Cost of Sales
-46,474,600 GBP2022-11-01 ~ 2023-10-31
-40,045,390 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
-2,108,616 GBP2022-11-01 ~ 2023-10-31
-1,683,145 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
2,037,620 GBP2022-11-01 ~ 2023-10-31
1,212,299 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
1,580,435 GBP2022-11-01 ~ 2023-10-31
948,421 GBP2021-11-01 ~ 2022-10-31
Intangible Assets
Other
76,197 GBP2023-10-31
36,714 GBP2022-10-31
Property, Plant & Equipment
1,393,398 GBP2023-10-31
1,108,637 GBP2022-10-31
Fixed Assets - Investments
114,796 GBP2023-10-31
109,168 GBP2022-10-31
Fixed Assets
1,584,391 GBP2023-10-31
1,254,519 GBP2022-10-31
Debtors
6,083,897 GBP2023-10-31
8,022,103 GBP2022-10-31
Cash at bank and in hand
71,547 GBP2023-10-31
59,173 GBP2022-10-31
Current Assets
14,551,249 GBP2023-10-31
14,248,512 GBP2022-10-31
Creditors
Current, Amounts falling due within one year
-9,498,145 GBP2023-10-31
-10,280,442 GBP2022-10-31
Net Current Assets/Liabilities
5,053,104 GBP2023-10-31
3,968,070 GBP2022-10-31
Total Assets Less Current Liabilities
6,637,495 GBP2023-10-31
5,222,589 GBP2022-10-31
Creditors
Non-current, Amounts falling due after one year
-242,920 GBP2023-10-31
-143,023 GBP2022-10-31
Net Assets/Liabilities
6,147,368 GBP2023-10-31
4,876,933 GBP2022-10-31
Equity
Called up share capital
2 GBP2023-10-31
2 GBP2022-10-31
2 GBP2021-10-31
Retained earnings (accumulated losses)
6,147,366 GBP2023-10-31
4,876,931 GBP2022-10-31
4,238,510 GBP2021-10-31
Equity
6,147,368 GBP2023-10-31
4,876,933 GBP2022-10-31
4,238,512 GBP2021-10-31
Profit/Loss
Retained earnings (accumulated losses)
1,580,435 GBP2022-11-01 ~ 2023-10-31
948,421 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
Retained earnings (accumulated losses)
-310,000 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
-275,000 GBP2022-11-01 ~ 2023-10-31
Audit Fees/Expenses
21,000 GBP2022-11-01 ~ 2023-10-31
17,500 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
232022-11-01 ~ 2023-10-31
202021-11-01 ~ 2022-10-31
Wages/Salaries
835,189 GBP2022-11-01 ~ 2023-10-31
736,500 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
20,972 GBP2022-11-01 ~ 2023-10-31
15,830 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
942,678 GBP2022-11-01 ~ 2023-10-31
830,673 GBP2021-11-01 ~ 2022-10-31
Director Remuneration
16,892 GBP2022-11-01 ~ 2023-10-31
14,643 GBP2021-11-01 ~ 2022-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
44,574 GBP2022-11-01 ~ 2023-10-31
64,925 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,151,683 GBP2023-10-31
1,064,482 GBP2022-10-31
Plant and equipment
95,500 GBP2023-10-31
0 GBP2022-10-31
Furniture and fittings
348,498 GBP2023-10-31
258,995 GBP2022-10-31
Computers
149,302 GBP2023-10-31
117,816 GBP2022-10-31
Motor vehicles
363,470 GBP2023-10-31
246,752 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
2,108,453 GBP2023-10-31
1,688,045 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
372,435 GBP2023-10-31
318,401 GBP2022-10-31
Plant and equipment
12,733 GBP2023-10-31
0 GBP2022-10-31
Furniture and fittings
141,764 GBP2023-10-31
117,714 GBP2022-10-31
Computers
106,812 GBP2023-10-31
98,713 GBP2022-10-31
Motor vehicles
81,311 GBP2023-10-31
44,580 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
715,055 GBP2023-10-31
579,408 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
54,034 GBP2022-11-01 ~ 2023-10-31
Plant and equipment
12,733 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
24,050 GBP2022-11-01 ~ 2023-10-31
Computers
8,099 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
36,731 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
135,647 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Improvements to leasehold property
779,248 GBP2023-10-31
746,081 GBP2022-10-31
Plant and equipment
82,767 GBP2023-10-31
0 GBP2022-10-31
Furniture and fittings
206,734 GBP2023-10-31
141,281 GBP2022-10-31
Computers
42,490 GBP2023-10-31
19,103 GBP2022-10-31
Motor vehicles
282,159 GBP2023-10-31
202,172 GBP2022-10-31
Intangible Assets - Gross Cost
Goodwill
500,000 GBP2023-10-31
500,000 GBP2022-10-31
Patents/Trademarks/Licences/Concessions
142,014 GBP2023-10-31
90,117 GBP2022-10-31
Intangible Assets - Gross Cost
642,014 GBP2023-10-31
590,117 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
500,000 GBP2023-10-31
500,000 GBP2022-10-31
Patents/Trademarks/Licences/Concessions
65,817 GBP2023-10-31
53,403 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
565,817 GBP2023-10-31
553,403 GBP2022-10-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2022-11-01 ~ 2023-10-31
Patents/Trademarks/Licences/Concessions
12,414 GBP2022-11-01 ~ 2023-10-31
Intangible Assets - Increase From Amortisation Charge for Year
12,414 GBP2022-11-01 ~ 2023-10-31
Intangible Assets
Goodwill
0 GBP2023-10-31
0 GBP2022-10-31
Patents/Trademarks/Licences/Concessions
76,197 GBP2023-10-31
36,714 GBP2022-10-31
Intangible Assets
76,197 GBP2023-10-31
36,714 GBP2022-10-31
Other Investments Other Than Loans
Non-current
114,796 GBP2023-10-31
109,168 GBP2022-10-31
Finished Goods/Goods for Resale
8,395,805 GBP2023-10-31
6,167,236 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
3,852,208 GBP2023-10-31
5,706,440 GBP2022-10-31
Amount of corporation tax that is recoverable
Current
12,282 GBP2023-10-31
8,671 GBP2022-10-31
Amounts Owed by Group Undertakings
Current
1,799,843 GBP2023-10-31
1,875,285 GBP2022-10-31
Other Debtors
Current
152,488 GBP2023-10-31
131,315 GBP2022-10-31
Prepayments/Accrued Income
Current
267,076 GBP2023-10-31
300,392 GBP2022-10-31
Debtors
Current, Amounts falling due within one year
6,083,897 GBP2023-10-31
8,022,103 GBP2022-10-31
Bank Borrowings/Overdrafts
Current
5,325,128 GBP2023-10-31
7,005,867 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Current
26,536 GBP2023-10-31
31,313 GBP2022-10-31
Trade Creditors/Trade Payables
Current
3,031,963 GBP2023-10-31
2,480,107 GBP2022-10-31
Amounts owed to group undertakings
Current
0 GBP2023-10-31
33,678 GBP2022-10-31
Corporation Tax Payable
Current
419,314 GBP2023-10-31
194,527 GBP2022-10-31
Other Taxation & Social Security Payable
Current
530,535 GBP2023-10-31
457,859 GBP2022-10-31
Other Creditors
Current
6,096 GBP2023-10-31
8,229 GBP2022-10-31
Accrued Liabilities/Deferred Income
Current
158,573 GBP2023-10-31
68,862 GBP2022-10-31
Creditors
Current
9,498,145 GBP2023-10-31
10,280,442 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Non-current
242,920 GBP2023-10-31
143,023 GBP2022-10-31
Bank Overdrafts
5,325,128 GBP2023-10-31
7,005,867 GBP2022-10-31
Total Borrowings
Current
5,325,128 GBP2023-10-31
7,005,867 GBP2022-10-31
Minimum gross finance lease payments owing
Amounts falling due within one year
26,536 GBP2023-10-31
31,313 GBP2022-10-31
Minimum gross finance lease payments owing
269,456 GBP2023-10-31
174,336 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
51,924 GBP2023-10-31
43,180 GBP2022-10-31
Between two and five year
6,883 GBP2023-10-31
5,969 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
58,807 GBP2023-10-31
49,149 GBP2022-10-31