Turnover/Revenue
10,749,019 GBP2020-11-01 ~ 2021-12-31
7,070,922 GBP2019-11-01 ~ 2020-10-31
Cost of Sales
-9,200,838 GBP2020-11-01 ~ 2021-12-31
-6,119,440 GBP2019-11-01 ~ 2020-10-31
Gross Profit/Loss
1,548,181 GBP2020-11-01 ~ 2021-12-31
951,482 GBP2019-11-01 ~ 2020-10-31
Distribution Costs
-661,689 GBP2020-11-01 ~ 2021-12-31
-518,149 GBP2019-11-01 ~ 2020-10-31
Administrative Expenses
-580,721 GBP2020-11-01 ~ 2021-12-31
-319,341 GBP2019-11-01 ~ 2020-10-31
Other Interest Receivable/Similar Income (Finance Income)
377 GBP2019-11-01 ~ 2020-10-31
Profit/Loss on Ordinary Activities Before Tax
232,498 GBP2020-11-01 ~ 2021-12-31
120,881 GBP2019-11-01 ~ 2020-10-31
Profit/Loss
171,279 GBP2020-11-01 ~ 2021-12-31
98,960 GBP2019-11-01 ~ 2020-10-31
Property, Plant & Equipment
136,460 GBP2021-12-31
855,049 GBP2020-10-31
Fixed Assets
137,660 GBP2021-12-31
856,249 GBP2020-10-31
Total Inventories
740,734 GBP2021-12-31
482,711 GBP2020-10-31
Debtors
2,359,328 GBP2021-12-31
2,591,211 GBP2020-10-31
Cash at bank and in hand
139,608 GBP2021-12-31
37,793 GBP2020-10-31
Current Assets
3,239,670 GBP2021-12-31
3,111,715 GBP2020-10-31
Net Current Assets/Liabilities
524,884 GBP2021-12-31
461,239 GBP2020-10-31
Total Assets Less Current Liabilities
662,544 GBP2021-12-31
1,317,488 GBP2020-10-31
Net Assets/Liabilities
637,823 GBP2021-12-31
1,282,544 GBP2020-10-31
Equity
Called up share capital
500 GBP2021-12-31
1,000 GBP2020-10-31
1,000 GBP2019-10-31
Share premium
199,510 GBP2021-12-31
199,510 GBP2020-10-31
199,510 GBP2019-10-31
Capital redemption reserve
500 GBP2021-12-31
Retained earnings (accumulated losses)
437,313 GBP2021-12-31
1,082,034 GBP2020-10-31
983,074 GBP2019-10-31
Equity
637,823 GBP2021-12-31
1,282,544 GBP2020-10-31
1,183,584 GBP2019-10-31
Profit/Loss
Retained earnings (accumulated losses)
171,279 GBP2020-11-01 ~ 2021-12-31
98,960 GBP2019-11-01 ~ 2020-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
171,279 GBP2020-11-01 ~ 2021-12-31
98,960 GBP2019-11-01 ~ 2020-10-31
Comprehensive Income/Expense
171,279 GBP2020-11-01 ~ 2021-12-31
98,960 GBP2019-11-01 ~ 2020-10-31
Property, Plant & Equipment - Depreciation Expense
53,587 GBP2020-11-01 ~ 2021-12-31
60,141 GBP2019-11-01 ~ 2020-10-31
Wages/Salaries
514,058 GBP2020-11-01 ~ 2021-12-31
412,985 GBP2019-11-01 ~ 2020-10-31
Social Security Costs
94,601 GBP2020-11-01 ~ 2021-12-31
79,008 GBP2019-11-01 ~ 2020-10-31
Staff Costs/Employee Benefits Expense
625,006 GBP2020-11-01 ~ 2021-12-31
501,036 GBP2019-11-01 ~ 2020-10-31
Average number of employees in administration and support functions
52020-11-01 ~ 2021-12-31
42019-11-01 ~ 2020-10-31
Average Number of Employees
182020-11-01 ~ 2021-12-31
162019-11-01 ~ 2020-10-31
Director Remuneration
86,719 GBP2020-11-01 ~ 2021-12-31
113,996 GBP2019-11-01 ~ 2020-10-31
Audit Fees/Expenses
14,000 GBP2020-11-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-10,223 GBP2020-11-01 ~ 2021-12-31
-9,306 GBP2019-11-01 ~ 2020-10-31
Tax Expense/Credit at Applicable Tax Rate
44,175 GBP2020-11-01 ~ 2021-12-31
22,967 GBP2019-11-01 ~ 2020-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
24,721 GBP2021-12-31
34,944 GBP2020-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings
692,864 GBP2020-10-31
Tools/Equipment for furniture and fittings
45,224 GBP2021-12-31
46,754 GBP2020-10-31
Motor vehicles
431,317 GBP2021-12-31
424,217 GBP2020-10-31
Other
150,833 GBP2021-12-31
151,298 GBP2020-10-31
Property, Plant & Equipment - Gross Cost
633,882 GBP2021-12-31
1,325,330 GBP2020-10-31
Property, Plant & Equipment - Disposals
Land and buildings
-692,864 GBP2020-11-01 ~ 2021-12-31
Tools/Equipment for furniture and fittings
-2,183 GBP2020-11-01 ~ 2021-12-31
Motor vehicles
-5,100 GBP2020-11-01 ~ 2021-12-31
Other
-465 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-704,301 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
22,685 GBP2020-10-31
Tools/Equipment for furniture and fittings
31,495 GBP2021-12-31
29,494 GBP2020-10-31
Motor vehicles
331,071 GBP2021-12-31
289,862 GBP2020-10-31
Other
128,782 GBP2021-12-31
120,152 GBP2020-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
497,422 GBP2021-12-31
470,281 GBP2020-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
2,939 GBP2020-11-01 ~ 2021-12-31
Motor vehicles
41,422 GBP2020-11-01 ~ 2021-12-31
Other
9,082 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
53,588 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-22,685 GBP2020-11-01 ~ 2021-12-31
Tools/Equipment for furniture and fittings
-938 GBP2020-11-01 ~ 2021-12-31
Motor vehicles
-213 GBP2020-11-01 ~ 2021-12-31
Other
-452 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-26,447 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment
Tools/Equipment for furniture and fittings
13,729 GBP2021-12-31
17,260 GBP2020-10-31
Motor vehicles
100,246 GBP2021-12-31
134,355 GBP2020-10-31
Other
22,051 GBP2021-12-31
31,146 GBP2020-10-31
Land and buildings
670,179 GBP2020-10-31
Other types of inventories not specified separately
740,734 GBP2021-12-31
482,711 GBP2020-10-31
Trade Debtors/Trade Receivables
1,427,567 GBP2021-12-31
1,678,500 GBP2020-10-31
Other Debtors
914,265 GBP2021-12-31
888,600 GBP2020-10-31
Prepayments
17,496 GBP2021-12-31
24,111 GBP2020-10-31
Debtors
Current
2,359,328 GBP2021-12-31
2,591,211 GBP2020-10-31
Trade Creditors/Trade Payables
1,414,622 GBP2021-12-31
1,514,073 GBP2020-10-31
Amounts Owed to Related Parties
911,118 GBP2021-12-31
Taxation/Social Security Payable
23,496 GBP2021-12-31
12,560 GBP2020-10-31
Other Creditors
212,752 GBP2021-12-31
160,140 GBP2020-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
24,721 GBP2021-12-31
34,944 GBP2020-10-31
Par Value of Share
Class 1 ordinary share
12020-11-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500 shares2021-12-31
1,000 shares2020-10-31
Other Remaining Borrowings
Current
904,767 GBP2020-10-31
Total Borrowings
Current
920,810 GBP2020-10-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
16,028 GBP2020-10-31
Minimum gross finance lease payments owing
16,028 GBP2020-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
50,000 GBP2021-12-31
Between two and five year
55,208 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
105,208 GBP2021-12-31