Par Value of Share
Class 2 ordinary share
02023-11-01 ~ 2024-10-31
Class 3 ordinary share
02023-11-01 ~ 2024-10-31
Class 4 ordinary share
02023-11-01 ~ 2024-10-31
Turnover/Revenue
13,209,837 GBP2023-11-01 ~ 2024-10-31
2,463,299 GBP2022-11-01 ~ 2023-10-31
Cost of Sales
12,174,606 GBP2023-11-01 ~ 2024-10-31
1,690,453 GBP2022-11-01 ~ 2023-10-31
Gross Profit/Loss
1,035,231 GBP2023-11-01 ~ 2024-10-31
772,846 GBP2022-11-01 ~ 2023-10-31
Administrative Expenses
2,767,734 GBP2023-11-01 ~ 2024-10-31
1,120,762 GBP2022-11-01 ~ 2023-10-31
Operating Profit/Loss
-1,074,784 GBP2023-11-01 ~ 2024-10-31
702,084 GBP2022-11-01 ~ 2023-10-31
Other Interest Receivable/Similar Income (Finance Income)
17,431 GBP2023-11-01 ~ 2024-10-31
Interest Payable/Similar Charges (Finance Costs)
8,653 GBP2023-11-01 ~ 2024-10-31
4,100 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
-1,066,006 GBP2023-11-01 ~ 2024-10-31
697,984 GBP2022-11-01 ~ 2023-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-242,440 GBP2023-11-01 ~ 2024-10-31
6,159 GBP2022-11-01 ~ 2023-10-31
Profit/Loss
-823,566 GBP2023-11-01 ~ 2024-10-31
691,825 GBP2022-11-01 ~ 2023-10-31
Comprehensive Income/Expense
-823,566 GBP2023-11-01 ~ 2024-10-31
691,825 GBP2022-11-01 ~ 2023-10-31
Intangible Assets
1,275,321 GBP2023-10-31
Property, Plant & Equipment
25,027 GBP2024-10-31
18,637 GBP2023-10-31
Fixed Assets - Investments
9,091 GBP2024-10-31
9,091 GBP2023-10-31
Fixed Assets
34,118 GBP2024-10-31
1,303,049 GBP2023-10-31
Total Inventories
148 GBP2024-10-31
1,354,365 GBP2023-10-31
Debtors
1,249,236 GBP2024-10-31
1,534,871 GBP2023-10-31
Cash at bank and in hand
537,156 GBP2024-10-31
1,509,120 GBP2023-10-31
Current Assets
1,786,540 GBP2024-10-31
4,398,356 GBP2023-10-31
Creditors
Current
1,044,889 GBP2024-10-31
3,629,010 GBP2023-10-31
Net Current Assets/Liabilities
741,651 GBP2024-10-31
769,346 GBP2023-10-31
Total Assets Less Current Liabilities
775,769 GBP2024-10-31
2,072,395 GBP2023-10-31
Creditors
Non-current
-41,667 GBP2023-10-31
Net Assets/Liabilities
771,014 GBP2024-10-31
1,784,876 GBP2023-10-31
Equity
Called up share capital
100 GBP2024-10-31
100 GBP2023-10-31
100 GBP2022-10-31
Share premium
89,950 GBP2023-10-31
89,950 GBP2022-10-31
Retained earnings (accumulated losses)
770,914 GBP2024-10-31
1,694,826 GBP2023-10-31
1,003,001 GBP2022-10-31
Equity
771,014 GBP2024-10-31
1,784,876 GBP2023-10-31
1,093,051 GBP2022-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-823,566 GBP2023-11-01 ~ 2024-10-31
691,825 GBP2022-11-01 ~ 2023-10-31
Dividends Paid
Retained earnings (accumulated losses)
-100,346 GBP2023-11-01 ~ 2024-10-31
Dividends Paid
-100,346 GBP2023-11-01 ~ 2024-10-31
Wages/Salaries
580,572 GBP2023-11-01 ~ 2024-10-31
585,141 GBP2022-11-01 ~ 2023-10-31
Social Security Costs
66,947 GBP2023-11-01 ~ 2024-10-31
67,580 GBP2022-11-01 ~ 2023-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
5,998 GBP2023-11-01 ~ 2024-10-31
3,835 GBP2022-11-01 ~ 2023-10-31
Staff Costs/Employee Benefits Expense
653,517 GBP2023-11-01 ~ 2024-10-31
656,556 GBP2022-11-01 ~ 2023-10-31
Average Number of Employees
112023-11-01 ~ 2024-10-31
62022-11-01 ~ 2023-10-31
Director Remuneration
182,709 GBP2023-11-01 ~ 2024-10-31
99,998 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
7,923 GBP2023-11-01 ~ 2024-10-31
5,800 GBP2022-11-01 ~ 2023-10-31
Audit Fees/Expenses
12,000 GBP2023-11-01 ~ 2024-10-31
Current Tax for the Period
1,678 GBP2023-11-01 ~ 2024-10-31
3,021 GBP2022-11-01 ~ 2023-10-31
Tax Expense/Credit at Applicable Tax Rate
-202,541 GBP2023-11-01 ~ 2024-10-31
138,201 GBP2022-11-01 ~ 2023-10-31
Dividends Paid on Shares
100,346 GBP2023-11-01 ~ 2024-10-31
Intangible Assets - Gross Cost
Development expenditure
1,275,321 GBP2023-10-31
Intangible Assets
Development expenditure
1,275,321 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
2,858 GBP2024-10-31
283 GBP2023-10-31
Computers
63,157 GBP2024-10-31
51,419 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
66,015 GBP2024-10-31
51,702 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
628 GBP2024-10-31
56 GBP2023-10-31
Computers
40,360 GBP2024-10-31
33,009 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
40,988 GBP2024-10-31
33,065 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
572 GBP2023-11-01 ~ 2024-10-31
Computers
7,351 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
7,923 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment
Furniture and fittings
2,230 GBP2024-10-31
227 GBP2023-10-31
Computers
22,797 GBP2024-10-31
18,410 GBP2023-10-31
Investments in Group Undertakings
Cost valuation
9,091 GBP2023-10-31
Investments in Group Undertakings
9,091 GBP2024-10-31
9,091 GBP2023-10-31
Merchandise
148 GBP2024-10-31
1,354,365 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
47,915 GBP2024-10-31
85,635 GBP2023-10-31
Amounts Owed by Group Undertakings
Current
711,082 GBP2024-10-31
1,191,895 GBP2023-10-31
Other Debtors
Current
32,824 GBP2024-10-31
25,000 GBP2023-10-31
Amount of corporation tax that is recoverable
Current
3,021 GBP2024-10-31
Prepayments
Current
9,459 GBP2024-10-31
232,341 GBP2023-10-31
Debtors
Amounts falling due within one year, Current
833,625 GBP2024-10-31
1,534,871 GBP2023-10-31
Other Debtors
Non-current
415,611 GBP2024-10-31
Bank Borrowings/Overdrafts
Current
41,667 GBP2024-10-31
83,333 GBP2023-10-31
Trade Creditors/Trade Payables
Current
135,817 GBP2024-10-31
55,213 GBP2023-10-31
Corporation Tax Payable
Current
1,678 GBP2024-10-31
3,021 GBP2023-10-31
Other Taxation & Social Security Payable
Current
9,042 GBP2024-10-31
17,666 GBP2023-10-31
Other Creditors
Current
4,088 GBP2024-10-31
6,101 GBP2023-10-31
Accrued Liabilities/Deferred Income
Current
819,437 GBP2024-10-31
3,225,580 GBP2023-10-31
Bank Borrowings/Overdrafts
Non-current
41,667 GBP2023-10-31
Bank Borrowings
Non-current, Between one and two years
41,667 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
33,509 GBP2024-10-31
22,259 GBP2023-10-31
Between one and five year
40,209 GBP2024-10-31
All periods
73,718 GBP2024-10-31
22,259 GBP2023-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
245,852 GBP2023-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
4,755 GBP2024-10-31
245,852 GBP2023-10-31
Profit/Loss
Retained earnings (accumulated losses)
-823,566 GBP2023-11-01 ~ 2024-10-31