Par Value of Share
Class 1 ordinary share
12022-11-01 ~ 2023-10-31
Turnover/Revenue
6,171,672 GBP2022-11-01 ~ 2023-10-31
6,518,007 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
3,198,970 GBP2022-11-01 ~ 2023-10-31
2,955,833 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
2,972,702 GBP2022-11-01 ~ 2023-10-31
3,562,174 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
3,266,967 GBP2022-11-01 ~ 2023-10-31
3,281,458 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
1,420,786 GBP2022-11-01 ~ 2023-10-31
280,716 GBP2021-11-01 ~ 2022-10-31
Interest Payable/Similar Charges (Finance Costs)
264,102 GBP2022-11-01 ~ 2023-10-31
110,917 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
1,156,684 GBP2022-11-01 ~ 2023-10-31
169,799 GBP2021-11-01 ~ 2022-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
229,919 GBP2022-11-01 ~ 2023-10-31
32,087 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
926,765 GBP2022-11-01 ~ 2023-10-31
137,712 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
926,765 GBP2022-11-01 ~ 2023-10-31
137,712 GBP2021-11-01 ~ 2022-10-31
Total Inventories
57,575 GBP2023-10-31
46,319 GBP2022-10-31
Debtors
7,667,248 GBP2023-10-31
5,638,930 GBP2022-10-31
Cash at bank and in hand
60,446 GBP2023-10-31
130,277 GBP2022-10-31
Current Assets
7,785,269 GBP2023-10-31
5,815,526 GBP2022-10-31
Creditors
Current
3,121,884 GBP2023-10-31
3,462,372 GBP2022-10-31
Net Current Assets/Liabilities
4,663,385 GBP2023-10-31
2,353,154 GBP2022-10-31
Total Assets Less Current Liabilities
4,663,385 GBP2023-10-31
2,353,154 GBP2022-10-31
Net Assets/Liabilities
2,616,599 GBP2023-10-31
1,689,834 GBP2022-10-31
Equity
Called up share capital
3,000,000 GBP2023-10-31
3,000,000 GBP2022-10-31
3,000,000 GBP2021-10-31
Retained earnings (accumulated losses)
-383,401 GBP2023-10-31
-1,310,166 GBP2022-10-31
-1,447,878 GBP2021-10-31
Equity
2,616,599 GBP2023-10-31
1,689,834 GBP2022-10-31
1,552,122 GBP2021-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
926,765 GBP2022-11-01 ~ 2023-10-31
137,712 GBP2021-11-01 ~ 2022-10-31
Wages/Salaries
2,655,380 GBP2022-11-01 ~ 2023-10-31
2,609,882 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
217,864 GBP2022-11-01 ~ 2023-10-31
210,186 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
39,358 GBP2022-11-01 ~ 2023-10-31
37,535 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
2,912,602 GBP2022-11-01 ~ 2023-10-31
2,857,603 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
892022-11-01 ~ 2023-10-31
852021-11-01 ~ 2022-10-31
Director Remuneration
25,500 GBP2022-11-01 ~ 2023-10-31
70,625 GBP2021-11-01 ~ 2022-10-31
Audit Fees/Expenses
12,500 GBP2022-11-01 ~ 2023-10-31
12,000 GBP2021-11-01 ~ 2022-10-31
Current Tax for the Period
22,949 GBP2022-11-01 ~ 2023-10-31
Tax Expense/Credit at Applicable Tax Rate
219,770 GBP2022-11-01 ~ 2023-10-31
32,262 GBP2021-11-01 ~ 2022-10-31
Raw Materials
57,575 GBP2023-10-31
46,319 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
113,306 GBP2023-10-31
280,471 GBP2022-10-31
Amounts Owed by Group Undertakings
Current
4,451,982 GBP2023-10-31
3,742,867 GBP2022-10-31
Other Debtors
Current
2,905,040 GBP2023-10-31
1,221,380 GBP2022-10-31
Prepayments/Accrued Income
Current
89,207 GBP2023-10-31
84,488 GBP2022-10-31
Debtors
Current, Amounts falling due within one year
7,667,248 GBP2023-10-31
5,638,930 GBP2022-10-31
Bank Borrowings/Overdrafts
Current
394,558 GBP2023-10-31
468,625 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Current
454,449 GBP2023-10-31
145,981 GBP2022-10-31
Trade Creditors/Trade Payables
Current
585,750 GBP2023-10-31
480,637 GBP2022-10-31
Corporation Tax Payable
Current
22,949 GBP2023-10-31
Other Taxation & Social Security Payable
Current
56,691 GBP2023-10-31
164,848 GBP2022-10-31
Other Creditors
Current
345,872 GBP2023-10-31
675,549 GBP2022-10-31
Accrued Liabilities/Deferred Income
Current
549,909 GBP2023-10-31
643,841 GBP2022-10-31
Bank Borrowings/Overdrafts
Non-current
1,522,094 GBP2023-10-31
372,373 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Non-current
520,341 GBP2023-10-31
278,779 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
600,000 GBP2023-10-31
600,000 GBP2022-10-31
Between one and five year
2,400,000 GBP2023-10-31
2,400,000 GBP2022-10-31
More than five year
4,744,716 GBP2023-10-31
5,344,716 GBP2022-10-31
All periods
7,744,716 GBP2023-10-31
8,344,716 GBP2022-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-45,375 GBP2023-10-31
-252,345 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,000,000 shares2023-10-31
Profit/Loss
Retained earnings (accumulated losses)
926,765 GBP2022-11-01 ~ 2023-10-31