Average Number of Employees
682021-11-01 ~ 2022-10-31
692020-11-01 ~ 2021-10-31
Turnover/Revenue
27,443,558 GBP2021-11-01 ~ 2022-10-31
25,101,386 GBP2020-11-01 ~ 2021-10-31
Cost of Sales
-25,499,620 GBP2021-11-01 ~ 2022-10-31
-23,243,409 GBP2020-11-01 ~ 2021-10-31
Gross Profit/Loss
1,943,938 GBP2021-11-01 ~ 2022-10-31
1,857,977 GBP2020-11-01 ~ 2021-10-31
Administrative Expenses
-1,439,266 GBP2021-11-01 ~ 2022-10-31
-1,265,615 GBP2020-11-01 ~ 2021-10-31
Operating Profit/Loss
504,672 GBP2021-11-01 ~ 2022-10-31
650,597 GBP2020-11-01 ~ 2021-10-31
Interest Payable/Similar Charges (Finance Costs)
-6,155 GBP2021-11-01 ~ 2022-10-31
-12,252 GBP2020-11-01 ~ 2021-10-31
Profit/Loss on Ordinary Activities Before Tax
498,517 GBP2021-11-01 ~ 2022-10-31
638,345 GBP2020-11-01 ~ 2021-10-31
Profit/Loss
405,310 GBP2021-11-01 ~ 2022-10-31
495,912 GBP2020-11-01 ~ 2021-10-31
Comprehensive Income/Expense
405,310 GBP2021-11-01 ~ 2022-10-31
495,912 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment
1,961,544 GBP2022-10-31
2,014,627 GBP2021-10-31
Fixed Assets
1,961,544 GBP2022-10-31
2,014,627 GBP2021-10-31
Total Inventories
5,727,470 GBP2022-10-31
2,792,225 GBP2021-10-31
Debtors
Current
746,998 GBP2022-10-31
746,962 GBP2021-10-31
Cash at bank and in hand
26,551 GBP2022-10-31
746,584 GBP2021-10-31
Current Assets
6,501,019 GBP2022-10-31
4,285,771 GBP2021-10-31
Creditors
Current, Amounts falling due within one year
-4,586,206 GBP2022-10-31
-2,869,252 GBP2021-10-31
Net Current Assets/Liabilities
1,914,813 GBP2022-10-31
1,416,519 GBP2021-10-31
Total Assets Less Current Liabilities
3,876,357 GBP2022-10-31
3,431,146 GBP2021-10-31
Net Assets/Liabilities
3,799,850 GBP2022-10-31
3,394,540 GBP2021-10-31
Equity
Called up share capital
50,000 GBP2022-10-31
50,000 GBP2021-10-31
50,000 GBP2020-11-01
Retained earnings (accumulated losses)
3,749,850 GBP2022-10-31
3,344,540 GBP2021-10-31
2,848,628 GBP2020-11-01
Equity
3,799,850 GBP2022-10-31
3,394,540 GBP2021-10-31
2,898,628 GBP2020-11-01
Profit/Loss
Retained earnings (accumulated losses)
405,310 GBP2021-11-01 ~ 2022-10-31
495,912 GBP2020-11-01 ~ 2021-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
405,310 GBP2021-11-01 ~ 2022-10-31
495,912 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment - Depreciation Expense
91,242 GBP2021-11-01 ~ 2022-10-31
140,043 GBP2020-11-01 ~ 2021-10-31
Cash and Cash Equivalents
-446,042 GBP2022-10-31
708,745 GBP2021-10-31
417,661 GBP2020-11-01
Bank Overdrafts
-472,593 GBP2022-10-31
-37,839 GBP2021-10-31
Wages/Salaries
2,312,177 GBP2021-11-01 ~ 2022-10-31
2,130,392 GBP2020-11-01 ~ 2021-10-31
Social Security Costs
210,464 GBP2021-11-01 ~ 2022-10-31
210,604 GBP2020-11-01 ~ 2021-10-31
Staff Costs/Employee Benefits Expense
2,581,928 GBP2021-11-01 ~ 2022-10-31
2,396,150 GBP2020-11-01 ~ 2021-10-31
Director Remuneration
153,400 GBP2021-11-01 ~ 2022-10-31
142,154 GBP2020-11-01 ~ 2021-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
21,538 GBP2021-11-01 ~ 2022-10-31
23,786 GBP2020-11-01 ~ 2021-10-31
Tax Expense/Credit at Applicable Tax Rate
94,718 GBP2021-11-01 ~ 2022-10-31
121,285 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment - Gross Cost
Buildings
1,925,744 GBP2022-10-31
1,925,744 GBP2021-10-31
Plant and equipment
1,147,946 GBP2022-10-31
1,109,787 GBP2021-10-31
Property, Plant & Equipment - Gross Cost
3,567,203 GBP2022-10-31
3,529,044 GBP2021-10-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
929,718 GBP2021-10-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,514,417 GBP2021-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
48,838 GBP2021-11-01 ~ 2022-10-31
Owned/Freehold
91,242 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
978,556 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,605,659 GBP2022-10-31
Property, Plant & Equipment
Buildings
1,458,503 GBP2022-10-31
1,497,018 GBP2021-10-31
Plant and equipment
169,390 GBP2022-10-31
180,069 GBP2021-10-31
Raw materials and consumables
5,381,607 GBP2022-10-31
2,509,686 GBP2021-10-31
Value of work in progress
71,871 GBP2022-10-31
37,176 GBP2021-10-31
Trade Debtors/Trade Receivables
Current
716,379 GBP2022-10-31
719,003 GBP2021-10-31
Prepayments/Accrued Income
Current
30,619 GBP2022-10-31
27,959 GBP2021-10-31
Bank Overdrafts
Current
472,593 GBP2022-10-31
37,839 GBP2021-10-31
Trade Creditors/Trade Payables
Current
3,309,265 GBP2022-10-31
2,112,866 GBP2021-10-31
Corporation Tax Payable
Current
37,504 GBP2022-10-31
117,356 GBP2021-10-31
Taxation/Social Security Payable
Current
64,517 GBP2022-10-31
53,025 GBP2021-10-31
Other Creditors
Current
224,458 GBP2022-10-31
277,848 GBP2021-10-31
Accrued Liabilities/Deferred Income
Current
477,869 GBP2022-10-31
270,318 GBP2021-10-31
Creditors
Current
4,586,206 GBP2022-10-31
2,869,252 GBP2021-10-31
Net Deferred Tax Liability/Asset
76,507 GBP2022-10-31
36,606 GBP2021-10-31
12,820 GBP2020-11-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
39,901 GBP2021-11-01 ~ 2022-10-31
23,786 GBP2020-11-01 ~ 2021-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
79,068 GBP2022-10-31
38,354 GBP2021-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2022-10-31
50,000 shares2021-10-31
Par Value of Share
Class 1 ordinary share
1.002021-11-01 ~ 2022-10-31