Par Value of Share
Class 1 ordinary share
12022-11-01 ~ 2023-10-31
Class 2 ordinary share
12022-11-01 ~ 2023-10-31
Class 3 ordinary share
12022-11-01 ~ 2023-10-31
Turnover/Revenue
21,913,607 GBP2022-11-01 ~ 2023-10-31
19,352,171 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
19,112,334 GBP2022-11-01 ~ 2023-10-31
17,658,329 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
2,801,273 GBP2022-11-01 ~ 2023-10-31
1,693,842 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
1,334,427 GBP2022-11-01 ~ 2023-10-31
1,036,295 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
1,466,846 GBP2022-11-01 ~ 2023-10-31
683,647 GBP2021-11-01 ~ 2022-10-31
Other Interest Receivable/Similar Income (Finance Income)
125,000 GBP2022-11-01 ~ 2023-10-31
Interest Payable/Similar Charges (Finance Costs)
167,393 GBP2022-11-01 ~ 2023-10-31
181,754 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
1,424,453 GBP2022-11-01 ~ 2023-10-31
501,893 GBP2021-11-01 ~ 2022-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
262,191 GBP2022-11-01 ~ 2023-10-31
111,003 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
1,162,262 GBP2022-11-01 ~ 2023-10-31
390,890 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
1,162,262 GBP2022-11-01 ~ 2023-10-31
390,890 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment
4,627,133 GBP2023-10-31
3,742,292 GBP2022-10-31
Total Inventories
1,576,390 GBP2023-10-31
958,041 GBP2022-10-31
Debtors
5,782,731 GBP2023-10-31
7,839,668 GBP2022-10-31
Cash at bank and in hand
1,314,405 GBP2023-10-31
1,516,128 GBP2022-10-31
Current Assets
8,673,526 GBP2023-10-31
10,313,837 GBP2022-10-31
Creditors
Current
5,951,302 GBP2023-10-31
8,260,159 GBP2022-10-31
Net Current Assets/Liabilities
2,722,224 GBP2023-10-31
2,053,678 GBP2022-10-31
Total Assets Less Current Liabilities
7,349,357 GBP2023-10-31
5,795,970 GBP2022-10-31
Net Assets/Liabilities
5,178,519 GBP2023-10-31
4,059,857 GBP2022-10-31
Equity
Called up share capital
10,000 GBP2023-10-31
10,000 GBP2022-10-31
10,000 GBP2021-10-31
Retained earnings (accumulated losses)
5,168,519 GBP2023-10-31
4,049,857 GBP2022-10-31
3,688,567 GBP2021-10-31
Equity
5,178,519 GBP2023-10-31
4,059,857 GBP2022-10-31
3,698,567 GBP2021-10-31
Dividends Paid
Retained earnings (accumulated losses)
-43,600 GBP2022-11-01 ~ 2023-10-31
-29,600 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
-43,600 GBP2022-11-01 ~ 2023-10-31
-29,600 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,162,262 GBP2022-11-01 ~ 2023-10-31
390,890 GBP2021-11-01 ~ 2022-10-31
Wages/Salaries
2,024,275 GBP2022-11-01 ~ 2023-10-31
1,596,858 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
190,914 GBP2022-11-01 ~ 2023-10-31
145,195 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
34,486 GBP2022-11-01 ~ 2023-10-31
27,938 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
2,249,675 GBP2022-11-01 ~ 2023-10-31
1,769,991 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
732022-11-01 ~ 2023-10-31
632021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
761,871 GBP2022-11-01 ~ 2023-10-31
601,049 GBP2021-11-01 ~ 2022-10-31
Current Tax for the Period
80,788 GBP2022-11-01 ~ 2023-10-31
51,802 GBP2021-11-01 ~ 2022-10-31
Tax Expense/Credit at Applicable Tax Rate
356,113 GBP2022-11-01 ~ 2023-10-31
95,360 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings
385,625 GBP2023-10-31
385,625 GBP2022-10-31
Plant and equipment
7,688,484 GBP2023-10-31
6,044,946 GBP2022-10-31
Furniture and fittings
2,982 GBP2023-10-31
2,982 GBP2022-10-31
Computers
7,566 GBP2023-10-31
4,392 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
8,084,657 GBP2023-10-31
6,437,945 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
9,884 GBP2023-10-31
8,786 GBP2022-10-31
Plant and equipment
3,439,208 GBP2023-10-31
2,680,039 GBP2022-10-31
Furniture and fittings
2,982 GBP2023-10-31
2,982 GBP2022-10-31
Computers
5,450 GBP2023-10-31
3,846 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,457,524 GBP2023-10-31
2,695,653 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
1,098 GBP2022-11-01 ~ 2023-10-31
Plant and equipment
759,169 GBP2022-11-01 ~ 2023-10-31
Computers
1,604 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
761,871 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Land and buildings
375,741 GBP2023-10-31
376,839 GBP2022-10-31
Plant and equipment
4,249,276 GBP2023-10-31
3,364,907 GBP2022-10-31
Computers
2,116 GBP2023-10-31
546 GBP2022-10-31
Merchandise
1,576,390 GBP2023-10-31
958,041 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
629,976 GBP2023-10-31
851,508 GBP2022-10-31
Amount of value-added tax that is recoverable
Current
101,748 GBP2023-10-31
Debtors
Current, Amounts falling due within one year
5,782,731 GBP2023-10-31
7,839,668 GBP2022-10-31
Bank Borrowings/Overdrafts
Current
77,121 GBP2023-10-31
77,121 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Current
418,031 GBP2023-10-31
286,903 GBP2022-10-31
Trade Creditors/Trade Payables
Current
1,849,150 GBP2023-10-31
1,495,655 GBP2022-10-31
Corporation Tax Payable
Current
80,788 GBP2023-10-31
51,802 GBP2022-10-31
Other Taxation & Social Security Payable
Current
36,043 GBP2023-10-31
29,463 GBP2022-10-31
Other Creditors
Current
9,123 GBP2023-10-31
22,599 GBP2022-10-31
Accrued Liabilities/Deferred Income
Current
238,208 GBP2023-10-31
185,930 GBP2022-10-31
Bank Borrowings/Overdrafts
Non-current
69,849 GBP2023-10-31
147,121 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Non-current
1,165,825 GBP2023-10-31
835,231 GBP2022-10-31
Bank Borrowings
Current, Amounts falling due within one year
77,121 GBP2023-10-31
77,121 GBP2022-10-31
Non-current, Between one and two years
20,454 GBP2023-10-31
77,121 GBP2022-10-31
Non-current, Between two and five year
21,363 GBP2023-10-31
34,696 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
1,165,825 GBP2023-10-31
835,231 GBP2022-10-31
hire purchase agreements
1,583,856 GBP2023-10-31
1,122,134 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
5,209 GBP2023-10-31
5,683 GBP2022-10-31
Between one and five year
5,209 GBP2022-10-31
All periods
5,209 GBP2023-10-31
10,892 GBP2022-10-31
Bank Borrowings
Secured
146,970 GBP2023-10-31
224,242 GBP2022-10-31
Total Borrowings
Secured
1,730,826 GBP2023-10-31
1,346,376 GBP2022-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
935,164 GBP2023-10-31
753,761 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
7,000 shares2023-10-31
Class 2 ordinary share
1,500 shares2023-10-31
Class 3 ordinary share
1,500 shares2023-10-31
Profit/Loss
Retained earnings (accumulated losses)
1,162,262 GBP2022-11-01 ~ 2023-10-31