Profit & Loss |
Date of Accounts |
2019-10-31 | 2020-10-31 | 2021-10-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 3 251 276 | 74 169 | 280 443 |
Current Assets | | 76 219 | 343 946 |
Debtors | | 2 050 | 63 503 |
Net Assets Liabilities | | 4 165 360 | 4 313 851 |
Other Debtors | | 402 027 | 395 107 |
Property Plant Equipment | | 3 750 584 | 3 701 721 |
Total Inventories | | 227 490 | 288 445 |
|
Other Financial Data |
Audit Fees Expenses | | 42 800 | 32 725 |
Fees For Non-audit Services | | 17 499 | 7 000 |
Other Non-audit Services Fees | | 7 399 | |
Taxation Compliance Services Fees | | 10 100 | 7 000 |
Accumulated Amortisation Impairment Intangible Assets | | 522 840 | 522 840 |
Accumulated Depreciation Impairment Property Plant Equipment | | 31 518 | 111 281 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 30 900 |
Administration Support Average Number Employees | | 94 | 143 |
Administrative Expenses | | 4 881 926 | 4 835 647 |
Amounts Owed By Associates | | 1 079 323 | 959 177 |
Applicable Tax Rate | | 19 | 19 |
Average Number Employees During Period | | 404 | 360 |
Balances With Banks | | 74 168 | 280 442 |
Carrying Amount Property Plant Equipment Pledged As Security For Liabilities | | 7 882 260 | 5 693 061 |
Cash Cash Equivalents | | 74 169 | 280 443 |
Cash On Hand | | 1 | 1 |
Cash Receipts From Sales Interests In Joint Ventures Associates Participating Interests | | | 50 |
Comprehensive Income Expense | | 4 161 360 | 148 491 |
Comprehensive Income Expense Attributable To Non-controlling Interests | | 13 187 | 23 631 |
Comprehensive Income Expense Attributable To Owners Parent | | 174 836 | 3 750 750 |
Corporation Tax Recoverable | | 1 784 | |
Cost Sales | | 34 740 188 | 37 514 149 |
Creditors | | 5 493 469 | 3 637 772 |
Current Tax For Period | | | 674 369 |
Decrease In Non-controlling Interest In Subsidiaries Decrease In Equity | | -3 748 614 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 80 991 | -15 278 |
Depreciation Amortisation Expense | | 3 792 487 | 3 040 765 |
Depreciation Expense Property Plant Equipment | | 3 792 487 | 3 040 765 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | -19 176 |
Disposals Property Plant Equipment | | | -9 394 |
Distribution Costs | | | 109 375 |
Dividends Paid | | -6 000 | -9 943 |
Dividends Paid Classified As Financing Activities | | -6 000 | -9 943 |
Finance Lease Liabilities Present Value Total | | 2 515 152 | 3 637 772 |
Fixed Assets | | 4 102 445 | 4 053 582 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 175 970 | 143 730 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -49 433 | 802 285 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 170 571 | 292 700 |
Gain Loss In Cash Flows From Change In Inventories | | -72 952 | 60 955 |
Gain Loss On Disposals Property Plant Equipment | | -246 689 | 255 647 |
Government Grant Income | | 1 269 045 | 355 788 |
Gross Profit Loss | | 3 243 659 | 7 132 316 |
Income From Leasing Plant Equipment | | 264 293 | 321 284 |
Income Taxes Paid Refund Classified As Operating Activities | | 1 158 | 660 093 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 1 387 373 | 2 988 762 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -118 043 |
Increase Decrease In Net Debt From Cash Flows | | | 3 269 205 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 79 763 |
Intangible Assets Gross Cost | | 522 840 | 522 840 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 57 | 386 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | 370 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 274 068 | 234 717 |
Interest Paid Classified As Financing Activities | | -274 125 | -235 473 |
Interest Paid Classified As Operating Activities | | 274 125 | 235 473 |
Interest Payable Similar Charges Finance Costs | | 274 125 | 235 473 |
Interest Received Classified As Investing Activities | | 24 683 | 10 866 |
Interest Received Classified As Operating Activities | | 24 683 | 10 866 |
Investment Property | | 341 712 | 341 712 |
Investment Property Fair Value Model | | 341 712 | |
Investments Fixed Assets | | 10 149 | 10 149 |
Investments In Associates | | 50 | 50 |
Investments In Group Undertakings Participating Interests | | 10 149 | 10 149 |
Investments In Subsidiaries | | 10 099 | 10 099 |
Issue Equity Instruments | | 10 000 | |
Key Management Personnel Compensation Short-term Employee Benefits | | 185 239 | 178 094 |
Loans Advances Granted Classified As Investing Activities | | -48 614 | |
Merger Adjustment Increase Decrease In Equity | | 3 700 000 | |
Net Cash Flows From Used In Financing Activities | | -3 235 816 | -2 664 725 |
Net Cash Flows From Used In Investing Activities | | 921 992 | -307 008 |
Net Cash Flows From Used In Operating Activities | | 3 701 197 | 5 960 495 |
Net Cash Generated From Operations | | 3 702 355 | 6 620 588 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 3 849 407 | 6 171 958 |
Net Current Assets Liabilities | | 62 915 | 260 269 |
Net Debt Funds | | 74 169 | 74 169 |
Operating Profit Loss | | -189 769 | 3 386 840 |
Other Creditors | | 215 709 | 506 |
Other Employee Expense | | 1 005 | 2 795 |
Other Finance Income | | 24 683 | 10 866 |
Other Interest Receivable Similar Income Finance Income | | 24 683 | 10 866 |
Other Inventories | | 227 490 | 288 445 |
Other Operating Income Format1 | | 1 448 498 | 1 199 546 |
Other Payables Accrued Expenses | | 7 499 | 12 501 |
Other Remaining Operating Income | | 179 453 | 843 758 |
Ownership Interest In Associate Percent | | 49 | 49 |
Ownership Interest In Joint Venture Percent | | 50 | 50 |
Ownership Interest In Subsidiary Percent | | 100 | 100 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -2 965 591 | -2 419 309 |
Pension Costs Defined Contribution Plan | | 249 338 | 258 209 |
Prepayments | | 568 816 | 1 081 121 |
Proceeds From Issuing Shares | | 9 900 | |
Proceeds From Sales Property Plant Equipment | | 1 301 226 | 397 062 |
Production Average Number Employees | | 310 | 217 |
Profit Loss | | 4 161 360 | 148 491 |
Profit Loss Attributable To Non-controlling Interests | | 13 187 | 23 631 |
Profit Loss Attributable To Owners Parent | | 174 836 | 3 750 750 |
Profit Loss On Ordinary Activities Before Tax | | 269 014 | 4 315 429 |
Property Plant Equipment Gross Cost | | 3 782 102 | 3 813 002 |
Provisions For Liabilities Balance Sheet Subtotal | | 182 067 | 166 758 |
Purchase Property Plant Equipment | | -355 303 | -714 986 |
Rental Income From Investment Property | | 236 215 | 260 616 |
Revenue From Rendering Services | | 340 903 | 321 238 |
Revenue From Sale Goods | | 37 142 436 | 43 743 327 |
Share Profit Loss Associates Accounted For By Equity Method | | 729 706 | 1 153 196 |
Share Profit Loss Associates Joint Ventures Accounted For Using Equity Method | | 708 225 | 1 153 196 |
Share Profit Loss Joint Ventures Accounted For By Equity Method | | -21 481 | |
Short-term Deposits Classified As Cash Equivalents | | 1 520 | 1 520 |
Social Security Costs | | 1 018 496 | 1 094 478 |
Staff Costs Employee Benefits Expense | | 14 115 420 | 15 190 394 |
Taxation Social Security Payable | | 5 805 | 11 464 |
Tax Expense Credit Applicable Tax Rate | | 51 113 | 819 932 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 192 529 | 35 146 |
Tax Increase Decrease From Effect Dividends From Companies | | | -32 002 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | -6 620 | |
Tax Increase Decrease From Effect Joint Ventures Associates Results Reported Net Tax | | -135 703 | -219 107 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | -20 406 | |
Tax Increase Decrease From Other Short-term Timing Differences | | 78 | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | -62 921 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 80 991 | 541 048 |
Total Assets Less Current Liabilities | | 26 078 979 | 27 972 411 |
Total Borrowings | | 5 493 469 | 3 637 772 |
Total Operating Lease Payments | | 4 089 771 | 5 654 855 |
Trade Creditors Trade Payables | | 3 687 968 | 59 051 |
Trade Debtors Trade Receivables | | 2 050 | 63 503 |
Turnover Revenue | | 37 983 847 | 44 646 465 |
Unpaid Contributions To Pension Schemes | | 61 327 | 155 |
Wages Salaries | | 12 846 581 | 13 834 912 |
Company Contributions To Money Purchase Plans Directors | | | -3 715 |
Director Remuneration | | 112 380 | 113 047 |