP2024-10-31
838,039 GBP2023-10-31
Fixed Assets
935,554 GBP2024-10-31
838,039 GBP2023-10-31
Total Inventories
727,226 GBP2024-10-31
800,754 GBP2023-10-31
Debtors
4,508,698 GBP2024-10-31
4,519,124 GBP2023-10-31
Cash at bank and in hand
505,071 GBP2024-10-31
1,883 GBP2023-10-31
Current Assets
5,740,995 GBP2024-10-31
5,321,761 GBP2023-10-31
Creditors
Current
3,334,065 GBP2024-10-31
3,096,794 GBP2023-10-31
Net Current Assets/Liabilities
2,406,930 GBP2024-10-31
2,224,967 GBP2023-10-31
Total Assets Less Current Liabilities
3,342,484 GBP2024-10-31
3,063,006 GBP2023-10-31
Net Assets/Liabilities
3,142,844 GBP2024-10-31
2,872,074 GBP2023-10-31
Equity
Called up share capital
90 GBP2024-10-31
90 GBP2023-10-31
90 GBP2022-10-31
Retained earnings (accumulated losses)
3,142,754 GBP2024-10-31
2,871,984 GBP2023-10-31
2,491,387 GBP2022-10-31
Equity
3,142,844 GBP2024-10-31
2,872,074 GBP2023-10-31
2,491,477 GBP2022-10-31
Dividends Paid
Retained earnings (accumulated losses)
-70,000 GBP2023-11-01 ~ 2024-10-31
-70,000 GBP2022-11-01 ~ 2023-10-31
Dividends Paid
-70,000 GBP2023-11-01 ~ 2024-10-31
-70,000 GBP2022-11-01 ~ 2023-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
499,983 GBP2023-11-01 ~ 2024-10-31
592,376 GBP2022-11-01 ~ 2023-10-31
Wages/Salaries
992,254 GBP2023-11-01 ~ 2024-10-31
1,047,286 GBP2022-11-01 ~ 2023-10-31
Social Security Costs
105,164 GBP2023-11-01 ~ 2024-10-31
98,636 GBP2022-11-01 ~ 2023-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
63,393 GBP2023-11-01 ~ 2024-10-31
62,531 GBP2022-11-01 ~ 2023-10-31
Staff Costs/Employee Benefits Expense
1,160,811 GBP2023-11-01 ~ 2024-10-31
1,208,453 GBP2022-11-01 ~ 2023-10-31
Average Number of Employees
322023-11-01 ~ 2024-10-31
342022-11-01 ~ 2023-10-31
Director Remuneration
133,906 GBP2023-11-01 ~ 2024-10-31
196,188 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
199,634 GBP2023-11-01 ~ 2024-10-31
153,649 GBP2022-11-01 ~ 2023-10-31
Audit Fees/Expenses
7,280 GBP2023-11-01 ~ 2024-10-31
9,000 GBP2022-11-01 ~ 2023-10-31
Current Tax for the Period
139,038 GBP2022-11-01 ~ 2023-10-31
Tax Expense/Credit at Applicable Tax Rate
127,173 GBP2023-11-01 ~ 2024-10-31
185,988 GBP2022-11-01 ~ 2023-10-31
Intangible Assets - Gross Cost
Net goodwill
4,500 GBP2023-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
4,500 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
2,444,523 GBP2024-10-31
2,235,740 GBP2023-10-31
Plant and equipment
2,241,065 GBP2024-10-31
2,035,707 GBP2023-10-31
Motor vehicles
203,458 GBP2024-10-31
200,033 GBP2023-10-31
Property, Plant & Equipment - Disposals
-97,994 GBP2023-11-01 ~ 2024-10-31
Plant and equipment
-83,086 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
-14,908 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,508,969 GBP2024-10-31
1,397,701 GBP2023-10-31
Plant and equipment
1,433,302 GBP2024-10-31
1,367,572 GBP2023-10-31
Motor vehicles
75,667 GBP2024-10-31
30,129 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
199,634 GBP2023-11-01 ~ 2024-10-31
Plant and equipment
148,816 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
50,818 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-88,366 GBP2023-11-01 ~ 2024-10-31
Plant and equipment
-83,086 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
-5,280 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment
Plant and equipment
807,763 GBP2024-10-31
668,135 GBP2023-10-31
Motor vehicles
127,791 GBP2024-10-31
169,904 GBP2023-10-31
Raw Materials
257,389 GBP2024-10-31
303,621 GBP2023-10-31
Finished Goods
469,837 GBP2024-10-31
497,133 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
2,455,027 GBP2024-10-31
2,485,982 GBP2023-10-31
Other Debtors
Current
312 GBP2024-10-31
193 GBP2023-10-31
Prepayments
Current
138,569 GBP2024-10-31
122,509 GBP2023-10-31
Debtors
Amounts falling due within one year, Current
2,593,908 GBP2024-10-31
Current, Amounts falling due within one year
2,608,684 GBP2023-10-31
Trade Creditors/Trade Payables
Current
1,689,074 GBP2024-10-31
1,515,176 GBP2023-10-31
Corporation Tax Payable
Current
139,038 GBP2023-10-31
Other Taxation & Social Security Payable
Current
19,024 GBP2024-10-31
20,410 GBP2023-10-31
Other Creditors
Current
11,719 GBP2024-10-31
15,370 GBP2023-10-31
Accrued Liabilities
Current
465,951 GBP2024-10-31
449,996 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
219,497 GBP2024-10-31
229,357 GBP2023-10-31
Between one and five year
817,338 GBP2024-10-31
800,302 GBP2023-10-31
More than five year
308,936 GBP2024-10-31
501,164 GBP2023-10-31
All periods
1,345,771 GBP2024-10-31
1,530,823 GBP2023-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
199,640 GBP2024-10-31
190,932 GBP2023-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
90 shares2024-10-31