Par Value of Share
Class 1 ordinary share
12022-11-01 ~ 2023-10-31
Class 3 ordinary share
12022-11-01 ~ 2023-10-31
Class 4 ordinary share
12022-11-01 ~ 2023-10-31
Turnover/Revenue
12,965,645 GBP2022-11-01 ~ 2023-10-31
10,528,345 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
10,569,402 GBP2022-11-01 ~ 2023-10-31
8,759,059 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
2,396,243 GBP2022-11-01 ~ 2023-10-31
1,769,286 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
903,346 GBP2022-11-01 ~ 2023-10-31
850,017 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
1,498,303 GBP2022-11-01 ~ 2023-10-31
924,675 GBP2021-11-01 ~ 2022-10-31
Other Interest Receivable/Similar Income (Finance Income)
30,033 GBP2022-11-01 ~ 2023-10-31
32,933 GBP2021-11-01 ~ 2022-10-31
Interest Payable/Similar Charges (Finance Costs)
63,461 GBP2022-11-01 ~ 2023-10-31
36,268 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
1,464,875 GBP2022-11-01 ~ 2023-10-31
921,340 GBP2021-11-01 ~ 2022-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
52,713 GBP2022-11-01 ~ 2023-10-31
348,615 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
1,412,162 GBP2022-11-01 ~ 2023-10-31
572,725 GBP2021-11-01 ~ 2022-10-31
Equity
Retained earnings (accumulated losses)
3,524,414 GBP2023-10-31
2,801,793 GBP2022-10-31
3,243,295 GBP2021-10-31
Dividends Paid
Retained earnings (accumulated losses)
-689,541 GBP2022-11-01 ~ 2023-10-31
-1,014,227 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment
4,069,081 GBP2023-10-31
3,961,965 GBP2022-10-31
Total Inventories
46,500 GBP2023-10-31
46,500 GBP2022-10-31
Debtors
4,963,481 GBP2023-10-31
4,554,606 GBP2022-10-31
Cash at bank and in hand
54,314 GBP2023-10-31
61,539 GBP2022-10-31
Current Assets
5,064,295 GBP2023-10-31
4,662,645 GBP2022-10-31
Creditors
Current
4,990,729 GBP2023-10-31
5,301,046 GBP2022-10-31
Net Current Assets/Liabilities
73,566 GBP2023-10-31
-638,401 GBP2022-10-31
Total Assets Less Current Liabilities
4,142,647 GBP2023-10-31
3,323,564 GBP2022-10-31
Net Assets/Liabilities
3,524,520 GBP2023-10-31
2,801,899 GBP2022-10-31
Equity
Called up share capital
106 GBP2023-10-31
106 GBP2022-10-31
Equity
3,524,520 GBP2023-10-31
2,801,899 GBP2022-10-31
Bank Overdrafts
-1,055,762 GBP2023-10-31
-756,218 GBP2022-10-31
-791,399 GBP2021-10-31
Wages/Salaries
503,661 GBP2022-11-01 ~ 2023-10-31
422,776 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
45,215 GBP2022-11-01 ~ 2023-10-31
38,667 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
13,617 GBP2022-11-01 ~ 2023-10-31
10,720 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
562,493 GBP2022-11-01 ~ 2023-10-31
472,163 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
142022-11-01 ~ 2023-10-31
132021-11-01 ~ 2022-10-31
Director Remuneration
9,096 GBP2022-11-01 ~ 2023-10-31
8,986 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
166,415 GBP2022-11-01 ~ 2023-10-31
165,710 GBP2021-11-01 ~ 2022-10-31
Audit Fees/Expenses
12,000 GBP2022-11-01 ~ 2023-10-31
Current Tax for the Period
7,195 GBP2022-11-01 ~ 2023-10-31
190,707 GBP2021-11-01 ~ 2022-10-31
Dividends Paid on Shares
689,541 GBP2022-11-01 ~ 2023-10-31
1,014,227 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,056,334 GBP2023-10-31
3,056,334 GBP2022-10-31
Plant and equipment
1,670,246 GBP2023-10-31
1,558,367 GBP2022-10-31
Furniture and fittings
5,564 GBP2023-10-31
5,564 GBP2022-10-31
Motor vehicles
151,650 GBP2023-10-31
36,650 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
4,883,794 GBP2023-10-31
4,656,915 GBP2022-10-31
Property, Plant & Equipment - Disposals
Plant and equipment
-100,200 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Disposals
-100,200 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
791,719 GBP2023-10-31
681,301 GBP2022-10-31
Furniture and fittings
3,930 GBP2023-10-31
3,642 GBP2022-10-31
Motor vehicles
19,064 GBP2023-10-31
10,007 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
814,713 GBP2023-10-31
694,950 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
157,070 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
288 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
9,057 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
166,415 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-46,652 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-46,652 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Land and buildings
3,056,334 GBP2023-10-31
3,056,334 GBP2022-10-31
Plant and equipment
878,527 GBP2023-10-31
877,066 GBP2022-10-31
Furniture and fittings
1,634 GBP2023-10-31
1,922 GBP2022-10-31
Motor vehicles
132,586 GBP2023-10-31
26,643 GBP2022-10-31
Raw Materials
46,500 GBP2023-10-31
46,500 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
2,274,717 GBP2023-10-31
2,883,006 GBP2022-10-31
Other Debtors
Current
103,995 GBP2023-10-31
88,124 GBP2022-10-31
Amount of corporation tax that is recoverable
Current
633,654 GBP2023-10-31
377,787 GBP2022-10-31
Prepayments/Accrued Income
Current
53,772 GBP2023-10-31
66,890 GBP2022-10-31
Debtors
Current, Amounts falling due within one year
4,963,481 GBP2023-10-31
4,554,606 GBP2022-10-31
Bank Borrowings/Overdrafts
Current
1,265,456 GBP2023-10-31
922,885 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Current
116,110 GBP2023-10-31
134,637 GBP2022-10-31
Trade Creditors/Trade Payables
Current
3,107,613 GBP2023-10-31
3,730,701 GBP2022-10-31
Corporation Tax Payable
Current
375,337 GBP2023-10-31
377,787 GBP2022-10-31
Other Taxation & Social Security Payable
Current
8,774 GBP2023-10-31
6,224 GBP2022-10-31
Other Creditors
Current
6,626 GBP2023-10-31
73,201 GBP2022-10-31
Accrued Liabilities
Current
43,968 GBP2023-10-31
30,428 GBP2022-10-31
Bank Borrowings/Overdrafts
Non-current
295,281 GBP2023-10-31
250,000 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Non-current
119,420 GBP2023-10-31
113,757 GBP2022-10-31
Bank Borrowings
Current, Amounts falling due within one year
209,694 GBP2023-10-31
166,667 GBP2022-10-31
Total Borrowings
Current, Amounts falling due within one year
1,265,456 GBP2023-10-31
922,885 GBP2022-10-31
Bank Borrowings
Non-current, Between one and two years
131,458 GBP2023-10-31
166,667 GBP2022-10-31
Non-current, Between two and five year
163,823 GBP2023-10-31
83,333 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
119,420 GBP2023-10-31
113,757 GBP2022-10-31
hire purchase agreements
235,530 GBP2023-10-31
248,394 GBP2022-10-31
Bank Overdrafts
Secured
1,055,762 GBP2023-10-31
756,218 GBP2022-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
203,426 GBP2023-10-31
157,908 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-10-31
Class 3 ordinary share
1 shares2023-10-31
Class 4 ordinary share
1 shares2023-10-31
Profit/Loss
Retained earnings (accumulated losses)
1,412,162 GBP2022-11-01 ~ 2023-10-31