Turnover/Revenue
5,648,466 GBP2020-11-01 ~ 2021-12-31
4,513,984 GBP2019-11-01 ~ 2020-10-31
Cost of Sales
-4,646,857 GBP2020-11-01 ~ 2021-12-31
-3,780,640 GBP2019-11-01 ~ 2020-10-31
Gross Profit/Loss
1,001,609 GBP2020-11-01 ~ 2021-12-31
733,344 GBP2019-11-01 ~ 2020-10-31
Distribution Costs
-296,224 GBP2020-11-01 ~ 2021-12-31
-269,165 GBP2019-11-01 ~ 2020-10-31
Administrative Expenses
-596,408 GBP2020-11-01 ~ 2021-12-31
-414,010 GBP2019-11-01 ~ 2020-10-31
Operating Profit/Loss
108,977 GBP2020-11-01 ~ 2021-12-31
106,100 GBP2019-11-01 ~ 2020-10-31
Profit/Loss on Ordinary Activities Before Tax
55,547 GBP2020-11-01 ~ 2021-12-31
59,755 GBP2019-11-01 ~ 2020-10-31
Profit/Loss
45,268 GBP2020-11-01 ~ 2021-12-31
46,799 GBP2019-11-01 ~ 2020-10-31
Property, Plant & Equipment
94,889 GBP2021-12-31
133,352 GBP2020-10-31
Total Inventories
119,027 GBP2021-12-31
603,575 GBP2020-10-31
Debtors
1,280,655 GBP2021-12-31
2,372,705 GBP2020-10-31
Cash at bank and in hand
114,968 GBP2021-12-31
371,113 GBP2020-10-31
Current Assets
1,514,650 GBP2021-12-31
3,347,393 GBP2020-10-31
Net Current Assets/Liabilities
161,482 GBP2021-12-31
88,099 GBP2020-10-31
Total Assets Less Current Liabilities
256,371 GBP2021-12-31
221,451 GBP2020-10-31
Creditors
Non-current, Amounts falling due after one year
-6,489 GBP2020-10-31
Net Assets/Liabilities
252,638 GBP2021-12-31
207,370 GBP2020-10-31
Equity
Called up share capital
100 GBP2021-12-31
100 GBP2020-10-31
Retained earnings (accumulated losses)
252,538 GBP2021-12-31
207,270 GBP2020-10-31
Equity
252,638 GBP2021-12-31
207,370 GBP2020-10-31
Property, Plant & Equipment - Depreciation Expense
36,388 GBP2020-11-01 ~ 2021-12-31
39,693 GBP2019-11-01 ~ 2020-10-31
Wages/Salaries
461,542 GBP2020-11-01 ~ 2021-12-31
448,879 GBP2019-11-01 ~ 2020-10-31
Social Security Costs
45,907 GBP2020-11-01 ~ 2021-12-31
40,924 GBP2019-11-01 ~ 2020-10-31
Staff Costs/Employee Benefits Expense
528,095 GBP2020-11-01 ~ 2021-12-31
500,314 GBP2019-11-01 ~ 2020-10-31
Average number of employees in administration and support functions
52020-11-01 ~ 2021-12-31
52019-11-01 ~ 2020-10-31
Average Number of Employees
132020-11-01 ~ 2021-12-31
162019-11-01 ~ 2020-10-31
Director Remuneration
33,996 GBP2020-11-01 ~ 2021-12-31
37,212 GBP2019-11-01 ~ 2020-10-31
Audit Fees/Expenses
12,000 GBP2020-11-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-3,859 GBP2020-11-01 ~ 2021-12-31
-1,755 GBP2019-11-01 ~ 2020-10-31
Tax Expense/Credit at Applicable Tax Rate
10,554 GBP2020-11-01 ~ 2021-12-31
11,354 GBP2019-11-01 ~ 2020-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
3,733 GBP2021-12-31
7,592 GBP2020-10-31
Property, Plant & Equipment - Gross Cost
Tools/Equipment for furniture and fittings
55,272 GBP2021-12-31
60,257 GBP2020-10-31
Motor vehicles
201,444 GBP2021-12-31
201,444 GBP2020-10-31
Other
31,960 GBP2021-12-31
31,960 GBP2020-10-31
Property, Plant & Equipment - Gross Cost
288,676 GBP2021-12-31
293,661 GBP2020-10-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-4,985 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-4,985 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
38,174 GBP2021-12-31
36,729 GBP2020-10-31
Motor vehicles
131,417 GBP2021-12-31
102,581 GBP2020-10-31
Other
24,196 GBP2021-12-31
20,999 GBP2020-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
193,787 GBP2021-12-31
160,309 GBP2020-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
4,356 GBP2020-11-01 ~ 2021-12-31
Motor vehicles
28,836 GBP2020-11-01 ~ 2021-12-31
Other
3,197 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
36,389 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-2,911 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,911 GBP2020-11-01 ~ 2021-12-31
Property, Plant & Equipment
Tools/Equipment for furniture and fittings
17,098 GBP2021-12-31
23,528 GBP2020-10-31
Motor vehicles
70,027 GBP2021-12-31
98,863 GBP2020-10-31
Other
7,764 GBP2021-12-31
10,961 GBP2020-10-31
Raw materials and consumables
119,027 GBP2021-12-31
603,575 GBP2020-10-31
Trade Debtors/Trade Receivables
840,085 GBP2021-12-31
2,064,426 GBP2020-10-31
Amounts Owed By Related Parties
122,791 GBP2021-12-31
Other Debtors
317,779 GBP2021-12-31
298,617 GBP2020-10-31
Prepayments
9,662 GBP2020-10-31
Debtors
Current
1,280,655 GBP2021-12-31
2,372,705 GBP2020-10-31
Total Borrowings
Current, Amounts falling due within one year
3,537 GBP2021-12-31
525,078 GBP2020-10-31
Trade Creditors/Trade Payables
530,449 GBP2021-12-31
1,791,641 GBP2020-10-31
Amounts Owed to Related Parties
621,386 GBP2021-12-31
Taxation/Social Security Payable
35,491 GBP2021-12-31
151,059 GBP2020-10-31
Other Creditors
12,798 GBP2021-12-31
716,554 GBP2020-10-31
Total Borrowings
Non-current, Amounts falling due after one year
6,489 GBP2020-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
3,733 GBP2021-12-31
7,592 GBP2020-10-31
Par Value of Share
Class 1 ordinary share
12020-11-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2021-12-31
100 shares2020-10-31
Other Remaining Borrowings
Current
509,505 GBP2020-10-31
Total Borrowings
Current
3,537 GBP2021-12-31
525,078 GBP2020-10-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
2,762 GBP2021-12-31
19,331 GBP2020-10-31
Minimum gross finance lease payments owing
2,762 GBP2021-12-31
19,331 GBP2020-10-31