(expand)Cost of Sales
-7,021,527 GBP2023-12-01 ~ 2024-11-30
-5,164,369 GBP2022-07-01 ~ 2023-11-30
Gross Profit/Loss
3,213,411 GBP2023-12-01 ~ 2024-11-30
2,488,127 GBP2022-07-01 ~ 2023-11-30
Administrative Expenses
-2,671,525 GBP2023-12-01 ~ 2024-11-30
-1,940,956 GBP2022-07-01 ~ 2023-11-30
Operating Profit/Loss
597,003 GBP2023-12-01 ~ 2024-11-30
551,771 GBP2022-07-01 ~ 2023-11-30
Profit/Loss on Ordinary Activities Before Tax
99,427 GBP2023-12-01 ~ 2024-11-30
256,845 GBP2022-07-01 ~ 2023-11-30
Profit/Loss
204,328 GBP2023-12-01 ~ 2024-11-30
335,465 GBP2022-07-01 ~ 2023-11-30
Property, Plant & Equipment
3,041,166 GBP2024-11-30
3,523,209 GBP2023-11-30
Fixed Assets
3,041,166 GBP2024-11-30
3,523,209 GBP2023-11-30
Total Inventories
2,835,720 GBP2024-11-30
2,366,673 GBP2023-11-30
Debtors
Current
2,591,951 GBP2024-11-30
2,465,436 GBP2023-11-30
Cash at bank and in hand
9,202 GBP2024-11-30
534 GBP2023-11-30
Current Assets
5,436,873 GBP2024-11-30
4,832,643 GBP2023-11-30
Creditors
Current, Amounts falling due within one year
-5,159,531 GBP2024-11-30
-4,562,195 GBP2023-11-30
Net Current Assets/Liabilities
277,342 GBP2024-11-30
270,448 GBP2023-11-30
Total Assets Less Current Liabilities
3,318,508 GBP2024-11-30
3,793,657 GBP2023-11-30
Creditors
Non-current, Amounts falling due after one year
-780,433 GBP2024-11-30
-1,329,395 GBP2023-11-30
Net Assets/Liabilities
1,824,173 GBP2024-11-30
1,622,845 GBP2023-11-30
Equity
Called up share capital
132 GBP2024-11-30
132 GBP2023-11-30
200 GBP2022-07-01
Share premium
53,713 GBP2024-11-30
53,713 GBP2023-11-30
53,713 GBP2022-07-01
Revaluation reserve
40,871 GBP2024-11-30
40,871 GBP2023-11-30
46,321 GBP2022-07-01
Capital redemption reserve
118 GBP2024-11-30
118 GBP2023-11-30
50 GBP2022-07-01
Retained earnings (accumulated losses)
1,729,339 GBP2024-11-30
1,528,011 GBP2023-11-30
1,313,929 GBP2022-07-01
Equity
1,824,173 GBP2024-11-30
1,622,845 GBP2023-11-30
1,414,213 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
204,328 GBP2023-12-01 ~ 2024-11-30
335,465 GBP2022-07-01 ~ 2023-11-30
Dividends Paid
Retained earnings (accumulated losses)
-3,000 GBP2023-12-01 ~ 2024-11-30
-16,000 GBP2022-07-01 ~ 2023-11-30
Dividends Paid
-3,000 GBP2023-12-01 ~ 2024-11-30
-16,000 GBP2022-07-01 ~ 2023-11-30
Property, Plant & Equipment - Depreciation Expense
536,456 GBP2023-12-01 ~ 2024-11-30
377,155 GBP2022-07-01 ~ 2023-11-30
Cash and Cash Equivalents
-157,359 GBP2024-11-30
-173,711 GBP2023-11-30
143,745 GBP2022-07-01
Bank Overdrafts
-166,561 GBP2024-11-30
-174,245 GBP2023-11-30
Wages/Salaries
2,994,822 GBP2023-12-01 ~ 2024-11-30
2,055,940 GBP2022-07-01 ~ 2023-11-30
Social Security Costs
286,577 GBP2023-12-01 ~ 2024-11-30
215,313 GBP2022-07-01 ~ 2023-11-30
Staff Costs/Employee Benefits Expense
3,283,099 GBP2023-12-01 ~ 2024-11-30
2,272,453 GBP2022-07-01 ~ 2023-11-30
Director Remuneration
242,427 GBP2023-12-01 ~ 2024-11-30
172,035 GBP2022-07-01 ~ 2023-11-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-83,515 GBP2023-12-01 ~ 2024-11-30
52,605 GBP2022-07-01 ~ 2023-11-30
Tax Expense/Credit at Applicable Tax Rate
24,857 GBP2023-12-01 ~ 2024-11-30
52,653 GBP2022-07-01 ~ 2023-11-30
Dividends Paid on Shares
3,000 GBP2023-12-01 ~ 2024-11-30
16,000 GBP2022-07-01 ~ 2023-11-30
Intangible Assets - Gross Cost
Goodwill
10,000 GBP2024-11-30
10,000 GBP2023-11-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
10,000 GBP2024-11-30
10,000 GBP2023-11-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,946,532 GBP2024-11-30
6,880,379 GBP2023-11-30
Motor vehicles
322,927 GBP2024-11-30
335,707 GBP2023-11-30
Furniture and fittings
1,600 GBP2024-11-30
1,600 GBP2023-11-30
Office equipment
11,121 GBP2024-11-30
10,081 GBP2023-11-30
Property, Plant & Equipment - Gross Cost
7,282,180 GBP2024-11-30
7,227,767 GBP2023-11-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-12,780 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Other Disposals
-12,780 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,582,016 GBP2023-11-30
Motor vehicles
112,727 GBP2023-11-30
Furniture and fittings
1,600 GBP2023-11-30
Office equipment
8,215 GBP2023-11-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,704,558 GBP2023-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
476,425 GBP2023-12-01 ~ 2024-11-30
Owned/Freehold
536,456 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,058,441 GBP2024-11-30
Motor vehicles
172,758 GBP2024-11-30
Furniture and fittings
1,600 GBP2024-11-30
Office equipment
8,215 GBP2024-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,241,014 GBP2024-11-30
Property, Plant & Equipment
Plant and equipment
2,888,091 GBP2024-11-30
3,298,363 GBP2023-11-30
Motor vehicles
150,169 GBP2024-11-30
222,980 GBP2023-11-30
Office equipment
2,906 GBP2024-11-30
1,866 GBP2023-11-30
Under hire purchased contracts or finance leases, Plant and equipment
452,761 GBP2024-11-30
Plant and equipment, Under hire purchased contracts or finance leases
552,840 GBP2023-11-30
Under hire purchased contracts or finance leases
452,761 GBP2024-11-30
552,840 GBP2023-11-30
Raw materials and consumables
1,508,105 GBP2024-11-30
1,669,418 GBP2023-11-30
Value of work in progress
849,698 GBP2024-11-30
683,318 GBP2023-11-30
Finished Goods/Goods for Resale
477,917 GBP2024-11-30
13,937 GBP2023-11-30
Trade Debtors/Trade Receivables
Current
1,883,497 GBP2024-11-30
1,843,894 GBP2023-11-30
Other Debtors
Current
568,369 GBP2024-11-30
449,898 GBP2023-11-30
Prepayments/Accrued Income
Current
140,085 GBP2024-11-30
171,644 GBP2023-11-30
Bank Overdrafts
Current
166,561 GBP2024-11-30
174,245 GBP2023-11-30
Bank Borrowings
Current
244,790 GBP2024-11-30
183,879 GBP2023-11-30
Other Remaining Borrowings
Current
2,378,230 GBP2024-11-30
2,071,496 GBP2023-11-30
Trade Creditors/Trade Payables
Current
1,619,679 GBP2024-11-30
1,294,515 GBP2023-11-30
Taxation/Social Security Payable
Current
151,203 GBP2024-11-30
115,574 GBP2023-11-30
Finance Lease Liabilities - Total Present Value
Current
399,614 GBP2024-11-30
394,171 GBP2023-11-30
Other Creditors
Current
48,035 GBP2024-11-30
10,415 GBP2023-11-30
Accrued Liabilities/Deferred Income
Current
151,419 GBP2024-11-30
317,900 GBP2023-11-30
Creditors
Current
5,159,531 GBP2024-11-30
4,562,195 GBP2023-11-30
Bank Borrowings
Non-current
583,618 GBP2024-11-30
596,404 GBP2023-11-30
Finance Lease Liabilities - Total Present Value
Non-current
168,832 GBP2024-11-30
691,765 GBP2023-11-30
Other Creditors
Non-current
6,726 GBP2023-11-30
Creditors
Non-current
780,433 GBP2024-11-30
1,329,395 GBP2023-11-30
Bank Borrowings
Current, Amounts falling due within one year
244,790 GBP2024-11-30
183,879 GBP2023-11-30
Total Borrowings
Current, Amounts falling due within one year
2,623,020 GBP2024-11-30
2,255,375 GBP2023-11-30
Bank Borrowings
Between two and five year, Non-current
370,679 GBP2024-11-30
Non-current, Between two and five year
411,648 GBP2023-11-30
Total Borrowings
3,206,638 GBP2024-11-30
2,851,779 GBP2023-11-30
Minimum gross finance lease payments owing
568,446 GBP2024-11-30
973,931 GBP2023-11-30
Net Deferred Tax Liability/Asset
-660,481 GBP2024-11-30
-743,996 GBP2023-11-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
83,515 GBP2023-12-01 ~ 2024-11-30
Deferred Tax Liabilities
Accelerated tax depreciation
-668,437 GBP2024-11-30
-758,172 GBP2023-11-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20 shares2024-11-30
20 shares2023-11-30
Par Value of Share
Class 1 ordinary share
0.102023-12-01 ~ 2024-11-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
700 shares2024-11-30
700 shares2023-11-30
Par Value of Share
Class 3 ordinary share
0.102023-12-01 ~ 2024-11-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
300 shares2024-11-30
300 shares2023-11-30
Par Value of Share
Class 4 ordinary share
0.102023-12-01 ~ 2024-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
175,799 GBP2024-11-30
175,799 GBP2023-11-30
Between one and five year
102,549 GBP2024-11-30
351,598 GBP2023-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
278,348 GBP2024-11-30
527,397 GBP2023-11-30