Par Value of Share
Class 1 ordinary share
12022-11-01 ~ 2023-10-31
Turnover/Revenue
49,561,834 GBP2022-11-01 ~ 2023-10-31
43,111,447 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
43,456,208 GBP2022-11-01 ~ 2023-10-31
37,233,533 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
6,105,626 GBP2022-11-01 ~ 2023-10-31
5,877,914 GBP2021-11-01 ~ 2022-10-31
Distribution Costs
1,270,566 GBP2022-11-01 ~ 2023-10-31
984,911 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
2,675,898 GBP2022-11-01 ~ 2023-10-31
2,781,758 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
2,159,162 GBP2022-11-01 ~ 2023-10-31
2,111,245 GBP2021-11-01 ~ 2022-10-31
Other Interest Receivable/Similar Income (Finance Income)
10,555 GBP2022-11-01 ~ 2023-10-31
6,163 GBP2021-11-01 ~ 2022-10-31
Interest Payable/Similar Charges (Finance Costs)
642,332 GBP2022-11-01 ~ 2023-10-31
708,024 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
1,527,385 GBP2022-11-01 ~ 2023-10-31
1,409,384 GBP2021-11-01 ~ 2022-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
408,234 GBP2022-11-01 ~ 2023-10-31
283,030 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
1,119,151 GBP2022-11-01 ~ 2023-10-31
1,126,354 GBP2021-11-01 ~ 2022-10-31
Intangible Assets
150,000 GBP2022-10-31
Property, Plant & Equipment
407,491 GBP2023-10-31
294,338 GBP2022-10-31
Fixed Assets - Investments
20,783 GBP2023-10-31
20,783 GBP2022-10-31
Fixed Assets
428,274 GBP2023-10-31
465,121 GBP2022-10-31
Total Inventories
3,635,354 GBP2023-10-31
3,019,290 GBP2022-10-31
Debtors
17,196,459 GBP2023-10-31
15,975,698 GBP2022-10-31
Cash at bank and in hand
1,779,435 GBP2023-10-31
1,476,818 GBP2022-10-31
Current Assets
22,611,248 GBP2023-10-31
20,471,806 GBP2022-10-31
Creditors
Current
11,127,368 GBP2023-10-31
8,868,025 GBP2022-10-31
Net Current Assets/Liabilities
11,483,880 GBP2023-10-31
11,603,781 GBP2022-10-31
Total Assets Less Current Liabilities
11,912,154 GBP2023-10-31
12,068,902 GBP2022-10-31
Creditors
Non-current
-3,175,307 GBP2023-10-31
-4,494,516 GBP2022-10-31
Net Assets/Liabilities
8,663,778 GBP2023-10-31
7,544,627 GBP2022-10-31
Equity
8,663,778 GBP2023-10-31
7,544,627 GBP2022-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,119,151 GBP2022-11-01 ~ 2023-10-31
376,354 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
1,119,151 GBP2022-11-01 ~ 2023-10-31
1,126,354 GBP2021-11-01 ~ 2022-10-31
Wages/Salaries
3,526,179 GBP2022-11-01 ~ 2023-10-31
3,172,988 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
312,420 GBP2022-11-01 ~ 2023-10-31
292,707 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
239,941 GBP2022-11-01 ~ 2023-10-31
211,705 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
4,078,540 GBP2022-11-01 ~ 2023-10-31
3,677,400 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
1462022-11-01 ~ 2023-10-31
1112021-11-01 ~ 2022-10-31
Director Remuneration
145,699 GBP2022-11-01 ~ 2023-10-31
109,531 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
73,578 GBP2022-11-01 ~ 2023-10-31
65,563 GBP2021-11-01 ~ 2022-10-31
Audit Fees/Expenses
24,950 GBP2022-11-01 ~ 2023-10-31
26,303 GBP2021-11-01 ~ 2022-10-31
Current Tax for the Period
364,924 GBP2022-11-01 ~ 2023-10-31
303,950 GBP2021-11-01 ~ 2022-10-31
Tax Expense/Credit at Applicable Tax Rate
343,937 GBP2022-11-01 ~ 2023-10-31
267,783 GBP2021-11-01 ~ 2022-10-31
Intangible Assets - Gross Cost
Net goodwill
1,500,000 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,500,000 GBP2023-10-31
1,350,000 GBP2022-10-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
150,000 GBP2022-11-01 ~ 2023-10-31
Intangible Assets
Net goodwill
150,000 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
89,841 GBP2023-10-31
89,841 GBP2022-10-31
Furniture and fittings
493,068 GBP2023-10-31
390,482 GBP2022-10-31
Motor vehicles
145,952 GBP2023-10-31
61,807 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
728,861 GBP2023-10-31
542,130 GBP2022-10-31
Property, Plant & Equipment - Disposals
Motor vehicles
-1,500 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Disposals
-1,500 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
29,913 GBP2023-10-31
20,929 GBP2022-10-31
Furniture and fittings
239,436 GBP2023-10-31
190,320 GBP2022-10-31
Motor vehicles
52,021 GBP2023-10-31
36,543 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
321,370 GBP2023-10-31
247,792 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
8,984 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
49,116 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
15,478 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
73,578 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Improvements to leasehold property
59,928 GBP2023-10-31
68,912 GBP2022-10-31
Furniture and fittings
253,632 GBP2023-10-31
200,162 GBP2022-10-31
Motor vehicles
93,931 GBP2023-10-31
25,264 GBP2022-10-31
Finished Goods
3,635,354 GBP2023-10-31
3,019,290 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
3,221,778 GBP2023-10-31
2,997,968 GBP2022-10-31
Amounts Owed by Group Undertakings
Current
13,577,832 GBP2023-10-31
12,677,626 GBP2022-10-31
Other Debtors
Current
181,396 GBP2023-10-31
195,321 GBP2022-10-31
Amount of value-added tax that is recoverable
Current
86,070 GBP2023-10-31
Prepayments/Accrued Income
Current
129,383 GBP2023-10-31
104,783 GBP2022-10-31
Debtors
Current, Amounts falling due within one year
17,196,459 GBP2023-10-31
15,975,698 GBP2022-10-31
Bank Borrowings/Overdrafts
Current
1,319,735 GBP2023-10-31
1,235,827 GBP2022-10-31
Other Remaining Borrowings
Current
2,235,952 GBP2023-10-31
2,184,696 GBP2022-10-31
Trade Creditors/Trade Payables
Current
6,637,445 GBP2023-10-31
4,832,481 GBP2022-10-31
Corporation Tax Payable
Current
358,713 GBP2023-10-31
202,364 GBP2022-10-31
Other Taxation & Social Security Payable
Current
87,387 GBP2023-10-31
66,847 GBP2022-10-31
Other Creditors
Current
54,529 GBP2023-10-31
15,957 GBP2022-10-31
Accrued Liabilities
Current
433,607 GBP2023-10-31
329,853 GBP2022-10-31
Bank Borrowings/Overdrafts
Non-current
3,175,307 GBP2023-10-31
4,494,516 GBP2022-10-31
Bank Borrowings
Current, Amounts falling due within one year
1,319,735 GBP2023-10-31
1,235,827 GBP2022-10-31
Total Borrowings
Current, Amounts falling due within one year
3,555,687 GBP2023-10-31
3,420,523 GBP2022-10-31
Bank Borrowings
Non-current, Between one and two years
1,409,311 GBP2023-10-31
1,319,690 GBP2022-10-31
Non-current, Between two and five year
1,765,996 GBP2023-10-31
3,174,826 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
396,369 GBP2023-10-31
464,523 GBP2022-10-31
Between one and five year
604,409 GBP2023-10-31
1,024,338 GBP2022-10-31
All periods
1,000,778 GBP2023-10-31
1,488,861 GBP2022-10-31
Total Borrowings
Secured
6,730,994 GBP2023-10-31
7,915,039 GBP2022-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
73,069 GBP2023-10-31
29,759 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-10-31
Profit/Loss
Retained earnings (accumulated losses)
1,119,151 GBP2022-11-01 ~ 2023-10-31