Turnover/Revenue
10,370,264 GBP2023-12-04 ~ 2024-12-01
9,450,790 GBP2022-11-28 ~ 2023-12-03
Cost of Sales
-5,057,209 GBP2023-12-04 ~ 2024-12-01
-4,934,209 GBP2022-11-28 ~ 2023-12-03
Gross Profit/Loss
5,313,055 GBP2023-12-04 ~ 2024-12-01
4,516,581 GBP2022-11-28 ~ 2023-12-03
Distribution Costs
-1,401,483 GBP2023-12-04 ~ 2024-12-01
-1,209,532 GBP2022-11-28 ~ 2023-12-03
Administrative Expenses
-2,129,514 GBP2023-12-04 ~ 2024-12-01
-2,428,632 GBP2022-11-28 ~ 2023-12-03
Operating Profit/Loss
1,859,787 GBP2023-12-04 ~ 2024-12-01
950,778 GBP2022-11-28 ~ 2023-12-03
Other Interest Receivable/Similar Income (Finance Income)
786 GBP2023-12-04 ~ 2024-12-01
666 GBP2022-11-28 ~ 2023-12-03
Profit/Loss on Ordinary Activities Before Tax
1,776,218 GBP2023-12-04 ~ 2024-12-01
863,194 GBP2022-11-28 ~ 2023-12-03
Profit/Loss
1,860,799 GBP2023-12-04 ~ 2024-12-01
760,903 GBP2022-11-28 ~ 2023-12-03
Dividends Paid
-449,274 GBP2023-12-04 ~ 2024-12-01
-557,460 GBP2022-11-28 ~ 2023-12-03
Property, Plant & Equipment
2,385,154 GBP2024-12-01
2,421,659 GBP2023-12-03
Total Inventories
2,663,280 GBP2024-12-01
2,870,413 GBP2023-12-03
Debtors
Current
2,083,996 GBP2024-12-01
1,262,040 GBP2023-12-03
Cash at bank and in hand
895,986 GBP2024-12-01
547,979 GBP2023-12-03
Current Assets
5,643,262 GBP2024-12-01
4,680,432 GBP2023-12-03
Net Current Assets/Liabilities
3,207,773 GBP2024-12-01
2,156,276 GBP2023-12-03
Total Assets Less Current Liabilities
5,592,927 GBP2024-12-01
4,577,935 GBP2023-12-03
Net Assets/Liabilities
4,303,376 GBP2024-12-01
2,891,851 GBP2023-12-03
Equity
Called up share capital
570,000 GBP2024-12-01
570,000 GBP2023-12-03
570,000 GBP2022-11-27
Retained earnings (accumulated losses)
3,733,376 GBP2024-12-01
2,321,851 GBP2023-12-03
2,118,408 GBP2022-11-27
Equity
4,303,376 GBP2024-12-01
2,891,851 GBP2023-12-03
2,688,408 GBP2022-11-27
Profit/Loss
Retained earnings (accumulated losses)
1,860,799 GBP2023-12-04 ~ 2024-12-01
760,903 GBP2022-11-28 ~ 2023-12-03
Dividends Paid
Retained earnings (accumulated losses)
-449,274 GBP2023-12-04 ~ 2024-12-01
-557,460 GBP2022-11-28 ~ 2023-12-03
Property, Plant & Equipment - Depreciation Expense
227,671 GBP2023-12-04 ~ 2024-12-01
291,899 GBP2022-11-28 ~ 2023-12-03
Wages/Salaries
1,771,547 GBP2023-12-04 ~ 2024-12-01
1,786,304 GBP2022-11-28 ~ 2023-12-03
Social Security Costs
182,023 GBP2023-12-04 ~ 2024-12-01
183,893 GBP2022-11-28 ~ 2023-12-03
Staff Costs/Employee Benefits Expense
2,026,138 GBP2023-12-04 ~ 2024-12-01
2,155,657 GBP2022-11-28 ~ 2023-12-03
Average number of employees in administration and support functions
162023-12-04 ~ 2024-12-01
152022-11-28 ~ 2023-12-03
Average Number of Employees
522023-12-04 ~ 2024-12-01
512022-11-28 ~ 2023-12-03
Director Remuneration
187,246 GBP2023-12-04 ~ 2024-12-01
335,734 GBP2022-11-28 ~ 2023-12-03
Audit Fees/Expenses
6,030 GBP2023-12-04 ~ 2024-12-01
6,030 GBP2022-11-28 ~ 2023-12-03
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-84,581 GBP2023-12-04 ~ 2024-12-01
-67,117 GBP2022-11-28 ~ 2023-12-03
Tax Expense/Credit at Applicable Tax Rate
444,055 GBP2023-12-04 ~ 2024-12-01
215,799 GBP2022-11-28 ~ 2023-12-03
Deferred Tax Liabilities
Accelerated tax depreciation
331,203 GBP2024-12-01
415,784 GBP2023-12-03
Deferred Tax Liabilities
331,203 GBP2024-12-01
415,784 GBP2023-12-03
Intangible Assets - Gross Cost
Other
15,454 GBP2024-12-01
15,454 GBP2023-12-03
Intangible Assets - Gross Cost
15,454 GBP2024-12-01
15,454 GBP2023-12-03
Intangible Assets - Accumulated Amortisation & Impairment
15,454 GBP2024-12-01
15,454 GBP2023-12-03
Property, Plant & Equipment - Gross Cost
Land and buildings
1,055,333 GBP2024-12-01
1,055,333 GBP2023-12-03
Tools/Equipment for furniture and fittings
3,310,324 GBP2024-12-01
3,119,158 GBP2023-12-03
Property, Plant & Equipment - Gross Cost
4,365,657 GBP2024-12-01
4,174,491 GBP2023-12-03
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
1,980,503 GBP2024-12-01
1,752,832 GBP2023-12-03
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,980,503 GBP2024-12-01
1,752,832 GBP2023-12-03
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
227,671 GBP2023-12-04 ~ 2024-12-01
Property, Plant & Equipment - Increase From Depreciation Charge for Year
227,671 GBP2023-12-04 ~ 2024-12-01
Property, Plant & Equipment
Land and buildings
1,055,333 GBP2024-12-01
1,055,333 GBP2023-12-03
Tools/Equipment for furniture and fittings
1,329,821 GBP2024-12-01
1,366,326 GBP2023-12-03
Raw materials and consumables
1,246,421 GBP2024-12-01
1,657,249 GBP2023-12-03
Value of work in progress
330,960 GBP2024-12-01
313,203 GBP2023-12-03
Finished Goods/Goods for Resale
1,085,899 GBP2024-12-01
899,961 GBP2023-12-03
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
2,006,316 GBP2024-12-01
Amounts falling due within one year, Current
1,061,862 GBP2023-12-03
Other Debtors
Current, Amounts falling due within one year
32,751 GBP2024-12-01
Amounts falling due within one year, Current
13,936 GBP2023-12-03
Debtors
Current, Amounts falling due within one year
2,083,996 GBP2024-12-01
Amounts falling due within one year, Current
1,262,040 GBP2023-12-03
Cash and Cash Equivalents
895,986 GBP2024-12-01
547,979 GBP2023-12-03
Total Borrowings
Current, Amounts falling due within one year
270,843 GBP2024-12-01
Non-current, Amounts falling due after one year
1,039,755 GBP2023-12-03
Amounts set aside to cover potential liabilities or losses
Deferred taxation
331,203 GBP2024-12-01
415,784 GBP2023-12-03
Par Value of Share
Class 1 ordinary share
12023-12-04 ~ 2024-12-01
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
570,000 shares2024-12-01
570,000 shares2023-12-03
Bank Borrowings
Non-current
607,946 GBP2024-12-01
741,133 GBP2023-12-03
Total Borrowings
Non-current
776,189 GBP2024-12-01
1,039,755 GBP2023-12-03
Bank Borrowings
Current
140,464 GBP2024-12-01
140,464 GBP2023-12-03
Total Borrowings
Current
270,843 GBP2024-12-01
304,160 GBP2023-12-03
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
130,379 GBP2024-12-01
163,696 GBP2023-12-03
Minimum gross finance lease payments owing
298,622 GBP2024-12-01
462,318 GBP2023-12-03
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
21,831 GBP2024-12-01
22,909 GBP2023-12-03
Between two and five year
12,470 GBP2024-12-01
34,301 GBP2023-12-03
Future Minimum Lease Payments Under Non-cancellable Operating Leases
34,301 GBP2024-12-01
57,210 GBP2023-12-03