Turnover/Revenue
13,040,458 GBP2020-11-01 ~ 2021-12-31
9,603,507 GBP2019-11-01 ~ 2020-10-31
Cost of Sales
-10,638,162 GBP2020-11-01 ~ 2021-12-31
-7,885,943 GBP2019-11-01 ~ 2020-10-31
Gross Profit/Loss
2,402,296 GBP2020-11-01 ~ 2021-12-31
1,717,564 GBP2019-11-01 ~ 2020-10-31
Distribution Costs
-827,705 GBP2020-11-01 ~ 2021-12-31
-667,958 GBP2019-11-01 ~ 2020-10-31
Administrative Expenses
-1,370,131 GBP2020-11-01 ~ 2021-12-31
-890,185 GBP2019-11-01 ~ 2020-10-31
Profit/Loss on Ordinary Activities Before Tax
61,993 GBP2020-11-01 ~ 2021-12-31
132,634 GBP2019-11-01 ~ 2020-10-31
Profit/Loss
75,965 GBP2020-11-01 ~ 2021-12-31
104,494 GBP2019-11-01 ~ 2020-10-31
Property, Plant & Equipment
209,248 GBP2021-12-31
1,481,712 GBP2020-10-31
Fixed Assets
210,448 GBP2021-12-31
1,482,912 GBP2020-10-31
Total Inventories
949,530 GBP2021-12-31
622,566 GBP2020-10-31
Debtors
3,338,554 GBP2021-12-31
4,444,754 GBP2020-10-31
Cash at bank and in hand
128,557 GBP2021-12-31
343,420 GBP2020-10-31
Current Assets
4,416,641 GBP2021-12-31
5,410,740 GBP2020-10-31
Net Current Assets/Liabilities
963,040 GBP2021-12-31
-288,142 GBP2020-10-31
Total Assets Less Current Liabilities
1,173,488 GBP2021-12-31
1,194,770 GBP2020-10-31
Net Assets/Liabilities
1,158,262 GBP2021-12-31
1,082,297 GBP2020-10-31
Equity
Called up share capital
510 GBP2021-12-31
510 GBP2020-10-31
510 GBP2019-10-31
Share premium
449,340 GBP2021-12-31
449,340 GBP2020-10-31
449,340 GBP2019-10-31
Capital redemption reserve
490 GBP2021-12-31
490 GBP2020-10-31
490 GBP2019-10-31
Revaluation reserve
243,795 GBP2020-10-31
244,111 GBP2019-10-31
Retained earnings (accumulated losses)
707,922 GBP2021-12-31
388,162 GBP2020-10-31
283,352 GBP2019-10-31
Equity
1,158,262 GBP2021-12-31
1,082,297 GBP2020-10-31
977,803 GBP2019-10-31
Profit/Loss
Retained earnings (accumulated losses)
75,965 GBP2020-11-01 ~ 2021-12-31
104,494 GBP2019-11-01 ~ 2020-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
75,965 GBP2020-11-01 ~ 2021-12-31
104,494 GBP2019-11-01 ~ 2020-10-31
Comprehensive Income/Expense
75,965 GBP2020-11-01 ~ 2021-12-31
104,494 GBP2019-11-01 ~ 2020-10-31
Property, Plant & Equipment - Depreciation Expense
67,169 GBP2020-11-01 ~ 2021-12-31
83,002 GBP2019-11-01 ~ 2020-10-31
Wages/Salaries
867,335 GBP2020-11-01 ~ 2021-12-31
745,133 GBP2019-11-01 ~ 2020-10-31
Social Security Costs
94,968 GBP2020-11-01 ~ 2021-12-31
91,464 GBP2019-11-01 ~ 2020-10-31
Staff Costs/Employee Benefits Expense
1,039,785 GBP2020-11-01 ~ 2021-12-31
901,130 GBP2019-11-01 ~ 2020-10-31
Average number of employees in administration and support functions
72020-11-01 ~ 2021-12-31
62019-11-01 ~ 2020-10-31
Average Number of Employees
202020-11-01 ~ 2021-12-31
202019-11-01 ~ 2020-10-31
Director Remuneration
296,453 GBP2020-11-01 ~ 2021-12-31
306,581 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
2,723 GBP2020-11-01 ~ 2021-12-31
-8,024 GBP2019-11-01 ~ 2020-10-31
Tax Expense/Credit at Applicable Tax Rate
11,779 GBP2020-11-01 ~ 2021-12-31
25,200 GBP2019-11-01 ~ 2020-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
15,226 GBP2021-12-31
12,503 GBP2020-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings
7,414 GBP2021-12-31
1,232,414 GBP2020-10-31
Tools/Equipment for furniture and fittings
66,251 GBP2021-12-31
67,396 GBP2020-10-31
Motor vehicles
429,501 GBP2021-12-31
596,951 GBP2020-10-31
Other
131,543 GBP2021-12-31
84,765 GBP2020-10-31
Property, Plant & Equipment - Gross Cost
652,555 GBP2021-12-31
2,003,190 GBP2020-10-31
Property, Plant & Equipment - Disposals
Land and buildings
-1,225,000 GBP2020-11-01 ~ 2021-12-31
Tools/Equipment for furniture and fittings
-1,145 GBP2020-11-01 ~ 2021-12-31
Motor vehicles
-167,450 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-1,397,413 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
506 GBP2021-12-31
8,289 GBP2020-10-31
Tools/Equipment for furniture and fittings
46,653 GBP2021-12-31
43,384 GBP2020-10-31
Motor vehicles
327,160 GBP2021-12-31
419,252 GBP2020-10-31
Other
53,168 GBP2021-12-31
33,278 GBP2020-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
443,307 GBP2021-12-31
521,478 GBP2020-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
148 GBP2020-11-01 ~ 2021-12-31
Tools/Equipment for furniture and fittings
4,157 GBP2020-11-01 ~ 2021-12-31
Motor vehicles
42,138 GBP2020-11-01 ~ 2021-12-31
Other
19,890 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
67,169 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-7,931 GBP2020-11-01 ~ 2021-12-31
Tools/Equipment for furniture and fittings
-888 GBP2020-11-01 ~ 2021-12-31
Motor vehicles
-134,230 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-145,340 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings
6,908 GBP2021-12-31
1,224,125 GBP2020-10-31
Tools/Equipment for furniture and fittings
19,598 GBP2021-12-31
24,012 GBP2020-10-31
Motor vehicles
102,341 GBP2021-12-31
177,699 GBP2020-10-31
Other
78,375 GBP2021-12-31
51,487 GBP2020-10-31
Finished Goods/Goods for Resale
949,530 GBP2021-12-31
622,566 GBP2020-10-31
Trade Debtors/Trade Receivables
2,115,799 GBP2021-12-31
3,330,909 GBP2020-10-31
Other Debtors
1,161,423 GBP2021-12-31
1,073,505 GBP2020-10-31
Prepayments
38,907 GBP2021-12-31
40,340 GBP2020-10-31
Debtors
Current
3,338,554 GBP2021-12-31
4,444,754 GBP2020-10-31
Total Borrowings
Current, Amounts falling due within one year
2,036,115 GBP2020-10-31
Trade Creditors/Trade Payables
1,405,606 GBP2021-12-31
2,776,359 GBP2020-10-31
Amounts Owed to Related Parties
1,986,062 GBP2021-12-31
Taxation/Social Security Payable
25,796 GBP2020-10-31
Other Creditors
3,421 GBP2021-12-31
666,228 GBP2020-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
15,226 GBP2021-12-31
12,503 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
510 shares2021-12-31
510 shares2020-10-31
Bank Borrowings
Non-current
99,970 GBP2020-10-31
Current
63,185 GBP2020-10-31
Other Remaining Borrowings
Current
1,955,005 GBP2020-10-31
Total Borrowings
Current
2,036,115 GBP2020-10-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
16,955 GBP2020-10-31
Minimum gross finance lease payments owing
16,955 GBP2020-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
206,046 GBP2021-12-31
94,830 GBP2020-10-31
Between two and five year
466,378 GBP2021-12-31
181,758 GBP2020-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
672,424 GBP2021-12-31
276,588 GBP2020-10-31