Cost of Sales
-5,567,148 GBP2023-11-01 ~ 2024-10-31
-7,491,179 GBP2022-11-01 ~ 2023-10-31
Administrative Expenses
-1,918,942 GBP2023-11-01 ~ 2024-10-31
-1,887,202 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
97,173 GBP2023-11-01 ~ 2024-10-31
1,127,678 GBP2022-11-01 ~ 2023-10-31
Profit/Loss
65,743 GBP2023-11-01 ~ 2024-10-31
865,308 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
1,518,688 GBP2024-10-31
1,374,812 GBP2023-10-31
Fixed Assets - Investments
5,000 GBP2024-10-31
5,000 GBP2023-10-31
Fixed Assets
1,523,688 GBP2024-10-31
1,379,812 GBP2023-10-31
Debtors
1,206,002 GBP2024-10-31
1,460,970 GBP2023-10-31
Cash at bank and in hand
413,347 GBP2024-10-31
298,516 GBP2023-10-31
Current Assets
3,589,850 GBP2024-10-31
4,003,365 GBP2023-10-31
Creditors
Current, Amounts falling due within one year
-2,673,738 GBP2024-10-31
Net Current Assets/Liabilities
916,112 GBP2024-10-31
1,037,175 GBP2023-10-31
Total Assets Less Current Liabilities
2,439,800 GBP2024-10-31
2,416,987 GBP2023-10-31
Creditors
Non-current, Amounts falling due after one year
-339,073 GBP2024-10-31
-306,112 GBP2023-10-31
Net Assets/Liabilities
1,831,543 GBP2024-10-31
1,868,426 GBP2023-10-31
Equity
Called up share capital
443 GBP2024-10-31
443 GBP2023-10-31
443 GBP2022-10-31
Share premium
599,657 GBP2024-10-31
599,657 GBP2023-10-31
599,657 GBP2022-10-31
Retained earnings (accumulated losses)
1,231,443 GBP2024-10-31
1,268,326 GBP2023-10-31
720,392 GBP2022-10-31
Equity
1,831,543 GBP2024-10-31
1,868,426 GBP2023-10-31
Profit/Loss
Retained earnings (accumulated losses)
65,743 GBP2023-11-01 ~ 2024-10-31
865,308 GBP2022-11-01 ~ 2023-10-31
Dividends Paid
Retained earnings (accumulated losses)
-320,000 GBP2022-11-01 ~ 2023-10-31
Dividends Paid
-100,000 GBP2023-11-01 ~ 2024-10-31
Audit Fees/Expenses
35,000 GBP2023-11-01 ~ 2024-10-31
20,000 GBP2022-11-01 ~ 2023-10-31
Average Number of Employees
482023-11-01 ~ 2024-10-31
572022-11-01 ~ 2023-10-31
Wages/Salaries
1,549,520 GBP2023-11-01 ~ 2024-10-31
1,692,535 GBP2022-11-01 ~ 2023-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
27,059 GBP2023-11-01 ~ 2024-10-31
26,683 GBP2022-11-01 ~ 2023-10-31
Staff Costs/Employee Benefits Expense
1,732,644 GBP2023-11-01 ~ 2024-10-31
1,878,718 GBP2022-11-01 ~ 2023-10-31
Director Remuneration
161,117 GBP2023-11-01 ~ 2024-10-31
164,579 GBP2022-11-01 ~ 2023-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
26,735 GBP2023-11-01 ~ 2024-10-31
32,659 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
2,146 GBP2023-10-31
Plant and equipment
2,056,948 GBP2024-10-31
1,662,117 GBP2023-10-31
Furniture and fittings
527,978 GBP2024-10-31
470,521 GBP2023-10-31
Computers
214,534 GBP2024-10-31
194,926 GBP2023-10-31
Motor vehicles
56,392 GBP2024-10-31
44,956 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
2,908,114 GBP2024-10-31
2,424,782 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
1,413 GBP2023-10-31
Plant and equipment
887,567 GBP2024-10-31
655,778 GBP2023-10-31
Furniture and fittings
217,210 GBP2024-10-31
149,969 GBP2023-10-31
Computers
189,971 GBP2024-10-31
156,131 GBP2023-10-31
Motor vehicles
42,974 GBP2024-10-31
36,650 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,389,426 GBP2024-10-31
1,049,970 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
214 GBP2023-11-01 ~ 2024-10-31
Plant and equipment
231,789 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
67,241 GBP2023-11-01 ~ 2024-10-31
Computers
33,840 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
6,324 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
339,456 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment
Plant and equipment
1,169,381 GBP2024-10-31
1,006,339 GBP2023-10-31
Furniture and fittings
310,768 GBP2024-10-31
320,552 GBP2023-10-31
Computers
24,563 GBP2024-10-31
38,795 GBP2023-10-31
Motor vehicles
13,418 GBP2024-10-31
8,306 GBP2023-10-31
Land and buildings, Under hire purchased contracts or finance leases
733 GBP2023-10-31
Finished Goods/Goods for Resale
40,974 GBP2024-10-31
141,052 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
1,157,814 GBP2024-10-31
1,400,628 GBP2023-10-31
Amounts Owed by Group Undertakings
Current
1,484 GBP2024-10-31
0 GBP2023-10-31
Other Debtors
Current
15,066 GBP2024-10-31
15,878 GBP2023-10-31
Prepayments/Accrued Income
Current
31,638 GBP2024-10-31
44,464 GBP2023-10-31
Debtors
Current, Amounts falling due within one year
1,206,002 GBP2024-10-31
Amounts falling due within one year, Current
1,460,970 GBP2023-10-31
Bank Borrowings/Overdrafts
Current
893,041 GBP2024-10-31
778,920 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Current
137,470 GBP2024-10-31
87,257 GBP2023-10-31
Trade Creditors/Trade Payables
Current
1,118,682 GBP2024-10-31
1,117,285 GBP2023-10-31
Corporation Tax Payable
Current
233,999 GBP2024-10-31
229,304 GBP2023-10-31
Other Taxation & Social Security Payable
Current
137,349 GBP2024-10-31
397,960 GBP2023-10-31
Other Creditors
Current
27,913 GBP2024-10-31
27,204 GBP2023-10-31
Accrued Liabilities/Deferred Income
Current
125,284 GBP2024-10-31
328,260 GBP2023-10-31
Creditors
Current
2,673,738 GBP2024-10-31
2,966,190 GBP2023-10-31
Bank Borrowings/Overdrafts
Non-current
53,182 GBP2024-10-31
110,454 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Non-current
285,891 GBP2024-10-31
195,658 GBP2023-10-31
Creditors
Non-current
339,073 GBP2024-10-31
306,112 GBP2023-10-31
Bank Borrowings
110,455 GBP2024-10-31
167,727 GBP2023-10-31
Total Borrowings
946,223 GBP2024-10-31
889,374 GBP2023-10-31
Current
893,041 GBP2024-10-31
778,920 GBP2023-10-31
Non-current
53,182 GBP2024-10-31
110,454 GBP2023-10-31
Minimum gross finance lease payments owing
Amounts falling due within one year
137,470 GBP2024-10-31
87,257 GBP2023-10-31
Minimum gross finance lease payments owing
423,361 GBP2024-10-31
282,915 GBP2023-10-31
Par Value of Share
Class 1 ordinary share
10 GBP2023-11-01 ~ 2024-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,430 shares2024-10-31
3,430 shares2023-10-31
Par Value of Share
Class 2 ordinary share
10 GBP2023-11-01 ~ 2024-10-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,000 shares2024-10-31
1,000 shares2023-10-31
Equity
Called up share capital
443 GBP2024-10-31
443 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
77,620 GBP2024-10-31
77,620 GBP2023-10-31
Between two and five year
103,494 GBP2024-10-31
181,114 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
181,114 GBP2024-10-31
258,734 GBP2023-10-31