Par Value of Share
Class 1 ordinary share
12023-12-01 ~ 2024-11-30
Turnover/Revenue
10,348,609 GBP2023-12-01 ~ 2024-11-30
10,248,807 GBP2022-12-01 ~ 2023-11-30
Cost of Sales
8,380,906 GBP2023-12-01 ~ 2024-11-30
8,603,183 GBP2022-12-01 ~ 2023-11-30
Gross Profit/Loss
1,967,703 GBP2023-12-01 ~ 2024-11-30
1,645,624 GBP2022-12-01 ~ 2023-11-30
Administrative Expenses
1,147,187 GBP2023-12-01 ~ 2024-11-30
1,094,889 GBP2022-12-01 ~ 2023-11-30
Operating Profit/Loss
820,516 GBP2023-12-01 ~ 2024-11-30
550,735 GBP2022-12-01 ~ 2023-11-30
Other Interest Receivable/Similar Income (Finance Income)
7,027 GBP2023-12-01 ~ 2024-11-30
5,384 GBP2022-12-01 ~ 2023-11-30
Interest Payable/Similar Charges (Finance Costs)
107,072 GBP2023-12-01 ~ 2024-11-30
124,596 GBP2022-12-01 ~ 2023-11-30
Profit/Loss on Ordinary Activities Before Tax
720,471 GBP2023-12-01 ~ 2024-11-30
431,523 GBP2022-12-01 ~ 2023-11-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
178,165 GBP2023-12-01 ~ 2024-11-30
120,269 GBP2022-12-01 ~ 2023-11-30
Profit/Loss
542,306 GBP2023-12-01 ~ 2024-11-30
311,254 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment
1,097,587 GBP2024-11-30
985,084 GBP2023-11-30
Total Inventories
194,209 GBP2024-11-30
168,017 GBP2023-11-30
Debtors
2,424,866 GBP2024-11-30
3,034,222 GBP2023-11-30
Cash at bank and in hand
114,643 GBP2024-11-30
52,308 GBP2023-11-30
Current Assets
2,733,718 GBP2024-11-30
3,254,547 GBP2023-11-30
Creditors
Current
1,947,072 GBP2024-11-30
2,789,201 GBP2023-11-30
Net Current Assets/Liabilities
786,646 GBP2024-11-30
465,346 GBP2023-11-30
Total Assets Less Current Liabilities
1,884,233 GBP2024-11-30
1,450,430 GBP2023-11-30
Creditors
Non-current
-468,767 GBP2024-11-30
-294,640 GBP2023-11-30
Net Assets/Liabilities
1,141,070 GBP2024-11-30
910,064 GBP2023-11-30
Equity
Called up share capital
2 GBP2024-11-30
2 GBP2023-11-30
2 GBP2022-11-30
Retained earnings (accumulated losses)
1,141,068 GBP2024-11-30
910,062 GBP2023-11-30
771,808 GBP2022-11-30
Equity
1,141,070 GBP2024-11-30
910,064 GBP2023-11-30
771,810 GBP2022-11-30
Dividends Paid
Retained earnings (accumulated losses)
-311,300 GBP2023-12-01 ~ 2024-11-30
-173,000 GBP2022-12-01 ~ 2023-11-30
Dividends Paid
-311,300 GBP2023-12-01 ~ 2024-11-30
-173,000 GBP2022-12-01 ~ 2023-11-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
542,306 GBP2023-12-01 ~ 2024-11-30
311,254 GBP2022-12-01 ~ 2023-11-30
Comprehensive Income/Expense
542,306 GBP2023-12-01 ~ 2024-11-30
311,254 GBP2022-12-01 ~ 2023-11-30
Wages/Salaries
2,939,711 GBP2023-12-01 ~ 2024-11-30
2,629,450 GBP2022-12-01 ~ 2023-11-30
Social Security Costs
305,384 GBP2023-12-01 ~ 2024-11-30
272,939 GBP2022-12-01 ~ 2023-11-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
60,043 GBP2023-12-01 ~ 2024-11-30
49,540 GBP2022-12-01 ~ 2023-11-30
Staff Costs/Employee Benefits Expense
3,305,138 GBP2023-12-01 ~ 2024-11-30
2,951,929 GBP2022-12-01 ~ 2023-11-30
Average Number of Employees
632023-12-01 ~ 2024-11-30
592022-12-01 ~ 2023-11-30
Director Remuneration
202,338 GBP2023-12-01 ~ 2024-11-30
203,722 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
74,611 GBP2023-12-01 ~ 2024-11-30
90,379 GBP2022-12-01 ~ 2023-11-30
Audit Fees/Expenses
11,000 GBP2023-12-01 ~ 2024-11-30
10,000 GBP2022-12-01 ~ 2023-11-30
Current Tax for the Period
149,492 GBP2023-12-01 ~ 2024-11-30
8,677 GBP2022-12-01 ~ 2023-11-30
Tax Expense/Credit at Applicable Tax Rate
180,118 GBP2023-12-01 ~ 2024-11-30
81,989 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
18,908 GBP2024-11-30
18,908 GBP2023-11-30
Plant and equipment
2,051,119 GBP2024-11-30
2,004,298 GBP2023-11-30
Computers
28,846 GBP2024-11-30
25,308 GBP2023-11-30
Property, Plant & Equipment - Gross Cost
2,108,294 GBP2024-11-30
2,057,935 GBP2023-11-30
Property, Plant & Equipment - Disposals
Plant and equipment
-382,308 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Disposals
-382,308 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
9,421 GBP2024-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
10,224 GBP2024-11-30
7,388 GBP2023-11-30
Plant and equipment
985,375 GBP2024-11-30
1,055,764 GBP2023-11-30
Computers
15,108 GBP2024-11-30
9,699 GBP2023-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,010,707 GBP2024-11-30
1,072,851 GBP2023-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
2,836 GBP2023-12-01 ~ 2024-11-30
Plant and equipment
188,989 GBP2023-12-01 ~ 2024-11-30
Computers
5,409 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
197,234 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-259,378 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-259,378 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment
Land and buildings, Long leasehold
9,421 GBP2024-11-30
9,421 GBP2023-11-30
Improvements to leasehold property
8,684 GBP2024-11-30
11,520 GBP2023-11-30
Plant and equipment
1,065,744 GBP2024-11-30
948,534 GBP2023-11-30
Computers
13,738 GBP2024-11-30
15,609 GBP2023-11-30
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
828,563 GBP2023-11-30
Plant and equipment, Under hire purchased contracts or finance leases
1,148,984 GBP2024-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
236,832 GBP2023-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
122,623 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
323,075 GBP2024-11-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
825,909 GBP2024-11-30
Under hire purchased contracts or finance leases, Plant and equipment
591,731 GBP2023-11-30
Merchandise
194,209 GBP2024-11-30
168,017 GBP2023-11-30
Trade Debtors/Trade Receivables
Current
1,770,401 GBP2024-11-30
2,291,096 GBP2023-11-30
Other Debtors
Current
15,643 GBP2024-11-30
58,134 GBP2023-11-30
Prepayments/Accrued Income
Current
6,806 GBP2024-11-30
72,889 GBP2023-11-30
Prepayments
Current
302,242 GBP2024-11-30
300,858 GBP2023-11-30
Debtors
Amounts falling due within one year, Current
2,424,866 GBP2024-11-30
3,034,222 GBP2023-11-30
Finance Lease Liabilities - Total Present Value
Current
258,246 GBP2024-11-30
252,603 GBP2023-11-30
Trade Creditors/Trade Payables
Current
533,074 GBP2024-11-30
720,435 GBP2023-11-30
Corporation Tax Payable
Current
149,492 GBP2024-11-30
8,677 GBP2023-11-30
Other Taxation & Social Security Payable
Current
63,030 GBP2024-11-30
73,885 GBP2023-11-30
Other Creditors
Current
623,784 GBP2024-11-30
1,357,076 GBP2023-11-30
Accrued Liabilities
Current
173,215 GBP2024-11-30
265,441 GBP2023-11-30
Finance Lease Liabilities - Total Present Value
Non-current
468,767 GBP2024-11-30
294,640 GBP2023-11-30
Current, hire purchase agreements, Amounts falling due within one year
252,603 GBP2023-11-30
Between one and five year, hire purchase agreements
468,767 GBP2024-11-30
294,640 GBP2023-11-30
hire purchase agreements
727,013 GBP2024-11-30
547,243 GBP2023-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
100,000 GBP2024-11-30
100,000 GBP2023-11-30
Between one and five year
400,000 GBP2024-11-30
400,000 GBP2023-11-30
More than five year
133,333 GBP2024-11-30
233,333 GBP2023-11-30
All periods
633,333 GBP2024-11-30
733,333 GBP2023-11-30
Total Borrowings
Secured
1,344,938 GBP2024-11-30
1,900,410 GBP2023-11-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
274,396 GBP2024-11-30
245,726 GBP2023-11-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-11-30
Profit/Loss
Retained earnings (accumulated losses)
542,306 GBP2023-12-01 ~ 2024-11-30