Cost of Sales
-12,929,850 GBP2022-11-01 ~ 2023-10-31
-11,425,760 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
-2,809,044 GBP2022-11-01 ~ 2023-10-31
-2,590,253 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
-1,189,653 GBP2022-11-01 ~ 2023-10-31
-1,678,955 GBP2021-11-01 ~ 2022-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2022-11-01 ~ 2023-10-31
0 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
-1,189,653 GBP2022-11-01 ~ 2023-10-31
-1,678,955 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
-1,189,653 GBP2022-11-01 ~ 2023-10-31
-1,678,955 GBP2021-11-01 ~ 2022-10-31
Intangible Assets
Other
57,984 GBP2023-10-31
61,773 GBP2022-10-31
Property, Plant & Equipment
2,261,944 GBP2023-10-31
2,456,290 GBP2022-10-31
Fixed Assets - Investments
525,000 GBP2023-10-31
525,000 GBP2022-10-31
Fixed Assets
2,844,928 GBP2023-10-31
3,043,063 GBP2022-10-31
Debtors
1,054,912 GBP2023-10-31
1,252,354 GBP2022-10-31
Cash at bank and in hand
34,672 GBP2023-10-31
264,449 GBP2022-10-31
Current Assets
2,136,398 GBP2023-10-31
2,404,936 GBP2022-10-31
Creditors
Current, Amounts falling due within one year
-4,308,870 GBP2023-10-31
-3,435,700 GBP2022-10-31
Net Current Assets/Liabilities
-2,172,472 GBP2023-10-31
-1,030,764 GBP2022-10-31
Total Assets Less Current Liabilities
672,456 GBP2023-10-31
2,012,299 GBP2022-10-31
Creditors
Non-current, Amounts falling due after one year
-1,000,000 GBP2023-10-31
-1,128,422 GBP2022-10-31
Net Assets/Liabilities
-505,210 GBP2023-10-31
684,443 GBP2022-10-31
Equity
Called up share capital
10,334,001 GBP2023-10-31
10,334,001 GBP2022-10-31
5,774,001 GBP2021-10-31
Share premium
486,000 GBP2023-10-31
486,000 GBP2022-10-31
486,000 GBP2021-10-31
Retained earnings (accumulated losses)
-11,325,211 GBP2023-10-31
-10,135,558 GBP2022-10-31
-8,668,362 GBP2021-10-31
Equity
-505,210 GBP2023-10-31
684,443 GBP2022-10-31
Profit/Loss
Retained earnings (accumulated losses)
-1,189,653 GBP2022-11-01 ~ 2023-10-31
-1,678,955 GBP2021-11-01 ~ 2022-10-31
Audit Fees/Expenses
43,681 GBP2022-11-01 ~ 2023-10-31
35,592 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
1012022-11-01 ~ 2023-10-31
1102021-11-01 ~ 2022-10-31
Wages/Salaries
2,719,979 GBP2022-11-01 ~ 2023-10-31
2,873,248 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
75,841 GBP2022-11-01 ~ 2023-10-31
82,280 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
3,045,307 GBP2022-11-01 ~ 2023-10-31
3,231,861 GBP2021-11-01 ~ 2022-10-31
Director Remuneration
115,329 GBP2022-11-01 ~ 2023-10-31
104,153 GBP2021-11-01 ~ 2022-10-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
91,716 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
33,732 GBP2023-10-31
29,943 GBP2022-10-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
3,789 GBP2022-11-01 ~ 2023-10-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
57,984 GBP2023-10-31
61,773 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,071,429 GBP2023-10-31
3,071,429 GBP2022-10-31
Plant and equipment
4,847,882 GBP2023-10-31
4,733,536 GBP2022-10-31
Furniture and fittings
791,068 GBP2023-10-31
777,890 GBP2022-10-31
Motor vehicles
34,490 GBP2023-10-31
30,323 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
8,744,869 GBP2023-10-31
8,613,178 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,455,454 GBP2023-10-31
1,385,511 GBP2022-10-31
Plant and equipment
4,245,875 GBP2023-10-31
4,048,062 GBP2022-10-31
Furniture and fittings
750,856 GBP2023-10-31
693,114 GBP2022-10-31
Motor vehicles
30,740 GBP2023-10-31
30,201 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,482,925 GBP2023-10-31
6,156,888 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
69,943 GBP2022-11-01 ~ 2023-10-31
Plant and equipment
154,813 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
25,742 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
539 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
251,037 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,615,975 GBP2023-10-31
1,685,918 GBP2022-10-31
Plant and equipment
602,007 GBP2023-10-31
685,474 GBP2022-10-31
Furniture and fittings
40,212 GBP2023-10-31
84,776 GBP2022-10-31
Motor vehicles
3,750 GBP2023-10-31
122 GBP2022-10-31
Finished Goods/Goods for Resale
44,212 GBP2023-10-31
36,308 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
861,489 GBP2023-10-31
963,020 GBP2022-10-31
Other Debtors
Current
29,094 GBP2023-10-31
54,032 GBP2022-10-31
Prepayments/Accrued Income
Current
164,329 GBP2023-10-31
235,302 GBP2022-10-31
Debtors
Current, Amounts falling due within one year
1,054,912 GBP2023-10-31
1,252,354 GBP2022-10-31
Bank Borrowings/Overdrafts
Current
0 GBP2023-10-31
469,542 GBP2022-10-31
Other Remaining Borrowings
Current
2,628,473 GBP2023-10-31
500,000 GBP2022-10-31
Trade Creditors/Trade Payables
Current
1,051,272 GBP2023-10-31
1,846,387 GBP2022-10-31
Other Taxation & Social Security Payable
Current
245,470 GBP2023-10-31
248,350 GBP2022-10-31
Other Creditors
Current
14,625 GBP2023-10-31
48,140 GBP2022-10-31
Accrued Liabilities/Deferred Income
Current
369,030 GBP2023-10-31
323,281 GBP2022-10-31
Creditors
Current
4,308,870 GBP2023-10-31
3,435,700 GBP2022-10-31
Other Remaining Borrowings
Non-current
1,000,000 GBP2023-10-31
1,128,422 GBP2022-10-31
Bank Overdrafts
0 GBP2023-10-31
469,542 GBP2022-10-31
Total Borrowings
3,628,473 GBP2023-10-31
2,097,964 GBP2022-10-31
Current
2,628,473 GBP2023-10-31
969,542 GBP2022-10-31
Non-current
1,000,000 GBP2023-10-31
1,128,422 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
14,033 GBP2023-10-31
14,910 GBP2022-10-31
Between two and five year
14,088 GBP2023-10-31
14,088 GBP2022-10-31
More than five year
32,672 GBP2023-10-31
36,194 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
60,793 GBP2023-10-31
65,192 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
103,340,000 shares2023-10-31
Par Value of Share
Class 1 ordinary share
10 GBP2022-11-01 ~ 2023-10-31
Equity
Called up share capital
10,334,000 GBP2023-10-31
10,334,000 GBP2022-10-31