Average Number of Employees
912021-11-01 ~ 2022-10-31
822020-11-01 ~ 2021-10-31
Profit/Loss
375,633 GBP2021-11-01 ~ 2022-10-31
463,283 GBP2020-11-01 ~ 2021-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
182,971 GBP2022-10-31
202,197 GBP2021-10-31
Turnover/Revenue
16,519,635 GBP2021-11-01 ~ 2022-10-31
15,126,153 GBP2020-11-01 ~ 2021-10-31
Cost of Sales
12,796,426 GBP2021-11-01 ~ 2022-10-31
11,779,004 GBP2020-11-01 ~ 2021-10-31
Gross Profit/Loss
3,723,209 GBP2021-11-01 ~ 2022-10-31
3,347,149 GBP2020-11-01 ~ 2021-10-31
Distribution Costs
1,528,316 GBP2021-11-01 ~ 2022-10-31
1,241,503 GBP2020-11-01 ~ 2021-10-31
Administrative Expenses
1,619,511 GBP2021-11-01 ~ 2022-10-31
1,460,430 GBP2020-11-01 ~ 2021-10-31
Operating Profit/Loss
580,589 GBP2021-11-01 ~ 2022-10-31
650,702 GBP2020-11-01 ~ 2021-10-31
Other Interest Receivable/Similar Income (Finance Income)
33 GBP2020-11-01 ~ 2021-10-31
Interest Payable/Similar Charges (Finance Costs)
118,431 GBP2021-11-01 ~ 2022-10-31
102,133 GBP2020-11-01 ~ 2021-10-31
Profit/Loss on Ordinary Activities Before Tax
462,158 GBP2021-11-01 ~ 2022-10-31
548,602 GBP2020-11-01 ~ 2021-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
86,525 GBP2021-11-01 ~ 2022-10-31
85,319 GBP2020-11-01 ~ 2021-10-31
Comprehensive Income/Expense
375,633 GBP2021-11-01 ~ 2022-10-31
463,283 GBP2020-11-01 ~ 2021-10-31
Dividends Paid
Retained earnings (accumulated losses)
-255,000 GBP2020-11-01 ~ 2021-10-31
Equity
Retained earnings (accumulated losses)
1,753,348 GBP2022-10-31
1,377,715 GBP2021-10-31
1,169,432 GBP2020-10-31
Property, Plant & Equipment
1,114,105 GBP2022-10-31
1,220,894 GBP2021-10-31
Total Inventories
2,798,962 GBP2022-10-31
1,835,188 GBP2021-10-31
Debtors
3,549,313 GBP2022-10-31
4,166,442 GBP2021-10-31
Cash at bank and in hand
385,646 GBP2022-10-31
383,757 GBP2021-10-31
Current Assets
6,733,921 GBP2022-10-31
6,385,387 GBP2021-10-31
Creditors
Amounts falling due within one year
5,619,258 GBP2022-10-31
5,589,554 GBP2021-10-31
Net Current Assets/Liabilities
1,114,663 GBP2022-10-31
795,833 GBP2021-10-31
Total Assets Less Current Liabilities
2,228,768 GBP2022-10-31
2,016,727 GBP2021-10-31
Creditors
Amounts falling due after one year
192,361 GBP2022-10-31
336,727 GBP2021-10-31
Net Assets/Liabilities
1,853,436 GBP2022-10-31
1,477,803 GBP2021-10-31
Equity
Called up share capital
100 GBP2022-10-31
100 GBP2021-10-31
Share premium
99,988 GBP2022-10-31
99,988 GBP2021-10-31
Equity
1,853,436 GBP2022-10-31
1,477,803 GBP2021-10-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
20.002021-11-01 ~ 2022-10-31
Furniture and fittings
20.002021-11-01 ~ 2022-10-31
Motor vehicles
20.002021-11-01 ~ 2022-10-31
Office equipment
20.002021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation Expense
267,441 GBP2021-11-01 ~ 2022-10-31
208,417 GBP2020-11-01 ~ 2021-10-31
Average number of employees in administration and support functions
52021-11-01 ~ 2022-10-31
32020-11-01 ~ 2021-10-31
Wages/Salaries
2,394,254 GBP2021-11-01 ~ 2022-10-31
2,139,945 GBP2020-11-01 ~ 2021-10-31
Social Security Costs
229,630 GBP2021-11-01 ~ 2022-10-31
181,059 GBP2020-11-01 ~ 2021-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
19,161 GBP2021-11-01 ~ 2022-10-31
115,498 GBP2020-11-01 ~ 2021-10-31
Staff Costs/Employee Benefits Expense
2,643,045 GBP2021-11-01 ~ 2022-10-31
2,436,502 GBP2020-11-01 ~ 2021-10-31
Director Remuneration
55,895 GBP2021-11-01 ~ 2022-10-31
55,680 GBP2020-11-01 ~ 2021-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-19,225 GBP2021-11-01 ~ 2022-10-31
72,356 GBP2020-11-01 ~ 2021-10-31
Tax Expense/Credit at Applicable Tax Rate
87,810 GBP2021-11-01 ~ 2022-10-31
104,234 GBP2020-11-01 ~ 2021-10-31
Dividends Paid on Shares
All ordinary shares
255,000 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,685,010 GBP2022-10-31
2,561,733 GBP2021-10-31
Furniture and fittings
94,164 GBP2022-10-31
94,164 GBP2021-10-31
Motor vehicles
117,555 GBP2022-10-31
100,180 GBP2021-10-31
Office equipment
19,878 GBP2022-10-31
19,878 GBP2021-10-31
Property, Plant & Equipment - Gross Cost
2,936,607 GBP2022-10-31
2,775,955 GBP2021-10-31
Land and buildings
20,000 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,688,205 GBP2022-10-31
1,447,227 GBP2021-10-31
Furniture and fittings
60,834 GBP2022-10-31
52,501 GBP2021-10-31
Motor vehicles
59,285 GBP2022-10-31
45,080 GBP2021-10-31
Office equipment
12,178 GBP2022-10-31
10,253 GBP2021-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,822,502 GBP2022-10-31
1,555,061 GBP2021-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
2,000 GBP2021-11-01 ~ 2022-10-31
Plant and equipment
240,978 GBP2021-11-01 ~ 2022-10-31
Furniture and fittings
8,333 GBP2021-11-01 ~ 2022-10-31
Motor vehicles
14,205 GBP2021-11-01 ~ 2022-10-31
Office equipment
1,925 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
267,441 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
2,000 GBP2022-10-31
Property, Plant & Equipment
Land and buildings
18,000 GBP2022-10-31
Plant and equipment
996,805 GBP2022-10-31
1,114,506 GBP2021-10-31
Furniture and fittings
33,330 GBP2022-10-31
41,663 GBP2021-10-31
Motor vehicles
58,270 GBP2022-10-31
55,100 GBP2021-10-31
Office equipment
7,700 GBP2022-10-31
9,625 GBP2021-10-31
Raw Materials
1,867,364 GBP2022-10-31
1,233,632 GBP2021-10-31
Finished Goods
844,571 GBP2022-10-31
564,239 GBP2021-10-31
Trade Debtors/Trade Receivables
2,963,680 GBP2022-10-31
3,500,416 GBP2021-10-31
Prepayments/Accrued Income
917 GBP2022-10-31
16,558 GBP2021-10-31
Amounts owed by directors
216,521 GBP2022-10-31
216,521 GBP2021-10-31
Other Debtors
368,195 GBP2022-10-31
432,947 GBP2021-10-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
3,092 GBP2022-10-31
15,504 GBP2021-10-31
Trade Creditors/Trade Payables
Amounts falling due within one year
3,274,107 GBP2022-10-31
3,086,606 GBP2021-10-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
316,061 GBP2022-10-31
215,326 GBP2021-10-31
Corporation Tax Payable
Amounts falling due within one year
105,750 GBP2022-10-31
19,529 GBP2021-10-31
Other Taxation & Social Security Payable
Amounts falling due within one year
205,357 GBP2022-10-31
128,784 GBP2021-10-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
143,578 GBP2022-10-31
175,905 GBP2021-10-31
Other Creditors
Amounts falling due within one year
2,066 GBP2022-10-31
2,232 GBP2021-10-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
166,709 GBP2022-10-31
311,075 GBP2021-10-31
Other Creditors
Amounts falling due after one year
25,652 GBP2022-10-31
25,652 GBP2021-10-31
Minimum gross finance lease payments owing
Amounts falling due within one year
143,578 GBP2022-10-31
175,905 GBP2021-10-31
Between one and five year
166,709 GBP2022-10-31
311,075 GBP2021-10-31
Minimum gross finance lease payments owing
310,287 GBP2022-10-31
486,980 GBP2021-10-31
Deferred Tax Liabilities
182,971 GBP2022-10-31
202,197 GBP2021-10-31
Par Value of Share
Class 1 ordinary share
1 shares2021-11-01 ~ 2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2022-10-31
100 shares2021-10-31