Par Value of Share
Class 1 ordinary share
12023-11-01 ~ 2024-10-31
Turnover/Revenue
42,741,954 GBP2023-11-01 ~ 2024-10-31
49,561,834 GBP2022-11-01 ~ 2023-10-31
Cost of Sales
-38,063,721 GBP2023-11-01 ~ 2024-10-31
-43,456,208 GBP2022-11-01 ~ 2023-10-31
Gross Profit/Loss
4,678,233 GBP2023-11-01 ~ 2024-10-31
6,105,626 GBP2022-11-01 ~ 2023-10-31
Administrative Expenses
-3,109,778 GBP2023-11-01 ~ 2024-10-31
-3,946,464 GBP2022-11-01 ~ 2023-10-31
Operating Profit/Loss
1,568,455 GBP2023-11-01 ~ 2024-10-31
2,159,162 GBP2022-11-01 ~ 2023-10-31
Other Interest Receivable/Similar Income (Finance Income)
10,013 GBP2023-11-01 ~ 2024-10-31
10,555 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
1,010,492 GBP2023-11-01 ~ 2024-10-31
1,527,385 GBP2022-11-01 ~ 2023-10-31
Profit/Loss
756,200 GBP2023-11-01 ~ 2024-10-31
1,119,151 GBP2022-11-01 ~ 2023-10-31
Equity
Retained earnings (accumulated losses)
8,669,878 GBP2024-10-31
7,913,678 GBP2023-10-31
6,794,527 GBP2022-10-31
Property, Plant & Equipment
359,720 GBP2024-10-31
407,491 GBP2023-10-31
Fixed Assets - Investments
20,783 GBP2024-10-31
20,783 GBP2023-10-31
Fixed Assets
380,503 GBP2024-10-31
428,274 GBP2023-10-31
Total Inventories
2,289,389 GBP2024-10-31
3,635,354 GBP2023-10-31
Debtors
16,325,697 GBP2024-10-31
17,196,459 GBP2023-10-31
Cash at bank and in hand
1,861,924 GBP2024-10-31
1,779,435 GBP2023-10-31
Current Assets
20,477,010 GBP2024-10-31
22,611,248 GBP2023-10-31
Net Current Assets/Liabilities
10,871,289 GBP2024-10-31
11,483,880 GBP2023-10-31
Total Assets Less Current Liabilities
11,251,792 GBP2024-10-31
11,912,154 GBP2023-10-31
Creditors
Non-current
-1,765,997 GBP2024-10-31
-3,175,307 GBP2023-10-31
Net Assets/Liabilities
9,419,978 GBP2024-10-31
8,663,778 GBP2023-10-31
Equity
Called up share capital
100 GBP2024-10-31
100 GBP2023-10-31
Capital redemption reserve
750,000 GBP2024-10-31
750,000 GBP2023-10-31
Equity
9,419,978 GBP2024-10-31
8,663,778 GBP2023-10-31
Wages/Salaries
3,442,440 GBP2023-11-01 ~ 2024-10-31
3,545,120 GBP2022-11-01 ~ 2023-10-31
Social Security Costs
321,009 GBP2023-11-01 ~ 2024-10-31
312,420 GBP2022-11-01 ~ 2023-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
81,888 GBP2023-11-01 ~ 2024-10-31
221,000 GBP2022-11-01 ~ 2023-10-31
Staff Costs/Employee Benefits Expense
3,845,337 GBP2023-11-01 ~ 2024-10-31
4,078,540 GBP2022-11-01 ~ 2023-10-31
Average Number of Employees
1172023-11-01 ~ 2024-10-31
1462022-11-01 ~ 2023-10-31
Director Remuneration
150,000 GBP2023-11-01 ~ 2024-10-31
145,699 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
66,882 GBP2023-11-01 ~ 2024-10-31
73,578 GBP2022-11-01 ~ 2023-10-31
Audit Fees/Expenses
38,500 GBP2023-11-01 ~ 2024-10-31
24,950 GBP2022-11-01 ~ 2023-10-31
Current Tax for the Period
261,544 GBP2023-11-01 ~ 2024-10-31
364,924 GBP2022-11-01 ~ 2023-10-31
Tax Expense/Credit at Applicable Tax Rate
252,623 GBP2023-11-01 ~ 2024-10-31
343,937 GBP2022-11-01 ~ 2023-10-31
Intangible Assets - Gross Cost
Net goodwill
1,500,000 GBP2023-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,500,000 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
89,841 GBP2024-10-31
89,841 GBP2023-10-31
Furniture and fittings
516,779 GBP2024-10-31
493,068 GBP2023-10-31
Motor vehicles
124,762 GBP2024-10-31
145,952 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
731,382 GBP2024-10-31
728,861 GBP2023-10-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-75 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
-21,190 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Disposals
-21,265 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
38,897 GBP2024-10-31
29,913 GBP2023-10-31
Furniture and fittings
279,030 GBP2024-10-31
239,436 GBP2023-10-31
Motor vehicles
53,735 GBP2024-10-31
52,021 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
371,662 GBP2024-10-31
321,370 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
8,984 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
39,594 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
18,304 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
66,882 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-16,590 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-16,590 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment
Improvements to leasehold property
50,944 GBP2024-10-31
59,928 GBP2023-10-31
Furniture and fittings
237,749 GBP2024-10-31
253,632 GBP2023-10-31
Motor vehicles
71,027 GBP2024-10-31
93,931 GBP2023-10-31
Merchandise
2,289,389 GBP2024-10-31
3,635,354 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
3,153,218 GBP2024-10-31
3,221,778 GBP2023-10-31
Amounts Owed by Group Undertakings
Current
3,305,318 GBP2024-10-31
3,404,743 GBP2023-10-31
Other Debtors
Current
414,583 GBP2024-10-31
181,396 GBP2023-10-31
Amount of value-added tax that is recoverable
Current
86,070 GBP2023-10-31
Prepayments
Current
149,489 GBP2024-10-31
129,383 GBP2023-10-31
Debtors
Amounts falling due within one year, Current
16,325,697 GBP2024-10-31
17,196,459 GBP2023-10-31
Bank Borrowings/Overdrafts
Current
1,409,311 GBP2024-10-31
1,319,735 GBP2023-10-31
Other Remaining Borrowings
Current
2,288,391 GBP2024-10-31
2,235,952 GBP2023-10-31
Trade Creditors/Trade Payables
Current
5,110,035 GBP2024-10-31
6,637,445 GBP2023-10-31
Corporation Tax Payable
Current
481,849 GBP2024-10-31
358,713 GBP2023-10-31
Other Taxation & Social Security Payable
Current
69,374 GBP2024-10-31
87,387 GBP2023-10-31
Other Creditors
Current
53,638 GBP2024-10-31
54,529 GBP2023-10-31
Accrued Liabilities
Current
165,982 GBP2024-10-31
433,607 GBP2023-10-31
Bank Borrowings/Overdrafts
Non-current
1,765,997 GBP2024-10-31
3,175,307 GBP2023-10-31
Bank Borrowings
Non-current, Between one and two years
1,504,967 GBP2024-10-31
1,409,311 GBP2023-10-31
Non-current, Between two and five year
261,030 GBP2024-10-31
1,765,996 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
589,281 GBP2024-10-31
297,132 GBP2023-10-31
Between one and five year
1,151,371 GBP2024-10-31
604,409 GBP2023-10-31
All periods
1,740,652 GBP2024-10-31
901,541 GBP2023-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
65,817 GBP2024-10-31
73,069 GBP2023-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-10-31
Profit/Loss
Retained earnings (accumulated losses)
756,200 GBP2023-11-01 ~ 2024-10-31