Average Number of Employees
432022-11-01 ~ 2023-12-31
412021-11-01 ~ 2022-10-31
Profit/Loss
1,806,417 GBP2022-11-01 ~ 2023-12-31
-1,806,417 GBP2022-11-01 ~ 2023-12-31
15,192 GBP2021-11-01 ~ 2022-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
25,820 GBP2022-10-31
Turnover/Revenue
20,614,622 GBP2022-11-01 ~ 2023-12-31
17,191,549 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
17,063,991 GBP2022-11-01 ~ 2023-12-31
14,222,279 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
3,550,631 GBP2022-11-01 ~ 2023-12-31
2,969,270 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
4,048,061 GBP2022-11-01 ~ 2023-12-31
2,869,328 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
-497,430 GBP2022-11-01 ~ 2023-12-31
99,942 GBP2021-11-01 ~ 2022-10-31
Interest Payable/Similar Charges (Finance Costs)
1,335,291 GBP2022-11-01 ~ 2023-12-31
95,310 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
-1,832,237 GBP2022-11-01 ~ 2023-12-31
4,633 GBP2021-11-01 ~ 2022-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-25,820 GBP2022-11-01 ~ 2023-12-31
-10,559 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
-1,806,417 GBP2022-11-01 ~ 2023-12-31
15,192 GBP2021-11-01 ~ 2022-10-31
Equity
Retained earnings (accumulated losses)
-1,226,239 GBP2023-12-31
580,178 GBP2022-10-31
564,986 GBP2021-10-31
Intangible Assets
845,733 GBP2023-12-31
427,623 GBP2022-10-31
Property, Plant & Equipment
248,487 GBP2023-12-31
260,246 GBP2022-10-31
Fixed Assets
1,094,220 GBP2023-12-31
687,869 GBP2022-10-31
Total Inventories
5,427,750 GBP2023-12-31
3,405,052 GBP2022-10-31
Debtors
5,891,494 GBP2023-12-31
4,231,488 GBP2022-10-31
Cash at bank and in hand
440,495 GBP2023-12-31
200,526 GBP2022-10-31
Current Assets
11,759,739 GBP2023-12-31
7,837,066 GBP2022-10-31
Creditors
Amounts falling due within one year
14,080,098 GBP2023-12-31
7,202,170 GBP2022-10-31
Net Current Assets/Liabilities
-2,320,359 GBP2023-12-31
634,896 GBP2022-10-31
Total Assets Less Current Liabilities
-1,226,139 GBP2023-12-31
1,322,765 GBP2022-10-31
Creditors
Amounts falling due after one year
716,667 GBP2022-10-31
Net Assets/Liabilities
-1,226,139 GBP2023-12-31
580,278 GBP2022-10-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-10-31
Equity
-1,226,139 GBP2023-12-31
580,278 GBP2022-10-31
Property, Plant & Equipment - Depreciation Expense
102,319 GBP2022-11-01 ~ 2023-12-31
86,747 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.252022-11-01 ~ 2023-12-31
Furniture and fittings
0.252022-11-01 ~ 2023-12-31
Average number of employees in administration and support functions
32022-11-01 ~ 2023-12-31
32021-11-01 ~ 2022-10-31
Wages/Salaries
1,776,457 GBP2022-11-01 ~ 2023-12-31
1,180,790 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
217,184 GBP2022-11-01 ~ 2023-12-31
149,558 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
58,579 GBP2022-11-01 ~ 2023-12-31
36,858 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
2,052,220 GBP2022-11-01 ~ 2023-12-31
1,367,206 GBP2021-11-01 ~ 2022-10-31
Director Remuneration
39,798 GBP2022-11-01 ~ 2023-12-31
28,828 GBP2021-11-01 ~ 2022-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-25,820 GBP2022-11-01 ~ 2023-12-31
-7,647 GBP2021-11-01 ~ 2022-10-31
Tax Expense/Credit at Applicable Tax Rate
-348,125 GBP2022-11-01 ~ 2023-12-31
880 GBP2021-11-01 ~ 2022-10-31
Intangible Assets - Gross Cost
Development expenditure
818,906 GBP2023-12-31
295,747 GBP2022-10-31
Patents/Trademarks/Licences/Concessions
120,798 GBP2023-12-31
131,876 GBP2022-10-31
Intangible Assets - Gross Cost
939,704 GBP2023-12-31
427,623 GBP2022-10-31
Intangible assets - Disposals
-77,383 GBP2022-11-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
81,891 GBP2022-11-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
12,080 GBP2022-11-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
93,971 GBP2022-11-01 ~ 2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
81,891 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
12,080 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
93,971 GBP2023-12-31
Intangible Assets
Development expenditure
737,015 GBP2023-12-31
295,747 GBP2022-10-31
Patents/Trademarks/Licences/Concessions
108,718 GBP2023-12-31
131,876 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
282,348 GBP2023-12-31
276,793 GBP2022-10-31
Furniture and fittings
311,386 GBP2023-12-31
236,383 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
593,734 GBP2023-12-31
513,176 GBP2022-10-31
Property, Plant & Equipment - Disposals
Plant and equipment
-22,863 GBP2022-11-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-22,863 GBP2022-11-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
180,496 GBP2023-12-31
148,559 GBP2022-10-31
Furniture and fittings
164,751 GBP2023-12-31
104,371 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
345,247 GBP2023-12-31
252,930 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
41,939 GBP2022-11-01 ~ 2023-12-31
Furniture and fittings
60,380 GBP2022-11-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
102,319 GBP2022-11-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-10,002 GBP2022-11-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-10,002 GBP2022-11-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
101,852 GBP2023-12-31
128,234 GBP2022-10-31
Furniture and fittings
146,635 GBP2023-12-31
132,012 GBP2022-10-31
Raw Materials
5,427,750 GBP2023-12-31
3,405,052 GBP2022-10-31
Trade Debtors/Trade Receivables
2,817,300 GBP2023-12-31
2,682,746 GBP2022-10-31
Prepayments/Accrued Income
257,066 GBP2023-12-31
280,597 GBP2022-10-31
Amounts owed by directors
1,185,133 GBP2023-12-31
867,142 GBP2022-10-31
Other Debtors
47,087 GBP2023-12-31
Bank Overdrafts
-11,524,952 GBP2023-12-31
-1,857,112 GBP2022-10-31
Cash and Cash Equivalents
-11,084,457 GBP2023-12-31
-1,656,586 GBP2022-10-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
11,524,952 GBP2023-12-31
2,773,112 GBP2022-10-31
Trade Creditors/Trade Payables
Amounts falling due within one year
2,003,725 GBP2023-12-31
3,219,088 GBP2022-10-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
93,018 GBP2023-12-31
490,190 GBP2022-10-31
Corporation Tax Payable
Amounts falling due within one year
108,967 GBP2023-12-31
310,187 GBP2022-10-31
Other Taxation & Social Security Payable
Amounts falling due within one year
348,995 GBP2023-12-31
380,458 GBP2022-10-31
Other Creditors
Amounts falling due within one year
441 GBP2023-12-31
27 GBP2022-10-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
716,667 GBP2022-10-31
Deferred Tax Liabilities
25,820 GBP2022-10-31
Par Value of Share
Class 1 ordinary share
0.01 shares2022-11-01 ~ 2023-12-31
1 shares2021-11-01 ~ 2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31
100 shares2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
271,948 GBP2023-12-31
298,532 GBP2022-10-31
Between one and five year
556,431 GBP2023-12-31
897,089 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
828,379 GBP2023-12-31
1,195,621 GBP2022-10-31
Advances or credits given to directors
1,185,133 GBP2023-12-31
867,142 GBP2022-10-31
532,768 GBP2021-10-31
Advances or credits made to directors during the period
319,653 GBP2022-11-01 ~ 2023-12-31
345,234 GBP2021-11-01 ~ 2022-10-31
Advances or credits repaid by directors
-1,662 GBP2022-11-01 ~ 2023-12-31
-10,860 GBP2021-11-01 ~ 2022-10-31