Profit & Loss |
Date of Accounts |
2016-10-31 | 2017-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 2 599 897 | 340 | 996 090 |
Current Assets | | | | 2 137 778 | 1 792 973 |
Debtors | 5 510 | 3 097 | | 2 137 438 | 796 883 |
Net Assets Liabilities | | | | 5 155 625 | 3 743 321 |
Other Debtors | 2 923 | 510 | | 1 501 134 | 250 723 |
Total Inventories | | | | 2 930 177 | 4 063 776 |
|
Other Financial Data |
Audit Fees Expenses | | | | 23 400 | 26 090 |
Other Non-audit Services Fees | | | | 23 024 | 8 750 |
Accumulated Amortisation Impairment Intangible Assets | | | | 974 733 | 992 117 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 79 337 | 129 446 |
Acquired Through Business Combinations Intangible Assets | | | | | 130 383 |
Acquisition Non-controlling Interests Decrease Increase In Equity | | | | | -125 270 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | 10 705 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 578 759 |
Administration Support Average Number Employees | | | | 38 | 36 |
Administrative Expenses | | | | 4 802 275 | 6 476 384 |
Amortisation Expense Intangible Assets | | | | 789 | 20 794 |
Amounts Owed By Related Parties | 2 587 | 2 587 | | 636 304 | 546 160 |
Amounts Owed To Related Parties | | | | 100 | |
Applicable Tax Rate | | | | 19 | 19 |
Average Number Employees During Period | | | | 83 | 98 |
Bank Borrowings | | | | 2 350 679 | 2 213 463 |
Bank Overdrafts | | | | | 39 541 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 4 219 713 | |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | | -100 | -1 |
Cost Sales | | | | 31 163 904 | 24 514 677 |
Creditors | | 120 087 | | 2 350 679 | 2 409 678 |
Current Tax For Period | | | | 1 301 407 | 530 376 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 16 203 | 90 351 |
Deferred Tax Liabilities | | | | -39 718 | -9 129 |
Depreciation Amortisation Expense | | | | 142 776 | 284 799 |
Depreciation Expense Property Plant Equipment | | | | 141 987 | 264 006 |
Dividends Paid | | | | -84 000 | -360 436 |
Dividends Paid Classified As Financing Activities | | | | -84 000 | -360 436 |
Dividends Received Classified As Investing Activities | | | | 3 000 000 | 144 000 |
Finance Lease Liabilities Present Value Total | | | | 11 876 | 110 506 |
Finished Goods Goods For Resale | | | | 2 654 253 | 3 525 684 |
Fixed Assets | | | | 5 227 751 | 6 195 391 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | 2 518 595 | 21 321 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 88 309 | 107 947 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 5 262 631 | -3 819 144 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 2 915 214 | -2 408 055 |
Gain Loss In Cash Flows From Change In Inventories | | | | 1 205 804 | 915 563 |
Gain Loss On Disposals Property Plant Equipment | | | | 5 207 | 23 845 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -42 991 | -18 987 |
Government Grant Income | | | | 70 312 | |
Gross Amount Due From Customers For Construction Contract Work As Asset | | | | 2 008 426 | 649 442 |
Gross Profit Loss | | | | 11 074 673 | 9 283 236 |
Income Taxes Paid Refund Classified As Operating Activities | | | | 480 919 | 1 341 377 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 340 | 995 750 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -64 967 | 304 |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | | | -55 463 | 21 347 |
Increase Decrease In Net Debt From Cash Flows | | | | | -3 574 668 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 17 384 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 50 109 |
Intangible Assets | | | | 10 488 | 112 999 |
Intangible Assets Gross Cost | | | | 974 733 | 1 105 116 |
Interest Paid Classified As Financing Activities | | | | -16 581 | -72 799 |
Interest Paid Classified As Operating Activities | | | | 16 581 | 72 799 |
Interest Payable Similar Charges Finance Costs | | | | 16 581 | 72 799 |
Interest Received Classified As Investing Activities | | | | 213 | 31 |
Interest Received Classified As Operating Activities | | | | 3 000 000 | 144 000 |
Investments Fixed Assets | 3 090 490 | 3 090 490 | | 3 090 692 | 3 090 693 |
Investments In Subsidiaries | | | | 3 090 692 | 3 090 693 |
Issue Equity Instruments | 3 061 000 | | | | |
Net Cash Flows From Used In Financing Activities | | | | -84 000 | -1 547 936 |
Net Cash Flows From Used In Investing Activities | | | | 2 999 900 | 143 999 |
Net Cash Flows From Used In Operating Activities | | | | -2 915 560 | 2 399 687 |
Net Cash Generated From Operations | | | | 4 568 056 | 1 371 693 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | -346 | -8 368 |
Net Current Assets Liabilities | 5 510 | -116 990 | | 2 064 933 | 652 628 |
Net Debt Funds | | | | 3 251 634 | -323 034 |
Number Shares Issued Fully Paid | | 2 457 500 | | 1 188 500 | 1 000 |
Operating Profit Loss | | | | 6 368 039 | 2 881 918 |
Other Creditors | | 120 087 | | 30 567 | 691 725 |
Other Departments Average Number Employees | | | | 12 | 15 |
Other Interest Receivable Similar Income Finance Income | | | | 213 | 31 |
Other Operating Income Format1 | | | | 95 641 | 75 066 |
Other Payables Accrued Expenses | | | | 3 652 163 | 1 076 442 |
Other Remaining Borrowings | | | | 72 745 | 1 140 345 |
Ownership Interest In Subsidiary Percent | | | | 100 | 51 |
Par Value Share | | 1 | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -28 608 | -88 611 |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | | | | | -1 |
Pension Costs Defined Contribution Plan | | | | 35 381 | 50 915 |
Percentage Class Share Held In Subsidiary | | 100 | | | |
Percentage Voting Equity Interests Acquired | | | | | 51 |
Prepayments | | | | 127 049 | 319 215 |
Proceeds From Sales Property Plant Equipment | | | | 22 133 | 23 845 |
Profit Loss | 300 000 | 215 000 | | 2 999 654 | 135 632 |
Profit Loss Acquiree | | | | | -275 681 |
Profit Loss Attributable To Non-controlling Interests | | | | | -135 084 |
Profit Loss Attributable To Owners Parent | | | | 5 099 028 | 2 323 203 |
Profit Loss On Ordinary Activities Before Tax | | | | 6 351 671 | 2 809 150 |
Property Plant Equipment Gross Cost | | | | 149 952 | 728 711 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 65 440 | 155 791 |
Purchase Intangible Assets | | | | | -10 705 |
Purchase Property Plant Equipment | | | | -3 243 936 | -693 391 |
Redemption Shares Decrease In Equity | 265 000 | 337 500 | | | |
Rental Income From Sub-leases | | | | 25 329 | 75 066 |
Revenue Acquiree | | | | | 388 820 |
Revenue From Rendering Services | | | | 30 571 757 | 19 752 916 |
Revenue From Sale Goods | | | | 11 666 820 | 14 044 997 |
Selling Average Number Employees | | | | 33 | 47 |
Social Security Costs | | | | 319 950 | 382 348 |
Staff Costs Employee Benefits Expense | | | | 3 341 524 | 4 481 202 |
Taxation Social Security Payable | | | | 1 258 244 | 249 858 |
Tax Expense Credit Applicable Tax Rate | | | | 1 206 817 | 533 739 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 2 085 | 61 993 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | 99 204 | 3 952 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 1 252 643 | 621 031 |
Total Assets Less Current Liabilities | 3 096 000 | 2 973 500 | | 13 476 707 | 14 140 970 |
Total Borrowings | | | | 2 350 679 | 2 409 678 |
Total Operating Lease Payments | | | | 126 095 | 136 033 |
Trade Creditors Trade Payables | | | | 3 264 325 | 1 919 978 |
Trade Debtors Trade Receivables | | | | 6 250 037 | 4 149 140 |
Turnover Revenue | | | | 42 035 184 | 33 742 398 |
Unpaid Contributions To Pension Schemes | | | | 3 674 | 5 393 |
Useful Life Goodwill In Years | | | | | 5 |
Wages Salaries | | | | 2 986 193 | 4 047 939 |
Work In Progress | | | | 275 924 | 538 092 |
Company Contributions To Money Purchase Plans Directors | | | | 432 | |
Director Remuneration | | | | 95 874 | 49 135 |