Average Number of Employees
572022-11-01 ~ 2023-10-31
492021-11-01 ~ 2022-10-31
Turnover/Revenue
23,827,228 GBP2022-11-01 ~ 2023-10-31
19,675,480 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
-20,000,394 GBP2022-11-01 ~ 2023-10-31
-17,405,387 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
3,826,834 GBP2022-11-01 ~ 2023-10-31
2,270,093 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
-3,264,572 GBP2022-11-01 ~ 2023-10-31
-2,596,690 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
594,915 GBP2022-11-01 ~ 2023-10-31
-205,265 GBP2021-11-01 ~ 2022-10-31
Other Interest Receivable/Similar Income (Finance Income)
162,611 GBP2022-11-01 ~ 2023-10-31
25,392 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
710,180 GBP2022-11-01 ~ 2023-10-31
-224,504 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
673,232 GBP2022-11-01 ~ 2023-10-31
-201,389 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
673,232 GBP2022-11-01 ~ 2023-10-31
-201,389 GBP2021-11-01 ~ 2022-10-31
Intangible Assets
7,500 GBP2023-10-31
15,000 GBP2022-10-31
Property, Plant & Equipment
196,994 GBP2023-10-31
270,452 GBP2022-10-31
Fixed Assets
204,494 GBP2023-10-31
285,452 GBP2022-10-31
Debtors
Current
6,643,426 GBP2023-10-31
7,564,883 GBP2022-10-31
Cash at bank and in hand
6,680,300 GBP2023-10-31
7,810,833 GBP2022-10-31
Current Assets
13,323,726 GBP2023-10-31
15,375,716 GBP2022-10-31
Creditors
Current, Amounts falling due within one year
-11,534,663 GBP2023-10-31
-14,027,931 GBP2022-10-31
Net Current Assets/Liabilities
1,789,063 GBP2023-10-31
1,347,785 GBP2022-10-31
Total Assets Less Current Liabilities
1,993,557 GBP2023-10-31
1,633,237 GBP2022-10-31
Creditors
Non-current, Amounts falling due after one year
-554,933 GBP2023-10-31
-827,818 GBP2022-10-31
Net Assets/Liabilities
1,403,941 GBP2023-10-31
795,854 GBP2022-10-31
Equity
Called up share capital
70,000 GBP2023-10-31
70,000 GBP2022-10-31
70,000 GBP2021-11-01
Retained earnings (accumulated losses)
1,333,941 GBP2023-10-31
725,854 GBP2022-10-31
927,243 GBP2021-11-01
Equity
1,403,941 GBP2023-10-31
795,854 GBP2022-10-31
997,243 GBP2021-11-01
Profit/Loss
Retained earnings (accumulated losses)
673,232 GBP2022-11-01 ~ 2023-10-31
-201,389 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
Retained earnings (accumulated losses)
-65,145 GBP2022-11-01 ~ 2023-10-31
Dividends Paid
-65,145 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Depreciation Expense
157,340 GBP2022-11-01 ~ 2023-10-31
188,591 GBP2021-11-01 ~ 2022-10-31
Cash and Cash Equivalents
6,680,300 GBP2023-10-31
7,810,833 GBP2022-10-31
6,238,553 GBP2021-11-01
Audit Fees/Expenses
18,150 GBP2022-11-01 ~ 2023-10-31
16,000 GBP2021-11-01 ~ 2022-10-31
Wages/Salaries
1,996,039 GBP2022-11-01 ~ 2023-10-31
1,487,867 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
196,230 GBP2022-11-01 ~ 2023-10-31
155,761 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
2,252,142 GBP2022-11-01 ~ 2023-10-31
1,693,934 GBP2021-11-01 ~ 2022-10-31
Director Remuneration
475,061 GBP2022-11-01 ~ 2023-10-31
383,885 GBP2021-11-01 ~ 2022-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
25,118 GBP2022-11-01 ~ 2023-10-31
-23,104 GBP2021-11-01 ~ 2022-10-31
Tax Expense/Credit at Applicable Tax Rate
159,791 GBP2022-11-01 ~ 2023-10-31
-42,656 GBP2021-11-01 ~ 2022-10-31
Intangible Assets - Gross Cost
Goodwill
75,000 GBP2023-10-31
75,000 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
67,500 GBP2023-10-31
60,000 GBP2022-10-31
Intangible Assets
Goodwill
7,500 GBP2023-10-31
15,000 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,998,753 GBP2023-10-31
1,917,790 GBP2022-10-31
Motor vehicles
51,138 GBP2023-10-31
51,138 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
2,270,403 GBP2023-10-31
2,186,520 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,706,717 GBP2022-10-31
Motor vehicles
13,518 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,916,068 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
127,708 GBP2022-11-01 ~ 2023-10-31
Owned/Freehold
149,759 GBP2022-11-01 ~ 2023-10-31
Motor vehicles, Under hire purchased contracts or finance leases
7,582 GBP2022-11-01 ~ 2023-10-31
Under hire purchased contracts or finance leases
7,582 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,834,425 GBP2023-10-31
Motor vehicles
21,100 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,073,409 GBP2023-10-31
Property, Plant & Equipment
Plant and equipment
164,328 GBP2023-10-31
211,073 GBP2022-10-31
Motor vehicles
30,038 GBP2023-10-31
37,620 GBP2022-10-31
Land and buildings
2,628 GBP2023-10-31
21,759 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
6,521,626 GBP2023-10-31
7,446,543 GBP2022-10-31
Other Debtors
Current
31,256 GBP2023-10-31
70,173 GBP2022-10-31
Prepayments/Accrued Income
Current
46,450 GBP2023-10-31
48,167 GBP2022-10-31
Bank Borrowings
Current
275,000 GBP2023-10-31
275,000 GBP2022-10-31
Trade Creditors/Trade Payables
Current
10,953,402 GBP2023-10-31
13,673,296 GBP2022-10-31
Corporation Tax Payable
Current
11,830 GBP2023-10-31
Taxation/Social Security Payable
Current
66,930 GBP2023-10-31
43,310 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Current
14,124 GBP2022-10-31
Other Creditors
Current
209,951 GBP2023-10-31
6,201 GBP2022-10-31
Accrued Liabilities/Deferred Income
Current
17,550 GBP2023-10-31
16,000 GBP2022-10-31
Creditors
Current
11,534,663 GBP2023-10-31
14,027,931 GBP2022-10-31
Bank Borrowings
Non-current
275,000 GBP2023-10-31
550,000 GBP2022-10-31
Amounts owed to group undertakings
Non-current
279,933 GBP2023-10-31
277,818 GBP2022-10-31
Creditors
Non-current
554,933 GBP2023-10-31
827,818 GBP2022-10-31
Bank Borrowings
Current, Amounts falling due within one year
275,000 GBP2023-10-31
275,000 GBP2022-10-31
Non-current, Between one and two years
275,000 GBP2023-10-31
275,000 GBP2022-10-31
Non-current, Between two and five year
275,000 GBP2022-10-31
Total Borrowings
550,000 GBP2023-10-31
825,000 GBP2022-10-31
Minimum gross finance lease payments owing
14,124 GBP2022-10-31
Net Deferred Tax Liability/Asset
-34,683 GBP2023-10-31
-9,565 GBP2022-10-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-25,118 GBP2022-11-01 ~ 2023-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
-34,683 GBP2023-10-31
-47,065 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
70,000 shares2023-10-31
70,000 shares2022-10-31
Par Value of Share
Class 1 ordinary share
1.002022-11-01 ~ 2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
109,648 GBP2023-10-31
109,023 GBP2022-10-31
Between one and five year
413,495 GBP2023-10-31
424,251 GBP2022-10-31
More than five year
41,205 GBP2023-10-31
140,097 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
564,348 GBP2023-10-31
673,371 GBP2022-10-31