Cost of Sales
-11,479,341 GBP2023-11-01 ~ 2024-12-31
-12,929,850 GBP2022-11-01 ~ 2023-10-31
Administrative Expenses
-2,987,210 GBP2023-11-01 ~ 2024-12-31
-2,809,044 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
-1,927,033 GBP2023-11-01 ~ 2024-12-31
-1,189,653 GBP2022-11-01 ~ 2023-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-11-01 ~ 2024-12-31
0 GBP2022-11-01 ~ 2023-10-31
Profit/Loss
-1,927,033 GBP2023-11-01 ~ 2024-12-31
-1,189,653 GBP2022-11-01 ~ 2023-10-31
Comprehensive Income/Expense
-1,927,033 GBP2023-11-01 ~ 2024-12-31
-1,189,653 GBP2022-11-01 ~ 2023-10-31
Intangible Assets
Other
53,448 GBP2024-12-31
57,984 GBP2023-10-31
Property, Plant & Equipment
2,171,194 GBP2024-12-31
2,261,944 GBP2023-10-31
Fixed Assets - Investments
525,000 GBP2024-12-31
525,000 GBP2023-10-31
Fixed Assets
2,749,642 GBP2024-12-31
2,844,928 GBP2023-10-31
Debtors
1,991,567 GBP2024-12-31
1,054,912 GBP2023-10-31
Cash at bank and in hand
131,564 GBP2024-12-31
34,672 GBP2023-10-31
Current Assets
2,627,799 GBP2024-12-31
2,136,398 GBP2023-10-31
Creditors
Current, Amounts falling due within one year
-7,657,414 GBP2024-12-31
Net Current Assets/Liabilities
-5,029,615 GBP2024-12-31
-2,172,472 GBP2023-10-31
Total Assets Less Current Liabilities
-2,279,973 GBP2024-12-31
672,456 GBP2023-10-31
Creditors
Non-current, Amounts falling due after one year
-1,000,000 GBP2023-10-31
Net Assets/Liabilities
-2,432,243 GBP2024-12-31
-505,210 GBP2023-10-31
Equity
Called up share capital
10,334,001 GBP2024-12-31
10,334,001 GBP2023-10-31
10,334,001 GBP2022-10-31
Share premium
486,000 GBP2024-12-31
486,000 GBP2023-10-31
486,000 GBP2022-10-31
Retained earnings (accumulated losses)
-13,252,244 GBP2024-12-31
-11,325,211 GBP2023-10-31
-10,135,558 GBP2022-10-31
Equity
-2,432,243 GBP2024-12-31
-505,210 GBP2023-10-31
Profit/Loss
Retained earnings (accumulated losses)
-1,927,033 GBP2023-11-01 ~ 2024-12-31
-1,189,653 GBP2022-11-01 ~ 2023-10-31
Audit Fees/Expenses
34,000 GBP2023-11-01 ~ 2024-12-31
43,681 GBP2022-11-01 ~ 2023-10-31
Average Number of Employees
692023-11-01 ~ 2024-12-31
1012022-11-01 ~ 2023-10-31
Wages/Salaries
2,136,095 GBP2023-11-01 ~ 2024-12-31
2,719,979 GBP2022-11-01 ~ 2023-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
59,860 GBP2023-11-01 ~ 2024-12-31
75,841 GBP2022-11-01 ~ 2023-10-31
Staff Costs/Employee Benefits Expense
2,391,873 GBP2023-11-01 ~ 2024-12-31
3,045,307 GBP2022-11-01 ~ 2023-10-31
Director Remuneration
0 GBP2023-11-01 ~ 2024-12-31
115,329 GBP2022-11-01 ~ 2023-10-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
91,716 GBP2023-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
38,268 GBP2024-12-31
33,732 GBP2023-10-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
4,536 GBP2023-11-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
53,448 GBP2024-12-31
57,984 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,071,429 GBP2023-10-31
Plant and equipment
4,975,437 GBP2024-12-31
4,847,882 GBP2023-10-31
Furniture and fittings
825,175 GBP2024-12-31
791,068 GBP2023-10-31
Motor vehicles
34,490 GBP2024-12-31
34,490 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
8,922,352 GBP2024-12-31
8,744,869 GBP2023-10-31
Owned/Freehold, Land and buildings
3,087,250 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,455,454 GBP2023-10-31
Plant and equipment
4,400,982 GBP2024-12-31
4,245,875 GBP2023-10-31
Furniture and fittings
780,888 GBP2024-12-31
750,856 GBP2023-10-31
Motor vehicles
31,729 GBP2024-12-31
30,740 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,751,158 GBP2024-12-31
6,482,925 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
155,107 GBP2023-11-01 ~ 2024-12-31
Furniture and fittings
30,032 GBP2023-11-01 ~ 2024-12-31
Motor vehicles
989 GBP2023-11-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
268,233 GBP2023-11-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
1,549,691 GBP2024-12-31
Plant and equipment
574,455 GBP2024-12-31
602,007 GBP2023-10-31
Furniture and fittings
44,287 GBP2024-12-31
40,212 GBP2023-10-31
Motor vehicles
2,761 GBP2024-12-31
3,750 GBP2023-10-31
Land and buildings, Owned/Freehold
1,615,975 GBP2023-10-31
Finished Goods/Goods for Resale
83,166 GBP2024-12-31
44,212 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
761,340 GBP2024-12-31
861,489 GBP2023-10-31
Amounts Owed by Group Undertakings
Current
634,386 GBP2024-12-31
0 GBP2023-10-31
Other Debtors
Current
36,027 GBP2024-12-31
29,094 GBP2023-10-31
Prepayments/Accrued Income
Current
559,814 GBP2024-12-31
164,329 GBP2023-10-31
Debtors
Current, Amounts falling due within one year
1,991,567 GBP2024-12-31
Amounts falling due within one year, Current
1,054,912 GBP2023-10-31
Other Remaining Borrowings
Current
6,142,643 GBP2024-12-31
2,628,473 GBP2023-10-31
Trade Creditors/Trade Payables
Current
1,304,903 GBP2024-12-31
1,051,272 GBP2023-10-31
Other Taxation & Social Security Payable
Current
42,382 GBP2024-12-31
245,470 GBP2023-10-31
Other Creditors
Current
98,627 GBP2024-12-31
14,625 GBP2023-10-31
Accrued Liabilities/Deferred Income
Current
68,859 GBP2024-12-31
369,030 GBP2023-10-31
Creditors
Current
7,657,414 GBP2024-12-31
4,308,870 GBP2023-10-31
Other Remaining Borrowings
Non-current
0 GBP2024-12-31
1,000,000 GBP2023-10-31
Total Borrowings
6,142,643 GBP2024-12-31
3,628,473 GBP2023-10-31
Current
6,142,643 GBP2024-12-31
2,628,473 GBP2023-10-31
Non-current
0 GBP2024-12-31
1,000,000 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,522 GBP2024-12-31
14,033 GBP2023-10-31
Between two and five year
14,088 GBP2024-12-31
14,088 GBP2023-10-31
More than five year
28,552 GBP2024-12-31
32,672 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
46,162 GBP2024-12-31
60,793 GBP2023-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
103,340,000 shares2024-12-31
Par Value of Share
Class 1 ordinary share
10 GBP2023-11-01 ~ 2024-12-31
Equity
Called up share capital
10,334,000 GBP2024-12-31
10,334,000 GBP2023-10-31