Par Value of Share
Class 1 ordinary share
12022-12-01 ~ 2023-11-30
Turnover/Revenue
13,457,191 GBP2022-12-01 ~ 2023-11-30
12,774,710 GBP2021-12-01 ~ 2022-11-30
Cost of Sales
8,222,728 GBP2022-12-01 ~ 2023-11-30
7,869,330 GBP2021-12-01 ~ 2022-11-30
Gross Profit/Loss
5,234,463 GBP2022-12-01 ~ 2023-11-30
4,905,380 GBP2021-12-01 ~ 2022-11-30
Administrative Expenses
5,138,479 GBP2022-12-01 ~ 2023-11-30
4,541,792 GBP2021-12-01 ~ 2022-11-30
Operating Profit/Loss
242,139 GBP2022-12-01 ~ 2023-11-30
448,176 GBP2021-12-01 ~ 2022-11-30
Other Interest Receivable/Similar Income (Finance Income)
3,768 GBP2022-12-01 ~ 2023-11-30
42,928 GBP2021-12-01 ~ 2022-11-30
Interest Payable/Similar Charges (Finance Costs)
233,945 GBP2022-12-01 ~ 2023-11-30
228,813 GBP2021-12-01 ~ 2022-11-30
Profit/Loss on Ordinary Activities Before Tax
11,962 GBP2022-12-01 ~ 2023-11-30
269,200 GBP2021-12-01 ~ 2022-11-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
167,662 GBP2022-12-01 ~ 2023-11-30
157,464 GBP2021-12-01 ~ 2022-11-30
Profit/Loss
-155,700 GBP2022-12-01 ~ 2023-11-30
111,736 GBP2021-12-01 ~ 2022-11-30
Comprehensive Income/Expense
-155,700 GBP2022-12-01 ~ 2023-11-30
111,736 GBP2021-12-01 ~ 2022-11-30
Intangible Assets
8,833,691 GBP2023-11-30
9,501,901 GBP2022-11-30
Property, Plant & Equipment
790,719 GBP2023-11-30
714,056 GBP2022-11-30
Investment Property
934,564 GBP2023-11-30
873,350 GBP2022-11-30
Fixed Assets
10,558,974 GBP2023-11-30
11,089,307 GBP2022-11-30
Total Inventories
627,328 GBP2023-11-30
602,321 GBP2022-11-30
Debtors
888,228 GBP2023-11-30
1,363,991 GBP2022-11-30
Current assets - Investments
1,051,012 GBP2023-11-30
1,257,941 GBP2022-11-30
Cash at bank and in hand
1,810,919 GBP2023-11-30
1,342,856 GBP2022-11-30
Current Assets
4,377,487 GBP2023-11-30
4,567,109 GBP2022-11-30
Creditors
Current
2,317,384 GBP2023-11-30
2,433,515 GBP2022-11-30
Net Current Assets/Liabilities
2,060,103 GBP2023-11-30
2,133,594 GBP2022-11-30
Total Assets Less Current Liabilities
12,619,077 GBP2023-11-30
13,222,901 GBP2022-11-30
Creditors
Non-current
-7,002,798 GBP2023-11-30
-7,530,931 GBP2022-11-30
Net Assets/Liabilities
5,363,613 GBP2023-11-30
5,519,313 GBP2022-11-30
Equity
Called up share capital
25,000 GBP2023-11-30
25,000 GBP2022-11-30
25,000 GBP2021-11-30
Retained earnings (accumulated losses)
5,116,674 GBP2023-11-30
5,333,587 GBP2022-11-30
5,221,851 GBP2021-11-30
Equity
5,363,613 GBP2023-11-30
5,519,313 GBP2022-11-30
5,407,577 GBP2021-11-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-216,913 GBP2022-12-01 ~ 2023-11-30
111,736 GBP2021-12-01 ~ 2022-11-30
Wages/Salaries
2,851,487 GBP2022-12-01 ~ 2023-11-30
2,505,375 GBP2021-12-01 ~ 2022-11-30
Social Security Costs
36,060 GBP2022-12-01 ~ 2023-11-30
33,919 GBP2021-12-01 ~ 2022-11-30
Staff Costs/Employee Benefits Expense
2,887,547 GBP2022-12-01 ~ 2023-11-30
2,539,294 GBP2021-12-01 ~ 2022-11-30
Average Number of Employees
1022022-12-01 ~ 2023-11-30
882021-12-01 ~ 2022-11-30
Director Remuneration
284,025 GBP2022-12-01 ~ 2023-11-30
254,670 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
153,078 GBP2022-12-01 ~ 2023-11-30
70,467 GBP2021-12-01 ~ 2022-11-30
Audit Fees/Expenses
10,000 GBP2022-12-01 ~ 2023-11-30
10,000 GBP2021-12-01 ~ 2022-11-30
Current Tax for the Period
87,653 GBP2022-12-01 ~ 2023-11-30
56,603 GBP2021-12-01 ~ 2022-11-30
Intangible Assets - Gross Cost
Net goodwill
11,584,191 GBP2023-11-30
11,684,191 GBP2022-11-30
Intangible Assets - Gross Cost
11,599,991 GBP2023-11-30
11,684,191 GBP2022-11-30
Patents/Trademarks/Licences/Concessions
15,800 GBP2023-11-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
2,764,720 GBP2023-11-30
2,182,290 GBP2022-11-30
Intangible Assets - Accumulated Amortisation & Impairment
2,766,300 GBP2023-11-30
2,182,290 GBP2022-11-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
582,430 GBP2022-12-01 ~ 2023-11-30
Patents/Trademarks/Licences/Concessions
1,580 GBP2022-12-01 ~ 2023-11-30
Intangible Assets - Increase From Amortisation Charge for Year
584,010 GBP2022-12-01 ~ 2023-11-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,580 GBP2023-11-30
Intangible Assets
Net goodwill
8,819,471 GBP2023-11-30
9,501,901 GBP2022-11-30
Patents/Trademarks/Licences/Concessions
14,220 GBP2023-11-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
537,852 GBP2023-11-30
337,311 GBP2022-11-30
Plant and equipment
1,262,937 GBP2023-11-30
1,262,105 GBP2022-11-30
Furniture and fittings
39,777 GBP2023-11-30
39,777 GBP2022-11-30
Motor vehicles
241,323 GBP2023-11-30
212,955 GBP2022-11-30
Property, Plant & Equipment - Gross Cost
2,081,889 GBP2023-11-30
1,852,148 GBP2022-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
338,071 GBP2023-11-30
284,847 GBP2022-11-30
Plant and equipment
816,769 GBP2023-11-30
758,375 GBP2022-11-30
Furniture and fittings
37,997 GBP2023-11-30
37,108 GBP2022-11-30
Motor vehicles
98,333 GBP2023-11-30
57,762 GBP2022-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,291,170 GBP2023-11-30
1,138,092 GBP2022-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
53,224 GBP2022-12-01 ~ 2023-11-30
Plant and equipment
58,394 GBP2022-12-01 ~ 2023-11-30
Furniture and fittings
889 GBP2022-12-01 ~ 2023-11-30
Motor vehicles
40,571 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
153,078 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment
Improvements to leasehold property
199,781 GBP2023-11-30
52,464 GBP2022-11-30
Plant and equipment
446,168 GBP2023-11-30
503,730 GBP2022-11-30
Furniture and fittings
1,780 GBP2023-11-30
2,669 GBP2022-11-30
Motor vehicles
142,990 GBP2023-11-30
155,193 GBP2022-11-30
Investment Property - Fair Value Model
945,319 GBP2023-11-30
884,105 GBP2022-11-30
Merchandise
627,328 GBP2023-11-30
602,321 GBP2022-11-30
Trade Debtors/Trade Receivables
Current
609,461 GBP2023-11-30
1,069,342 GBP2022-11-30
Other Debtors
Current
134,748 GBP2023-11-30
117,223 GBP2022-11-30
Amount of value-added tax that is recoverable
Current
144,019 GBP2023-11-30
177,426 GBP2022-11-30
Debtors
Current, Amounts falling due within one year
888,228 GBP2023-11-30
1,363,991 GBP2022-11-30
Bank Borrowings/Overdrafts
Current
527,583 GBP2023-11-30
512,565 GBP2022-11-30
Trade Creditors/Trade Payables
Current
1,360,462 GBP2023-11-30
1,639,137 GBP2022-11-30
Corporation Tax Payable
Current
87,653 GBP2023-11-30
56,603 GBP2022-11-30
Other Taxation & Social Security Payable
Current
48,395 GBP2023-11-30
43,618 GBP2022-11-30
Accrued Liabilities
Current
251,135 GBP2023-11-30
181,592 GBP2022-11-30
Bank Borrowings/Overdrafts
Non-current
7,002,798 GBP2023-11-30
7,530,931 GBP2022-11-30
Bank Borrowings
Current, Amounts falling due within one year
527,583 GBP2023-11-30
512,565 GBP2022-11-30
Non-current, Between one and two years
541,956 GBP2023-11-30
521,588 GBP2022-11-30
Non-current, Between two and five year
6,460,842 GBP2023-11-30
7,009,343 GBP2022-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
161,150 GBP2023-11-30
161,650 GBP2022-11-30
Between one and five year
483,450 GBP2023-11-30
646,599 GBP2022-11-30
All periods
644,600 GBP2023-11-30
808,249 GBP2022-11-30
Bank Borrowings
Secured
7,530,381 GBP2023-11-30
8,043,496 GBP2022-11-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
252,666 GBP2023-11-30
172,657 GBP2022-11-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,000 shares2023-11-30