Turnover/Revenue
14,623,922 GBP2021-11-01 ~ 2022-10-31
13,360,800 GBP2020-11-01 ~ 2021-10-31
Cost of Sales
-6,385,786 GBP2021-11-01 ~ 2022-10-31
-5,537,295 GBP2020-11-01 ~ 2021-10-31
Gross Profit/Loss
8,238,136 GBP2021-11-01 ~ 2022-10-31
7,823,505 GBP2020-11-01 ~ 2021-10-31
Administrative Expenses
-6,690,254 GBP2021-11-01 ~ 2022-10-31
-5,391,457 GBP2020-11-01 ~ 2021-10-31
Operating Profit/Loss
1,547,882 GBP2021-11-01 ~ 2022-10-31
2,432,048 GBP2020-11-01 ~ 2021-10-31
Other Interest Receivable/Similar Income (Finance Income)
150,183 GBP2021-11-01 ~ 2022-10-31
175,140 GBP2020-11-01 ~ 2021-10-31
Interest Payable/Similar Charges (Finance Costs)
-241 GBP2021-11-01 ~ 2022-10-31
241 GBP2021-11-01 ~ 2022-10-31
0 GBP2020-11-01 ~ 2021-10-31
Profit/Loss on Ordinary Activities Before Tax
1,697,824 GBP2021-11-01 ~ 2022-10-31
2,607,188 GBP2020-11-01 ~ 2021-10-31
Profit/Loss
1,403,756 GBP2021-11-01 ~ 2022-10-31
2,129,846 GBP2020-11-01 ~ 2021-10-31
Comprehensive Income/Expense
1,403,756 GBP2021-11-01 ~ 2022-10-31
2,129,846 GBP2020-11-01 ~ 2021-10-31
Intangible Assets
Other
8,851 GBP2022-10-31
11,063 GBP2021-10-31
Property, Plant & Equipment
159,969 GBP2022-10-31
171,389 GBP2021-10-31
Fixed Assets - Investments
363,970 GBP2022-10-31
363,970 GBP2021-10-31
Fixed Assets
532,790 GBP2022-10-31
546,422 GBP2021-10-31
Total Inventories
461,143 GBP2022-10-31
410,038 GBP2021-10-31
Debtors
4,243,179 GBP2022-10-31
1,887,657 GBP2021-10-31
Cash at bank and in hand
982,325 GBP2022-10-31
2,305,832 GBP2021-10-31
Current Assets
5,686,647 GBP2022-10-31
4,603,527 GBP2021-10-31
Creditors
Current, Amounts falling due within one year
-1,644,806 GBP2022-10-31
-1,327,173 GBP2021-10-31
Net Current Assets/Liabilities
4,041,841 GBP2022-10-31
3,276,354 GBP2021-10-31
Total Assets Less Current Liabilities
4,574,631 GBP2022-10-31
3,822,776 GBP2021-10-31
Creditors
Non-current, Amounts falling due after one year
-355,619 GBP2022-10-31
-578,266 GBP2021-10-31
Net Assets/Liabilities
4,202,575 GBP2022-10-31
3,227,462 GBP2021-10-31
Equity
Called up share capital
2 GBP2022-10-31
2 GBP2021-10-31
2 GBP2020-10-31
Retained earnings (accumulated losses)
4,202,573 GBP2022-10-31
3,227,460 GBP2021-10-31
1,501,594 GBP2020-10-31
Equity
4,202,575 GBP2022-10-31
3,227,462 GBP2021-10-31
Profit/Loss
Retained earnings (accumulated losses)
1,403,756 GBP2021-11-01 ~ 2022-10-31
2,129,846 GBP2020-11-01 ~ 2021-10-31
Dividends Paid
Retained earnings (accumulated losses)
-403,980 GBP2020-11-01 ~ 2021-10-31
Dividends Paid
-428,643 GBP2021-11-01 ~ 2022-10-31
Audit Fees/Expenses
9,000 GBP2021-11-01 ~ 2022-10-31
0 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment - Depreciation Expense
23,701 GBP2021-11-01 ~ 2022-10-31
15,602 GBP2020-11-01 ~ 2021-10-31
Average Number of Employees
1222021-11-01 ~ 2022-10-31
1122020-11-01 ~ 2021-10-31
Wages/Salaries
3,618,428 GBP2021-11-01 ~ 2022-10-31
3,192,095 GBP2020-11-01 ~ 2021-10-31
Social Security Costs
405 GBP2021-11-01 ~ 2022-10-31
534 GBP2020-11-01 ~ 2021-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
52,517 GBP2021-11-01 ~ 2022-10-31
44,799 GBP2020-11-01 ~ 2021-10-31
Staff Costs/Employee Benefits Expense
3,671,350 GBP2021-11-01 ~ 2022-10-31
3,237,428 GBP2020-11-01 ~ 2021-10-31
Director Remuneration
14,239 GBP2021-11-01 ~ 2022-10-31
12,500 GBP2020-11-01 ~ 2021-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-611 GBP2021-11-01 ~ 2022-10-31
-5,179 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
83,010 GBP2022-10-31
83,010 GBP2021-10-31
Plant and equipment
39,819 GBP2022-10-31
30,772 GBP2021-10-31
Furniture and fittings
15,643 GBP2022-10-31
9,980 GBP2021-10-31
Computers
38,750 GBP2022-10-31
18,415 GBP2021-10-31
Motor vehicles
113,825 GBP2022-10-31
113,825 GBP2021-10-31
Property, Plant & Equipment - Gross Cost
291,047 GBP2022-10-31
256,002 GBP2021-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
15,110 GBP2022-10-31
6,812 GBP2021-10-31
Plant and equipment
15,271 GBP2022-10-31
8,146 GBP2021-10-31
Furniture and fittings
8,165 GBP2022-10-31
6,531 GBP2021-10-31
Computers
10,994 GBP2022-10-31
4,350 GBP2021-10-31
Motor vehicles
81,538 GBP2022-10-31
58,774 GBP2021-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
131,078 GBP2022-10-31
84,613 GBP2021-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
8,298 GBP2021-11-01 ~ 2022-10-31
Plant and equipment
7,125 GBP2021-11-01 ~ 2022-10-31
Furniture and fittings
1,634 GBP2021-11-01 ~ 2022-10-31
Computers
6,644 GBP2021-11-01 ~ 2022-10-31
Motor vehicles
22,764 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
46,465 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
67,900 GBP2022-10-31
76,198 GBP2021-10-31
Plant and equipment
24,548 GBP2022-10-31
22,626 GBP2021-10-31
Furniture and fittings
7,478 GBP2022-10-31
3,449 GBP2021-10-31
Computers
27,756 GBP2022-10-31
14,065 GBP2021-10-31
Motor vehicles
32,287 GBP2022-10-31
55,051 GBP2021-10-31
Raw materials and consumables
461,143 GBP2022-10-31
410,038 GBP2021-10-31
Trade Debtors/Trade Receivables
Current
367,566 GBP2022-10-31
330,221 GBP2021-10-31
Other Debtors
Current
470,022 GBP2022-10-31
149,317 GBP2021-10-31
Prepayments/Accrued Income
Current
138,730 GBP2022-10-31
106,031 GBP2021-10-31
Debtors
Current, Amounts falling due within one year
976,318 GBP2022-10-31
585,569 GBP2021-10-31
Other Debtors
Non-current
3,266,861 GBP2022-10-31
1,302,088 GBP2021-10-31
Bank Borrowings/Overdrafts
Current
139,272 GBP2022-10-31
75,636 GBP2021-10-31
Finance Lease Liabilities - Total Present Value
Current
19,739 GBP2022-10-31
19,739 GBP2021-10-31
Trade Creditors/Trade Payables
Current
995,389 GBP2022-10-31
668,118 GBP2021-10-31
Corporation Tax Payable
Current
294,679 GBP2022-10-31
482,521 GBP2021-10-31
Other Taxation & Social Security Payable
Current
167,999 GBP2022-10-31
81,159 GBP2021-10-31
Other Creditors
Current
9,648 GBP2022-10-31
0 GBP2021-10-31
Accrued Liabilities/Deferred Income
Current
18,080 GBP2022-10-31
0 GBP2021-10-31
Creditors
Current
1,644,806 GBP2022-10-31
1,327,173 GBP2021-10-31
Bank Borrowings/Overdrafts
Non-current
347,394 GBP2022-10-31
550,303 GBP2021-10-31
Finance Lease Liabilities - Total Present Value
Non-current
8,225 GBP2022-10-31
27,963 GBP2021-10-31
Creditors
Non-current
355,619 GBP2022-10-31
578,266 GBP2021-10-31
Bank Borrowings
486,666 GBP2022-10-31
625,939 GBP2021-10-31
Total Borrowings
Current
139,272 GBP2022-10-31
75,636 GBP2021-10-31
Non-current
347,394 GBP2022-10-31
550,303 GBP2021-10-31
Minimum gross finance lease payments owing
Amounts falling due within one year
19,739 GBP2022-10-31
19,739 GBP2021-10-31
Minimum gross finance lease payments owing
27,964 GBP2022-10-31
47,702 GBP2021-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
76,031 GBP2022-10-31
76,031 GBP2021-10-31
Between two and five year
72,701 GBP2022-10-31
76,031 GBP2021-10-31
More than five year
56,222 GBP2022-10-31
126,703 GBP2021-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
204,954 GBP2022-10-31
278,765 GBP2021-10-31