Par Value of Share
Class 1 ordinary share
12021-12-01 ~ 2022-11-30
Class 2 ordinary share
12021-12-01 ~ 2022-11-30
Class 3 ordinary share
12021-12-01 ~ 2022-11-30
Turnover/Revenue
24,620,628 GBP2021-12-01 ~ 2022-11-30
19,494,844 GBP2020-12-01 ~ 2021-11-30
Cost of Sales
19,973,039 GBP2021-12-01 ~ 2022-11-30
15,751,525 GBP2020-12-01 ~ 2021-11-30
Gross Profit/Loss
4,647,589 GBP2021-12-01 ~ 2022-11-30
3,743,319 GBP2020-12-01 ~ 2021-11-30
Administrative Expenses
2,580,842 GBP2021-12-01 ~ 2022-11-30
2,106,292 GBP2020-12-01 ~ 2021-11-30
Operating Profit/Loss
2,210,698 GBP2021-12-01 ~ 2022-11-30
1,846,735 GBP2020-12-01 ~ 2021-11-30
Other Interest Receivable/Similar Income (Finance Income)
2,848 GBP2021-12-01 ~ 2022-11-30
819 GBP2020-12-01 ~ 2021-11-30
Interest Payable/Similar Charges (Finance Costs)
31,254 GBP2021-12-01 ~ 2022-11-30
17,272 GBP2020-12-01 ~ 2021-11-30
Profit/Loss on Ordinary Activities Before Tax
2,182,292 GBP2021-12-01 ~ 2022-11-30
1,830,282 GBP2020-12-01 ~ 2021-11-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
421,413 GBP2021-12-01 ~ 2022-11-30
355,207 GBP2020-12-01 ~ 2021-11-30
Profit/Loss
1,760,879 GBP2021-12-01 ~ 2022-11-30
1,475,075 GBP2020-12-01 ~ 2021-11-30
Comprehensive Income/Expense
650,904 GBP2021-12-01 ~ 2022-11-30
1,475,075 GBP2020-12-01 ~ 2021-11-30
Property, Plant & Equipment
760,405 GBP2022-11-30
761,799 GBP2021-11-30
Total Inventories
439,398 GBP2022-11-30
145,735 GBP2021-11-30
Debtors
5,551,980 GBP2022-11-30
3,815,359 GBP2021-11-30
Cash at bank and in hand
3,011,673 GBP2022-11-30
3,112,731 GBP2021-11-30
Current Assets
9,003,051 GBP2022-11-30
7,073,825 GBP2021-11-30
Creditors
Current
3,691,918 GBP2022-11-30
2,275,139 GBP2021-11-30
Net Current Assets/Liabilities
5,311,133 GBP2022-11-30
4,798,686 GBP2021-11-30
Total Assets Less Current Liabilities
6,071,538 GBP2022-11-30
5,560,485 GBP2021-11-30
Creditors
Non-current
-364,682 GBP2022-11-30
-464,384 GBP2021-11-30
Net Assets/Liabilities
5,572,186 GBP2022-11-30
5,001,307 GBP2021-11-30
Equity
Called up share capital
150,075 GBP2022-11-30
150,100 GBP2021-11-30
150,100 GBP2020-11-30
Capital redemption reserve
25 GBP2022-11-30
Retained earnings (accumulated losses)
5,422,086 GBP2022-11-30
4,851,207 GBP2021-11-30
3,556,132 GBP2020-11-30
Equity
5,572,186 GBP2022-11-30
5,001,307 GBP2021-11-30
3,706,232 GBP2020-11-30
Dividends Paid
Retained earnings (accumulated losses)
-80,000 GBP2021-12-01 ~ 2022-11-30
-180,000 GBP2020-12-01 ~ 2021-11-30
Dividends Paid
-80,000 GBP2021-12-01 ~ 2022-11-30
-180,000 GBP2020-12-01 ~ 2021-11-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
650,879 GBP2021-12-01 ~ 2022-11-30
1,475,075 GBP2020-12-01 ~ 2021-11-30
Issue of Equity Instruments
Called up share capital
-25 GBP2021-12-01 ~ 2022-11-30
Issue of Equity Instruments
-25 GBP2021-12-01 ~ 2022-11-30
Wages/Salaries
1,759,558 GBP2021-12-01 ~ 2022-11-30
1,695,401 GBP2020-12-01 ~ 2021-11-30
Social Security Costs
196,941 GBP2021-12-01 ~ 2022-11-30
188,240 GBP2020-12-01 ~ 2021-11-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
256,806 GBP2021-12-01 ~ 2022-11-30
90,963 GBP2020-12-01 ~ 2021-11-30
Staff Costs/Employee Benefits Expense
2,213,305 GBP2021-12-01 ~ 2022-11-30
1,974,604 GBP2020-12-01 ~ 2021-11-30
Average Number of Employees
532021-12-01 ~ 2022-11-30
382020-12-01 ~ 2021-11-30
Director Remuneration
465,542 GBP2021-12-01 ~ 2022-11-30
485,871 GBP2020-12-01 ~ 2021-11-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
21,030 GBP2021-12-01 ~ 2022-11-30
24,508 GBP2020-12-01 ~ 2021-11-30
Audit Fees/Expenses
17,000 GBP2021-12-01 ~ 2022-11-30
15,000 GBP2020-12-01 ~ 2021-11-30
Current Tax for the Period
418,269 GBP2021-12-01 ~ 2022-11-30
347,285 GBP2020-12-01 ~ 2021-11-30
Tax Expense/Credit at Applicable Tax Rate
414,635 GBP2021-12-01 ~ 2022-11-30
347,754 GBP2020-12-01 ~ 2021-11-30
Property, Plant & Equipment - Gross Cost
Land and buildings
770,868 GBP2022-11-30
770,868 GBP2021-11-30
Improvements to leasehold property
109,172 GBP2022-11-30
109,172 GBP2021-11-30
Plant and equipment
129,555 GBP2022-11-30
121,399 GBP2021-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
60,193 GBP2022-11-30
50,775 GBP2021-11-30
Improvements to leasehold property
109,172 GBP2022-11-30
109,172 GBP2021-11-30
Plant and equipment
101,457 GBP2022-11-30
91,220 GBP2021-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
9,418 GBP2021-12-01 ~ 2022-11-30
Plant and equipment
10,237 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment
Land and buildings
710,675 GBP2022-11-30
720,093 GBP2021-11-30
Plant and equipment
28,098 GBP2022-11-30
30,179 GBP2021-11-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
3,315 GBP2022-11-30
3,315 GBP2021-11-30
Motor vehicles
8,850 GBP2022-11-30
21,850 GBP2021-11-30
Computers
46,487 GBP2022-11-30
35,007 GBP2021-11-30
Property, Plant & Equipment - Gross Cost
1,068,247 GBP2022-11-30
1,061,611 GBP2021-11-30
Property, Plant & Equipment - Disposals
Motor vehicles
-13,000 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Disposals
-13,000 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
3,315 GBP2022-11-30
3,315 GBP2021-11-30
Motor vehicles
8,850 GBP2022-11-30
20,475 GBP2021-11-30
Computers
24,855 GBP2022-11-30
24,855 GBP2021-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
307,842 GBP2022-11-30
299,812 GBP2021-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
1,375 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
21,030 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-13,000 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-13,000 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment
Computers
21,632 GBP2022-11-30
10,152 GBP2021-11-30
Motor vehicles
1,375 GBP2021-11-30
Merchandise
246,654 GBP2022-11-30
41,126 GBP2021-11-30
Value of work in progress
192,744 GBP2022-11-30
104,609 GBP2021-11-30
Trade Debtors/Trade Receivables
Current
2,702,178 GBP2022-11-30
1,723,826 GBP2021-11-30
Other Debtors
Current
161,500 GBP2022-11-30
172,355 GBP2021-11-30
Prepayments
Current
294,396 GBP2022-11-30
285,760 GBP2021-11-30
Debtors
Amounts falling due within one year, Current
5,551,980 GBP2022-11-30
3,815,359 GBP2021-11-30
Bank Borrowings/Overdrafts
Current
100,183 GBP2022-11-30
99,599 GBP2021-11-30
Other Remaining Borrowings
Current
268,456 GBP2022-11-30
240,959 GBP2021-11-30
Trade Creditors/Trade Payables
Current
1,753,103 GBP2022-11-30
994,489 GBP2021-11-30
Corporation Tax Payable
Current
189,116 GBP2022-11-30
167,358 GBP2021-11-30
Other Taxation & Social Security Payable
Current
100,584 GBP2022-11-30
80,298 GBP2021-11-30
Other Creditors
Current
25,895 GBP2022-11-30
13,999 GBP2021-11-30
Accrued Liabilities
Current
602,041 GBP2022-11-30
571,598 GBP2021-11-30
Bank Borrowings/Overdrafts
Non-current
364,682 GBP2022-11-30
464,384 GBP2021-11-30
Bank Borrowings
Non-current, Between one and two years
100,784 GBP2022-11-30
100,182 GBP2021-11-30
Non-current, Between two and five year
206,143 GBP2022-11-30
284,229 GBP2021-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
346,042 GBP2022-11-30
284,520 GBP2021-11-30
Between one and five year
335,936 GBP2022-11-30
228,533 GBP2021-11-30
All periods
681,978 GBP2022-11-30
513,053 GBP2021-11-30
Bank Borrowings
Secured
464,865 GBP2022-11-30
563,983 GBP2021-11-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
22,938 GBP2022-11-30
19,794 GBP2021-11-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75 shares2022-11-30
Class 2 ordinary share
25 shares2022-11-30
Class 3 ordinary share
150,000 shares2022-11-30
Profit/Loss
Retained earnings (accumulated losses)
1,760,879 GBP2021-12-01 ~ 2022-11-30