Par Value of Share
Class 1 ordinary share
12022-11-01 ~ 2023-10-31
Turnover/Revenue
31,450,821 GBP2022-11-01 ~ 2023-10-31
29,000,250 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
28,358,330 GBP2022-11-01 ~ 2023-10-31
26,648,594 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
3,092,491 GBP2022-11-01 ~ 2023-10-31
2,351,656 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
1,450,107 GBP2022-11-01 ~ 2023-10-31
1,112,492 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
1,950,193 GBP2022-11-01 ~ 2023-10-31
1,503,550 GBP2021-11-01 ~ 2022-10-31
Other Interest Receivable/Similar Income (Finance Income)
51,878 GBP2022-11-01 ~ 2023-10-31
2,225 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
2,002,071 GBP2022-11-01 ~ 2023-10-31
1,505,775 GBP2021-11-01 ~ 2022-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
439,691 GBP2022-11-01 ~ 2023-10-31
477,706 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
1,562,380 GBP2022-11-01 ~ 2023-10-31
1,028,069 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
1,562,380 GBP2022-11-01 ~ 2023-10-31
1,028,069 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment
3,452,075 GBP2023-10-31
3,001,598 GBP2022-10-31
Investment Property
5,677,122 GBP2023-10-31
4,883,615 GBP2022-10-31
Fixed Assets
9,129,197 GBP2023-10-31
7,885,213 GBP2022-10-31
Total Inventories
647,777 GBP2023-10-31
722,541 GBP2022-10-31
Debtors
321,332 GBP2023-10-31
304,388 GBP2022-10-31
Cash at bank and in hand
4,444,666 GBP2023-10-31
3,983,549 GBP2022-10-31
Current Assets
5,413,775 GBP2023-10-31
5,010,478 GBP2022-10-31
Creditors
Current
1,648,576 GBP2023-10-31
1,456,427 GBP2022-10-31
Net Current Assets/Liabilities
3,765,199 GBP2023-10-31
3,554,051 GBP2022-10-31
Total Assets Less Current Liabilities
12,894,396 GBP2023-10-31
11,439,264 GBP2022-10-31
Net Assets/Liabilities
12,552,726 GBP2023-10-31
11,090,346 GBP2022-10-31
Equity
Called up share capital
245,001 GBP2023-10-31
245,001 GBP2022-10-31
245,001 GBP2021-10-31
Capital redemption reserve
255,003 GBP2023-10-31
255,003 GBP2022-10-31
255,003 GBP2021-10-31
Retained earnings (accumulated losses)
12,052,722 GBP2023-10-31
10,590,342 GBP2022-10-31
9,662,273 GBP2021-10-31
Equity
12,552,726 GBP2023-10-31
11,090,346 GBP2022-10-31
10,162,277 GBP2021-10-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2022-11-01 ~ 2023-10-31
-100,000 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
-100,000 GBP2022-11-01 ~ 2023-10-31
-100,000 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,562,380 GBP2022-11-01 ~ 2023-10-31
1,028,069 GBP2021-11-01 ~ 2022-10-31
Wages/Salaries
1,226,635 GBP2022-11-01 ~ 2023-10-31
954,502 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
80,438 GBP2022-11-01 ~ 2023-10-31
62,420 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
20,153 GBP2022-11-01 ~ 2023-10-31
15,321 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
1,327,226 GBP2022-11-01 ~ 2023-10-31
1,032,243 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
662022-11-01 ~ 2023-10-31
562021-11-01 ~ 2022-10-31
Director Remuneration
17,280 GBP2022-11-01 ~ 2023-10-31
17,280 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
595,532 GBP2022-11-01 ~ 2023-10-31
491,116 GBP2021-11-01 ~ 2022-10-31
Audit Fees/Expenses
12,000 GBP2022-11-01 ~ 2023-10-31
12,000 GBP2021-11-01 ~ 2022-10-31
Current Tax for the Period
446,940 GBP2022-11-01 ~ 2023-10-31
264,012 GBP2021-11-01 ~ 2022-10-31
Tax Expense/Credit at Applicable Tax Rate
450,806 GBP2022-11-01 ~ 2023-10-31
286,097 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,529,879 GBP2023-10-31
1,529,879 GBP2022-10-31
Improvements to leasehold property
87,831 GBP2023-10-31
87,831 GBP2022-10-31
Plant and equipment
3,965,972 GBP2023-10-31
2,995,963 GBP2022-10-31
Motor vehicles
247,128 GBP2023-10-31
171,128 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
5,830,810 GBP2023-10-31
4,784,801 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
290,703 GBP2023-10-31
260,105 GBP2022-10-31
Improvements to leasehold property
54,478 GBP2023-10-31
51,879 GBP2022-10-31
Plant and equipment
1,933,394 GBP2023-10-31
1,404,381 GBP2022-10-31
Motor vehicles
100,160 GBP2023-10-31
66,838 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,378,735 GBP2023-10-31
1,783,203 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
30,598 GBP2022-11-01 ~ 2023-10-31
Improvements to leasehold property
2,599 GBP2022-11-01 ~ 2023-10-31
Plant and equipment
529,013 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
33,322 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
595,532 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Land and buildings
1,239,176 GBP2023-10-31
1,269,774 GBP2022-10-31
Improvements to leasehold property
33,353 GBP2023-10-31
35,952 GBP2022-10-31
Plant and equipment
2,032,578 GBP2023-10-31
1,591,582 GBP2022-10-31
Motor vehicles
146,968 GBP2023-10-31
104,290 GBP2022-10-31
Investment Property - Fair Value Model
5,677,122 GBP2023-10-31
4,883,615 GBP2022-10-31
Merchandise
647,777 GBP2023-10-31
722,541 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
311,609 GBP2023-10-31
304,388 GBP2022-10-31
Prepayments
Current
9,723 GBP2023-10-31
Debtors
Current, Amounts falling due within one year
321,332 GBP2023-10-31
Amounts falling due within one year, Current
304,388 GBP2022-10-31
Trade Creditors/Trade Payables
Current
816,418 GBP2023-10-31
759,185 GBP2022-10-31
Corporation Tax Payable
Current
446,948 GBP2023-10-31
266,845 GBP2022-10-31
Other Taxation & Social Security Payable
Current
21,916 GBP2023-10-31
23,601 GBP2022-10-31
Accrued Liabilities
Current
108,525 GBP2023-10-31
106,405 GBP2022-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
341,670 GBP2023-10-31
348,918 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
245,001 shares2023-10-31