Profit & Loss |
Date of Accounts |
2012-10-31 | 2013-10-31 | 2014-10-31 | 2015-10-31 | 2016-10-31 | 2017-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | | | | | |
Net Worth | 5 605 | 98 412 | 79 863 | 153 114 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 612 254 | 440 064 | 427 426 | 493 885 |
Current Assets | 936 659 | 1 087 184 | 1 365 926 | 1 542 967 | 2 017 479 | 2 654 193 | 5 977 778 | 5 831 297 |
Debtors | 257 016 | 389 201 | 547 044 | 474 325 | 588 344 | 1 029 787 | 3 551 294 | 2 679 092 |
Net Assets Liabilities | | | | | 491 738 | 888 905 | 4 152 378 | 4 791 983 |
Other Debtors | | | | | 24 097 | 32 928 | 508 711 | 634 612 |
Property Plant Equipment | | | | | 134 351 | 147 159 | 359 431 | 598 629 |
Total Inventories | | | | | 816 881 | 1 184 342 | 1 999 058 | 2 658 320 |
Cash Bank In Hand | 247 906 | 188 096 | 149 990 | 253 180 | | | | |
Intangible Fixed Assets | 324 583 | 229 583 | 229 583 | 114 583 | | | | |
Net Assets Liabilities Including Pension Asset Liability | | | 79 863 | 153 114 | | | | |
Stocks Inventory | 431 737 | 509 887 | 668 892 | 815 462 | | | | |
Tangible Fixed Assets | 107 399 | 97 363 | 146 054 | 146 469 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | |
Profit Loss Account Reserve | 5 505 | 98 312 | 79 763 | 153 014 | | | | |
Shareholder Funds | 5 605 | 98 412 | 79 863 | 153 114 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 13 900 | 15 290 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 520 000 | 540 000 | 575 902 | 576 636 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 145 532 | 179 071 | 360 019 | 454 664 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 333 843 |
Administration Support Average Number Employees | | | | | | | 21 | 19 |
Administrative Expenses | | | | | | | 1 741 253 | 1 954 393 |
Amortisation Expense Intangible Assets | | | | | | | 789 | 734 |
Amounts Owed By Related Parties | | | | | | | 1 500 623 | 165 328 |
Amounts Owed To Group Undertakings | | | | | 996 583 | 996 583 | | |
Amounts Owed To Related Parties | | | | | | | 849 682 | |
Applicable Tax Rate | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | | | | 44 | 50 |
Balances With Banks | | | | | | | 427 426 | 493 885 |
Corporation Tax Payable | | | | | 87 816 | 94 476 | 199 059 | |
Cost Sales | | | | | | | 9 201 201 | 8 020 587 |
Creditors | | | | | 1 695 917 | 1 926 443 | 2 151 918 | 1 526 411 |
Current Tax For Period | | | | | | | 409 199 | 75 672 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | 10 105 | 19 004 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 21 189 | 77 885 |
Deferred Tax Liabilities | | | | | | | 73 932 | 121 720 |
Depreciation Expense Property Plant Equipment | | | | | | | 59 898 | 94 645 |
Dividend Declared Payable | | | | | | | 42 000 | |
Dividends Paid | | | | | | | -42 000 | -72 000 |
Finance Lease Liabilities Present Value Total | | | | | | | 11 876 | 33 603 |
Finished Goods Goods For Resale | | | | | | | 1 999 058 | 2 658 320 |
Fixed Assets | 431 982 | 326 946 | 375 637 | 261 052 | | | 369 919 | 608 383 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 210 259 | 229 026 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | 16 239 | 775 |
Government Grant Income | | | | | | | 16 250 | |
Gross Profit Loss | | | | | | | 3 472 196 | 2 735 023 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -9 503 | -84 532 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 20 000 | | 734 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 33 539 | | 94 645 |
Intangible Assets | | | | | 55 000 | 35 000 | 10 488 | 9 754 |
Intangible Assets Gross Cost | | | | | 575 000 | | 586 390 | 586 390 |
Interest Income On Bank Deposits | | | | | | | 213 | |
Minimum Operating Lease Payments Recognised As Expense | | | | | | | 96 372 | 90 717 |
Net Current Assets Liabilities | 724 424 | 824 180 | 963 624 | 1 254 255 | 321 562 | 727 750 | 3 825 860 | 4 304 886 |
Number Shares Issued Fully Paid | | | | | | 100 | | |
Other Creditors | | | | | 255 275 | 260 511 | 5 021 | 295 270 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 213 | |
Other Operating Income Format1 | | | | | | | 16 250 | |
Other Payables Accrued Expenses | | | | | | | | 16 363 |
Other Revenue | | | | | | | 569 756 | |
Other Taxation Social Security Payable | | | | | 98 544 | 94 163 | | |
Par Value Share | | 1 | 1 | 1 | | 1 | | |
Pension Costs Defined Contribution Plan | | | | | | | 17 019 | 19 280 |
Production Average Number Employees | | | | | | | 12 | 13 |
Profit Loss | | | | | | | 1 326 522 | 711 605 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 1 747 406 | 780 630 |
Property Plant Equipment Gross Cost | | | | | 279 885 | 326 230 | 719 450 | 1 053 293 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 19 175 | 21 004 | 43 401 | 121 286 |
Revenue From Sale Goods | | | | | | | 12 103 641 | 10 755 610 |
Selling Average Number Employees | | | | | | | 11 | 18 |
Social Security Costs | | | | | | | 140 999 | 157 122 |
Staff Costs Employee Benefits Expense | | | | | | | 1 537 051 | 1 801 456 |
Taxation Social Security Payable | | | | | | | 31 530 | 130 971 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 332 007 | 148 320 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -238 | -13 985 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 1 761 | 1 518 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | 86 752 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 420 884 | 69 025 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 46 345 | | |
Total Assets Less Current Liabilities | 1 156 406 | 1 151 126 | 1 339 261 | 1 515 307 | 510 913 | 909 909 | 4 195 779 | 4 913 269 |
Total Borrowings | | | | | | | 11 876 | 33 603 |
Total Operating Lease Payments | | | | | | | 92 524 | 87 999 |
Trade Creditors Trade Payables | | | | | 257 699 | 480 710 | 1 009 312 | 1 045 253 |
Trade Debtors Trade Receivables | | | | | 564 247 | 996 859 | 1 541 960 | 1 786 097 |
Turnover Revenue | | | | | | | 12 673 397 | 10 755 610 |
Unpaid Contributions To Pension Schemes | | | | | | | 3 438 | 4 951 |
Wages Salaries | | | | | | | 1 379 033 | 1 625 054 |
Director Remuneration | | | | | | | 40 608 | 9 540 |
Creditors Due After One Year | 1 142 094 | 1 042 094 | 1 242 094 | 1 342 094 | | | | |
Creditors Due Within One Year | 212 235 | 263 004 | 402 302 | 288 712 | | | | |
Intangible Fixed Assets Additions | | | 100 000 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 150 417 | 245 417 | 345 417 | 460 417 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 95 000 | 100 000 | 115 000 | | | | |
Intangible Fixed Assets Cost Or Valuation | 475 000 | 475 000 | 575 000 | 575 000 | | | | |
Net Assets Liability Excluding Pension Asset Liability | | 98 412 | 79 863 | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | | | | |
Provisions For Liabilities Charges | 8 707 | 10 620 | 17 304 | 20 099 | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | |
Tangible Fixed Assets Additions | | 21 010 | 86 394 | 50 867 | | | | |
Tangible Fixed Assets Cost Or Valuation | 160 657 | 169 472 | 247 166 | 268 176 | | | | |
Tangible Fixed Assets Depreciation | 53 258 | 72 109 | 101 112 | 121 707 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 23 241 | 30 617 | 35 822 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 4 390 | 1 614 | 15 227 | | | | |
Tangible Fixed Assets Disposals | | 12 195 | 8 700 | 29 857 | | | | |