(expand)Intangible Assets
10,296,643 GBP2023-10-31
9,807,579 GBP2022-10-31
Property, Plant & Equipment
7,141,044 GBP2023-10-31
7,124,671 GBP2022-10-31
Fixed Assets - Investments
5,381,311 GBP2023-10-31
200 GBP2022-10-31
Fixed Assets
22,818,998 GBP2023-10-31
16,932,450 GBP2022-10-31
Total Inventories
1,920,522 GBP2023-10-31
2,153,154 GBP2022-10-31
Debtors
Non-current
24,076 GBP2023-10-31
20,938 GBP2022-10-31
Current
7,434,565 GBP2023-10-31
8,646,206 GBP2022-10-31
Cash at bank and in hand
42,973 GBP2023-10-31
75,490 GBP2022-10-31
Current Assets
9,422,136 GBP2023-10-31
10,895,788 GBP2022-10-31
Creditors
Current, Amounts falling due within one year
-15,625,097 GBP2023-10-31
-17,029,316 GBP2022-10-31
Net Current Assets/Liabilities
-6,202,961 GBP2023-10-31
-6,133,528 GBP2022-10-31
Total Assets Less Current Liabilities
16,616,037 GBP2023-10-31
10,798,922 GBP2022-10-31
Creditors
Non-current, Amounts falling due after one year
-14,279,451 GBP2023-10-31
-8,121,198 GBP2022-10-31
Net Assets/Liabilities
979,430 GBP2023-10-31
1,809,705 GBP2022-10-31
Equity
Called up share capital
4 GBP2023-10-31
4 GBP2022-10-31
4 GBP2021-11-01
Retained earnings (accumulated losses)
979,426 GBP2023-10-31
1,809,701 GBP2022-10-31
1,111,174 GBP2021-11-01
Equity
979,430 GBP2023-10-31
1,809,705 GBP2022-10-31
1,111,178 GBP2021-11-01
Profit/Loss
Retained earnings (accumulated losses)
-730,275 GBP2022-11-01 ~ 2023-10-31
698,527 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-730,275 GBP2022-11-01 ~ 2023-10-31
698,527 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
-730,275 GBP2022-11-01 ~ 2023-10-31
698,527 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2022-11-01 ~ 2023-10-31
Dividends Paid
-100,000 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
252022-11-01 ~ 2023-10-31
Furniture and fittings
252022-11-01 ~ 2023-10-31
Office equipment
252022-11-01 ~ 2023-10-31
Audit Fees/Expenses
40,000 GBP2022-11-01 ~ 2023-10-31
32,000 GBP2021-11-01 ~ 2022-10-31
Wages/Salaries
851,572 GBP2022-11-01 ~ 2023-10-31
662,319 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
75,485 GBP2022-11-01 ~ 2023-10-31
56,110 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
977,272 GBP2022-11-01 ~ 2023-10-31
765,133 GBP2021-11-01 ~ 2022-10-31
Director Remuneration
25,000 GBP2022-11-01 ~ 2023-10-31
25,314 GBP2021-11-01 ~ 2022-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
230,001 GBP2022-11-01 ~ 2023-10-31
-46,254 GBP2021-11-01 ~ 2022-10-31
Tax Expense/Credit at Applicable Tax Rate
-54,087 GBP2022-11-01 ~ 2023-10-31
152,629 GBP2021-11-01 ~ 2022-10-31
Dividends Paid on Shares
100,000 GBP2022-11-01 ~ 2023-10-31
Intangible Assets - Gross Cost
Computer software
1,522,473 GBP2023-10-31
1,227,000 GBP2022-10-31
Goodwill
21,834,731 GBP2023-10-31
19,673,609 GBP2022-10-31
Intangible Assets - Gross Cost
23,357,204 GBP2023-10-31
20,900,609 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
12,774,550 GBP2023-10-31
10,952,117 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
13,060,561 GBP2023-10-31
11,093,030 GBP2022-10-31
Intangible Assets - Increase From Amortisation Charge for Year
1,967,531 GBP2022-11-01 ~ 2023-10-31
Intangible Assets
Goodwill
9,060,181 GBP2023-10-31
8,721,492 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Buildings
4,589,820 GBP2023-10-31
4,512,439 GBP2022-10-31
Motor vehicles
645,235 GBP2023-10-31
543,020 GBP2022-10-31
Furniture and fittings
4,015,092 GBP2023-10-31
3,479,798 GBP2022-10-31
Office equipment
519,935 GBP2023-10-31
496,469 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
10,987,948 GBP2023-10-31
10,238,630 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
132,424 GBP2022-10-31
Furniture and fittings
1,826,415 GBP2022-10-31
Office equipment
307,102 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,113,959 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
118,822 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings, Owned/Freehold
436,695 GBP2022-11-01 ~ 2023-10-31
Office equipment, Owned/Freehold
50,486 GBP2022-11-01 ~ 2023-10-31
Owned/Freehold
732,945 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
251,246 GBP2023-10-31
Furniture and fittings
2,263,110 GBP2023-10-31
Office equipment
357,588 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,846,904 GBP2023-10-31
Property, Plant & Equipment
Buildings
4,412,559 GBP2023-10-31
4,371,478 GBP2022-10-31
Motor vehicles
393,989 GBP2023-10-31
410,596 GBP2022-10-31
Furniture and fittings
1,751,982 GBP2023-10-31
1,653,383 GBP2022-10-31
Office equipment
162,347 GBP2023-10-31
189,367 GBP2022-10-31
Land and buildings
4,832,726 GBP2023-10-31
4,871,325 GBP2022-10-31
Motor vehicles, Under hire purchased contracts or finance leases
152,036 GBP2023-10-31
171,626 GBP2022-10-31
Under hire purchased contracts or finance leases
152,036 GBP2023-10-31
171,626 GBP2022-10-31
Finished Goods/Goods for Resale
1,920,522 GBP2023-10-31
2,153,154 GBP2022-10-31
Other Debtors
Non-current
24,076 GBP2023-10-31
20,938 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
5,061,811 GBP2023-10-31
6,592,996 GBP2022-10-31
Amounts Owed by Group Undertakings
Current
180,146 GBP2023-10-31
52,985 GBP2022-10-31
Other Debtors
Current
2,069,882 GBP2023-10-31
1,855,313 GBP2022-10-31
Prepayments/Accrued Income
Current
122,726 GBP2023-10-31
144,912 GBP2022-10-31
Bank Overdrafts
-96,253 GBP2023-10-31
-212,560 GBP2022-10-31
Cash and Cash Equivalents
-53,280 GBP2023-10-31
-137,070 GBP2022-10-31
Bank Overdrafts
Current
96,253 GBP2023-10-31
212,560 GBP2022-10-31
Bank Borrowings
Current
1,835,931 GBP2023-10-31
1,017,448 GBP2022-10-31
Trade Creditors/Trade Payables
Current
8,735,421 GBP2023-10-31
10,396,462 GBP2022-10-31
Amounts owed to group undertakings
Current
1,096,820 GBP2023-10-31
612,758 GBP2022-10-31
Corporation Tax Payable
Current
537,308 GBP2023-10-31
608,957 GBP2022-10-31
Taxation/Social Security Payable
Current
20,212 GBP2023-10-31
15,175 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Current
69,127 GBP2023-10-31
98,035 GBP2022-10-31
Other Creditors
Current
3,204,025 GBP2023-10-31
4,042,870 GBP2022-10-31
Accrued Liabilities/Deferred Income
Current
30,000 GBP2023-10-31
25,051 GBP2022-10-31
Creditors
Current
15,625,097 GBP2023-10-31
17,029,316 GBP2022-10-31
Bank Borrowings
Non-current
13,205,917 GBP2023-10-31
7,381,812 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Non-current
54,619 GBP2023-10-31
92,775 GBP2022-10-31
Other Creditors
Non-current
1,018,915 GBP2023-10-31
646,611 GBP2022-10-31
Creditors
Non-current
14,279,451 GBP2023-10-31
8,121,198 GBP2022-10-31
Bank Borrowings
Current, Amounts falling due within one year
1,835,931 GBP2023-10-31
1,017,448 GBP2022-10-31
Total Borrowings
Current, Amounts falling due within one year
1,835,931 GBP2023-10-31
1,017,448 GBP2022-10-31
Bank Borrowings
Non-current, Between two and five year
10,164,285 GBP2023-10-31
3,885,559 GBP2022-10-31
Total Borrowings
15,041,848 GBP2023-10-31
8,399,260 GBP2022-10-31
Minimum gross finance lease payments owing
127,128 GBP2023-10-31
151,887 GBP2022-10-31
Net Deferred Tax Liability/Asset
613,494 GBP2023-10-31
383,493 GBP2022-10-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
230,001 GBP2022-11-01 ~ 2023-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
613,494 GBP2023-10-31
383,493 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4 shares2023-10-31
4 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
486,770 GBP2023-10-31
528,352 GBP2022-10-31
Between one and five year
1,764,128 GBP2023-10-31
1,711,315 GBP2022-10-31
More than five year
1,550,953 GBP2023-10-31
1,601,492 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,801,851 GBP2023-10-31
3,841,159 GBP2022-10-31