Profit & Loss |
Date of Accounts |
2016-10-31 | 2017-10-31 | 2018-10-31 | 2019-10-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 | 2024-01-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 763 667 | 1 012 278 | 539 280 | 156 160 | 513 112 | 404 847 | | |
Current Assets | 4 276 715 | 4 805 074 | 5 085 379 | 3 818 865 | 3 649 935 | 2 207 677 | 2 288 033 | 1 981 115 |
Debtors | 2 716 289 | 3 054 366 | 3 682 696 | 2 338 656 | 2 881 823 | 1 802 830 | | |
Net Assets Liabilities | 1 825 200 | 1 748 326 | 1 768 449 | 1 075 276 | 978 313 | 1 068 128 | 1 068 612 | 998 694 |
Other Debtors | 24 077 | 10 424 | 127 668 | 10 000 | 1 875 538 | | | |
Property Plant Equipment | 899 925 | 1 171 608 | 1 695 277 | 2 877 496 | 111 904 | | | |
Total Inventories | 796 759 | 866 098 | 863 403 | 1 324 049 | 255 000 | | | |
|
Other Financial Data |
Audit Fees Expenses | 3 750 | 3 750 | 4 000 | 4 000 | 4 250 | | | |
Accrued Liabilities Deferred Income | 736 942 | 1 046 690 | 1 023 283 | 1 042 424 | 991 671 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 3 114 514 | 3 282 002 | 3 523 210 | 3 837 520 | 205 898 | | | |
Additional Provisions Increase From New Provisions Recognised | | | 11 940 | | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 452 846 | 764 877 | 1 496 529 | | | | |
Administrative Expenses | 2 588 161 | 3 002 375 | 3 556 021 | 2 881 255 | 2 668 080 | | | |
Amortisation Government Grants | | | | | -823 301 | | | |
Amounts Owed By Group Undertakings | 6 420 | | | | | | | |
Amounts Owed To Directors | 50 112 | 2 034 639 | 1 157 855 | 952 896 | 1 167 576 | | | |
Applicable Tax Rate | | 19 | 19 | 19 | 19 | | | |
Average Number Employees During Period | 163 | 192 | 127 | 130 | 101 | 2 | 2 | 2 |
Bank Borrowings Overdrafts | 9 206 | | 146 178 | 1 044 364 | 496 | | | |
Bank Overdrafts | 9 206 | | | 892 558 | 496 | | | |
Cash Cash Equivalents Cash Flow Value | 754 461 | 1 012 278 | 539 280 | -736 398 | 512 616 | | | |
Corporation Tax Payable | | -127 668 | | | | | | |
Cost Inventories Recognised As Expense Gross | 2 922 680 | 3 802 239 | 4 285 385 | | | | | |
Cost Sales | 5 960 962 | 6 821 647 | 7 994 137 | 6 355 979 | 7 243 158 | | | |
Creditors | 3 194 464 | 4 061 592 | 3 867 738 | 4 392 400 | 2 783 526 | 1 139 549 | 1 219 421 | 982 421 |
Current Tax For Period | 67 944 | -36 987 | | | | | | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | 11 940 | -178 704 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -29 938 | 9 788 | 11 940 | -178 704 | | | | |
Deferred Tax Liabilities | 156 976 | 166 764 | 178 704 | | | | | |
Depreciation Expense Property Plant Equipment | 165 477 | 175 646 | 241 208 | 314 310 | 434 823 | | | |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | 25 | 25 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 8 158 | | | 4 066 445 | 205 898 | | |
Disposals Property Plant Equipment | | 13 675 | | | 6 397 214 | 317 802 | | |
Distribution Costs | 76 671 | 65 829 | 76 935 | 109 785 | 103 006 | | | |
Dividends Paid | 500 760 | | 10 000 | 4 000 | 4 000 | | | |
Dividends Paid Classified As Financing Activities | 500 760 | | 10 000 | 4 000 | 4 000 | | | |
Dividends Paid On Shares | 500 760 | | 10 000 | 4 000 | 4 000 | | | |
Finance Lease Liabilities Present Value Total | | | 174 971 | 555 899 | | | | |
Finance Lease Payments Owing Minimum Gross | | | 174 971 | 555 899 | | | | |
Finished Goods | | 323 051 | 361 453 | 973 008 | 60 000 | | | |
Fixed Assets | 899 925 | 1 171 608 | 1 695 277 | 2 877 496 | 111 904 | | | |
Gain Loss In Cash Flows From Change In Accrued Items | 18 773 | 309 748 | -23 407 | 19 141 | -50 753 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 581 573 | -1 222 332 | 398 694 | -352 584 | -530 258 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -422 753 | -301 088 | -628 330 | 1 344 040 | -543 167 | | | |
Gain Loss In Cash Flows From Change In Inventories | -135 050 | -69 339 | 2 695 | -460 646 | 1 069 049 | | | |
Gain Loss On Disposals Intangible Assets | | | | | 2 000 673 | | | |
Gain Loss On Disposals Property Plant Equipment | 2 250 | -5 517 | | | -1 355 769 | | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | 8 360 | 51 248 | | 103 670 | | | |
Government Grant Income | | | | | 823 301 | | | |
Gross Profit Loss | 2 831 030 | 2 991 545 | 3 809 778 | 2 275 571 | 1 934 984 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | 67 943 | | -5 015 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -287 638 | 257 817 | -472 998 | -1 275 678 | 1 249 014 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -5 015 | | | | |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | | | -178 704 | | | | |
Increase Decrease In Existing Provisions | | 9 788 | | | | | | |
Increase Decrease In Net Debt From Cash Flows | | | | | 2 613 500 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 175 646 | 241 208 | 314 310 | 434 823 | | | |
Interest Expense On Bank Loans Similar Borrowings | | | | 89 468 | 80 784 | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 3 324 | 27 487 | 36 131 | 37 258 | 442 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 1 421 | 31 182 | 24 207 | | | |
Interest Income On Bank Deposits | 685 | 73 | 1 001 | 485 | 170 | | | |
Interest Paid Classified As Operating Activities | 48 324 | 27 487 | 135 760 | 157 908 | 105 433 | | | |
Interest Paid To Related Parties | 45 000 | | | | | | | |
Interest Payable Similar Charges Finance Costs | 48 324 | 27 487 | 135 760 | 157 908 | 105 433 | | | |
Interest Received Classified As Operating Activities | 685 | 73 | 1 001 | 485 | 170 | | | |
Net Cash Flows From Used In Financing Activities | -553 067 | 1 984 527 | 258 956 | 224 467 | -545 185 | | | |
Net Cash Flows From Used In Investing Activities | -58 900 | -452 846 | -764 877 | -1 496 529 | 2 975 673 | | | |
Net Cash Flows From Used In Operating Activities | 324 329 | -1 273 864 | 32 923 | -3 616 | -1 181 474 | | | |
Net Cash Generated From Operations | 371 968 | -1 178 507 | 167 682 | 148 792 | -1 076 211 | | | |
Net Current Assets Liabilities | 1 082 251 | 743 482 | 1 217 641 | -573 535 | 866 409 | 1 068 128 | 1 068 612 | 998 694 |
Net Debt Funds | | | | 3 268 460 | 654 960 | | | |
Net Deferred Tax Liability Asset | 156 976 | 166 764 | 178 704 | | | | | |
Operating Profit Loss | 166 198 | -76 659 | 176 822 | -715 469 | 12 300 | | | |
Other Creditors | 1 315 533 | 93 652 | 143 700 | 118 640 | | | | |
Other Departments Average Number Employees | 8 | 8 | 8 | 10 | | | | |
Other Interest Expense | | | 98 208 | 89 468 | | | | |
Other Interest Receivable Similar Income Finance Income | 685 | 73 | 1 001 | 485 | 170 | | | |
Other Operating Income Format1 | | | | | 848 402 | | | |
Other Remaining Operating Income | | | | | 25 101 | | | |
Other Taxation Social Security Payable | 211 304 | 212 419 | 224 856 | 218 488 | 272 111 | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -174 970 | -579 604 | 754 574 | | | |
Pension Costs Defined Contribution Plan | 18 166 | 20 005 | 36 500 | 52 850 | 67 165 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 18 166 | 20 005 | 36 500 | 52 850 | 67 165 | | | |
Prepayments Accrued Income | 97 258 | 273 078 | 398 331 | 303 166 | 19 498 | | | |
Proceeds From Borrowings Classified As Financing Activities | -52 307 | 1 984 527 | 93 986 | -351 137 | -609 912 | | | |
Proceeds From Government Grants Classified As Financing Activities | | | | | 823 301 | | | |
Proceeds From Sales Intangible Assets | | | | | 2 000 673 | | | |
Proceeds From Sales Property Plant Equipment | 2 250 | | | | 975 000 | | | |
Production Average Number Employees | 155 | 184 | 119 | 120 | 91 | | | |
Profit Loss | 80 553 | -76 874 | 30 123 | -689 173 | -92 963 | | | |
Profit Loss On Ordinary Activities Before Tax | 118 559 | -104 073 | 42 063 | -872 892 | -92 963 | | | |
Property Plant Equipment Gross Cost | 4 014 439 | 4 453 610 | 5 218 487 | 6 715 016 | 317 802 | | | |
Provisions | 156 976 | 166 764 | 178 704 | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | 156 976 | 166 764 | 178 704 | | | | | |
Purchase Property Plant Equipment | 61 150 | 452 846 | 764 877 | 1 496 529 | | | | |
Raw Materials | 355 486 | 552 616 | 203 800 | 134 800 | 45 000 | | | |
Revenue From Sale Goods | 8 791 992 | 9 813 192 | 11 803 915 | 8 631 550 | 9 178 142 | | | |
Social Security Costs | 291 863 | 290 514 | 322 990 | 296 502 | 290 147 | | | |
Staff Costs Employee Benefits Expense | 3 431 910 | 3 323 489 | 3 932 832 | 3 753 239 | 4 481 811 | | | |
Tax Decrease From Utilisation Tax Losses | | | | | 318 016 | | | |
Tax Expense Credit Applicable Tax Rate | 23 712 | -19 774 | 7 992 | -165 849 | -17 663 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -18 845 | -51 577 | -7 992 | -1 104 716 | 335 679 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 63 077 | 34 364 | | | | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 1 270 565 | | | | |
Tax Increase Decrease From Other Short-term Timing Differences | -29 938 | 9 788 | 11 940 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 38 006 | -27 199 | 11 940 | -183 719 | | | | |
Total Assets Less Current Liabilities | 1 982 176 | 1 915 090 | 2 912 918 | 2 303 961 | 978 313 | 1 068 128 | 1 068 612 | 998 694 |
Total Operating Lease Payments | 220 000 | 220 000 | 220 000 | 146 667 | 351 115 | | | |
Trade Creditors Trade Payables | 871 367 | 801 860 | 1 138 069 | 816 913 | 351 672 | | | |
Trade Debtors Trade Receivables | 2 588 534 | 2 643 196 | 3 156 697 | 2 025 490 | 986 787 | | | |
Turnover Revenue | 8 791 992 | 9 813 192 | 11 803 915 | 8 631 550 | 9 178 142 | | | |
Wages Salaries | 3 121 881 | 3 012 970 | 3 573 342 | 3 403 887 | 4 124 499 | | | |
Work In Progress | 441 273 | 313 482 | 298 150 | 216 241 | 150 000 | | | |
Advances Credits Directors | 44 555 | 9 461 | | | | | | |
Advances Credits Made In Period Directors | 16 172 | | | | | | | |
Advances Credits Repaid In Period Directors | 74 036 | | | | | | | |
Amount Specific Advance Or Credit Directors | | | | | 1 167 571 | 229 388 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 23 537 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 961 720 | | |
Company Contributions To Money Purchase Plans Directors | 2 215 | 2 298 | 4 271 | 7 177 | 8 134 | | | |
Compensation For Loss Office Directors | | | | 110 045 | 210 000 | | | |
Director Remuneration | 498 450 | 457 782 | 457 779 | 515 819 | 1 102 705 | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 500 665 | 460 080 | 462 050 | 633 041 | 1 320 839 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 6 | 6 | 6 | 6 | 6 | | | |