Average Number of Employees
612022-11-01 ~ 2023-10-31
Profit/Loss
882,803 GBP2022-11-01 ~ 2023-10-31
774,192 GBP2021-11-01 ~ 2022-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
89,861 GBP2023-10-31
52,115 GBP2022-10-31
Turnover/Revenue
10,156,796 GBP2022-11-01 ~ 2023-10-31
10,655,425 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
-6,463,527 GBP2022-11-01 ~ 2023-10-31
-7,663,942 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
3,693,269 GBP2022-11-01 ~ 2023-10-31
2,991,483 GBP2021-11-01 ~ 2022-10-31
Distribution Costs
-236,363 GBP2022-11-01 ~ 2023-10-31
-246,056 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
-2,152,897 GBP2022-11-01 ~ 2023-10-31
-1,732,884 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
1,304,009 GBP2022-11-01 ~ 2023-10-31
1,050,308 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
1,156,675 GBP2022-11-01 ~ 2023-10-31
967,262 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
882,803 GBP2022-11-01 ~ 2023-10-31
774,192 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment
380,327 GBP2023-10-31
236,854 GBP2022-10-31
Total Inventories
379,524 GBP2023-10-31
443,342 GBP2022-10-31
Debtors
5,539,212 GBP2023-10-31
5,629,386 GBP2022-10-31
Cash at bank and in hand
15,770 GBP2023-10-31
475,199 GBP2022-10-31
Current Assets
5,934,506 GBP2023-10-31
6,547,927 GBP2022-10-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
-335,597 GBP2023-10-31
-275,693 GBP2022-10-31
Trade Creditors/Trade Payables
Amounts falling due within one year
-1,686,029 GBP2023-10-31
-1,911,865 GBP2022-10-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
-70,000 GBP2023-10-31
-23,925 GBP2022-10-31
Creditors
Amounts falling due within one year
-4,151,579 GBP2023-10-31
-4,309,898 GBP2022-10-31
Net Current Assets/Liabilities
1,782,927 GBP2023-10-31
2,238,029 GBP2022-10-31
Total Assets Less Current Liabilities
2,163,254 GBP2023-10-31
2,474,883 GBP2022-10-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
-664,524 GBP2023-10-31
-850,454 GBP2022-10-31
Creditors
Amounts falling due after one year
-712,257 GBP2023-10-31
-915,824 GBP2022-10-31
Net Assets/Liabilities
1,361,136 GBP2023-10-31
1,506,944 GBP2022-10-31
Equity
Called up share capital
162 GBP2023-10-31
162 GBP2022-10-31
162 GBP2021-10-31
Share premium
6,955 GBP2023-10-31
6,955 GBP2022-10-31
6,955 GBP2021-10-31
Retained earnings (accumulated losses)
1,354,019 GBP2023-10-31
1,499,827 GBP2022-10-31
725,635 GBP2021-10-31
Equity
1,361,136 GBP2023-10-31
1,506,944 GBP2022-10-31
Restated amount
1,506,944 GBP2022-10-31
732,752 GBP2021-10-31
Profit/Loss
Retained earnings (accumulated losses)
882,803 GBP2022-11-01 ~ 2023-10-31
774,192 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
882,803 GBP2022-11-01 ~ 2023-10-31
774,192 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
Retained earnings (accumulated losses)
-1,028,611 GBP2022-11-01 ~ 2023-10-31
Dividends Paid
-1,028,611 GBP2022-11-01 ~ 2023-10-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,028,611 GBP2022-11-01 ~ 2023-10-31
Equity - Income/Expense Recognised Directly
-1,028,611 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Depreciation Expense
53,106 GBP2022-11-01 ~ 2023-10-31
75,066 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.152022-11-01 ~ 2023-10-31
Furniture and fittings
0.152022-11-01 ~ 2023-10-31
Computers
0.252022-11-01 ~ 2023-10-31
Wages/Salaries
2,831,657 GBP2022-11-01 ~ 2023-10-31
2,506,386 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
102,739 GBP2022-11-01 ~ 2023-10-31
88,291 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
66,969 GBP2022-11-01 ~ 2023-10-31
24,600 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
3,001,365 GBP2022-11-01 ~ 2023-10-31
2,619,277 GBP2021-11-01 ~ 2022-10-31
Director Remuneration
387,739 GBP2022-11-01 ~ 2023-10-31
291,825 GBP2021-11-01 ~ 2022-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
37,746 GBP2022-11-01 ~ 2023-10-31
-2,545 GBP2021-11-01 ~ 2022-10-31
Tax Expense/Credit at Applicable Tax Rate
289,168 GBP2022-11-01 ~ 2023-10-31
183,909 GBP2021-11-01 ~ 2022-10-31
Dividends Paid on Shares
All ordinary shares
1,028,611 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings
100,598 GBP2023-10-31
100,598 GBP2022-10-31
Plant and equipment
692,082 GBP2023-10-31
516,669 GBP2022-10-31
Furniture and fittings
61,248 GBP2023-10-31
41,869 GBP2022-10-31
Computers
210,407 GBP2023-10-31
208,957 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
1,064,335 GBP2023-10-31
868,093 GBP2022-10-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,500 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Disposals
-1,500 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
100,598 GBP2023-10-31
100,598 GBP2022-10-31
Plant and equipment
366,748 GBP2023-10-31
331,923 GBP2022-10-31
Furniture and fittings
32,831 GBP2023-10-31
29,550 GBP2022-10-31
Computers
183,831 GBP2023-10-31
169,168 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
684,008 GBP2023-10-31
631,239 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
35,162 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
3,281 GBP2022-11-01 ~ 2023-10-31
Computers
14,663 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
53,106 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-337 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-337 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Plant and equipment
325,334 GBP2023-10-31
184,746 GBP2022-10-31
Furniture and fittings
28,417 GBP2023-10-31
12,319 GBP2022-10-31
Computers
26,576 GBP2023-10-31
39,789 GBP2022-10-31
Raw Materials
317,724 GBP2023-10-31
337,588 GBP2022-10-31
Value of work in progress
61,800 GBP2023-10-31
105,754 GBP2022-10-31
Trade Debtors/Trade Receivables
1,379,282 GBP2023-10-31
1,670,573 GBP2022-10-31
Prepayments/Accrued Income
65,149 GBP2023-10-31
68,833 GBP2022-10-31
Amounts owed by directors
243,957 GBP2022-10-31
Other Debtors
155,126 GBP2023-10-31
289,373 GBP2022-10-31
Amounts falling due after one year
7,909 GBP2022-10-31
Corporation Tax Payable
Amounts falling due within one year
428,082 GBP2023-10-31
307,785 GBP2022-10-31
Other Taxation & Social Security Payable
Amounts falling due within one year
179,159 GBP2023-10-31
154,487 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
17,637 GBP2023-10-31
17,637 GBP2022-10-31
Other Creditors
Amounts falling due within one year
1,435,075 GBP2023-10-31
1,618,506 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
47,733 GBP2023-10-31
65,370 GBP2022-10-31
Minimum gross finance lease payments owing
Amounts falling due within one year
27,607 GBP2023-10-31
27,607 GBP2022-10-31
Between one and five year
74,818 GBP2023-10-31
102,425 GBP2022-10-31
Minimum gross finance lease payments owing
102,425 GBP2023-10-31
130,032 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
65,370 GBP2023-10-31
83,007 GBP2022-10-31
Deferred Tax Liabilities
89,861 GBP2023-10-31
52,115 GBP2022-10-31
Par Value of Share
Class 1 ordinary share
0.01 shares2022-11-01 ~ 2023-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
16,190 shares2023-10-31
16,190 shares2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
143,062 GBP2023-10-31
204,680 GBP2022-10-31
Between one and five year
115,452 GBP2023-10-31
258,514 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
258,514 GBP2023-10-31
463,194 GBP2022-10-31