Profit & Loss |
Date of Accounts |
2020-10-25 | 2021-10-31 | 2022-10-30 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 1 505 555 | 1 692 819 | 3 273 689 |
Current Assets | 2 223 806 | 2 105 166 | 3 747 272 |
Debtors | 611 331 | 302 262 | 339 268 |
Net Assets Liabilities | 1 003 123 | 1 465 419 | 3 346 832 |
Other Debtors | 197 470 | 52 616 | 50 256 |
Property Plant Equipment | 26 826 386 | 26 144 423 | 25 970 385 |
Total Inventories | 106 920 | 110 085 | 134 315 |
|
Other Financial Data |
Audit Fees Expenses | 25 000 | 27 500 | 30 000 |
Accrued Liabilities Deferred Income | 153 109 | 320 601 | 452 227 |
Accumulated Depreciation Impairment Property Plant Equipment | 15 519 350 | 16 184 210 | 14 801 098 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 278 888 | 427 938 |
Administration Support Average Number Employees | 52 | 45 | 52 |
Administrative Expenses | 3 763 813 | 3 690 664 | 5 712 082 |
Amounts Owed By Directors | | 837 | |
Amounts Owed By Other Related Parties Other Than Directors | 197 470 | | |
Amounts Owed To Associates Joint Ventures Participating Interests | 890 000 | | |
Amounts Owed To Directors | 19 305 308 | 18 743 173 | 18 564 169 |
Amounts Owed To Other Related Parties Other Than Directors | 1 957 000 | 1 957 000 | 1 577 000 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 214 | 208 | 243 |
Bank Borrowings | 2 000 000 | 1 000 000 | |
Bank Borrowings Overdrafts | 1 800 000 | 1 000 000 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 17 329 809 | 17 221 203 | 17 218 765 |
Cash Cash Equivalents Cash Flow Value | 1 505 555 | 1 692 819 | 3 273 689 |
Cash Inflow Outflow From Debt Financing | | 1 000 000 | 1 380 000 |
Cash Inflow Outflow From Management Liquid Resources | | 187 264 | 1 580 870 |
Corporation Tax Payable | | | 228 742 |
Corporation Tax Recoverable | 15 579 | | |
Cost Sales | 6 182 223 | 6 065 419 | 8 612 368 |
Creditors | 3 337 100 | 1 537 100 | 1 157 100 |
Current Tax For Period | | | 228 742 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 249 491 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 24 912 | 425 280 | 276 516 |
Deferred Tax Liabilities | | -217 951 | 648 543 |
Depreciation Expense Property Plant Equipment | 676 734 | 664 860 | 599 538 |
Depreciation Impairment Expense Property Plant Equipment | 676 734 | 664 860 | 599 538 |
Finished Goods Goods For Resale | 106 920 | 110 085 | 134 315 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -2 000 000 | 2 000 000 | 1 000 000 |
Further Item Tax Increase Decrease Component Adjusting Items | 4 782 | -5 216 | 66 400 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 320 000 | 1 177 388 | 1 008 694 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 2 145 777 | 688 179 | 461 397 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -14 812 | -293 490 | 37 006 |
Gain Loss In Cash Flows From Change In Inventories | -47 478 | 3 165 | 24 230 |
Gain Loss On Disposals Property Plant Equipment | -1 160 | | |
Government Grant Income | 1 143 067 | 1 007 263 | |
Gross Profit Loss | 2 620 646 | 3 806 773 | 8 336 110 |
Income Taxes Paid Refund Classified As Operating Activities | | 15 579 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 363 659 | -187 264 | -1 580 870 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -15 579 | | |
Increase Decrease In Net Debt From Cash Flows | | 1 187 264 | 2 960 870 |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | 425 280 | 276 470 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 664 860 | 599 538 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 1 103 | 21 582 | |
Interest Income | 2 387 | 211 | |
Interest Income On Bank Deposits | 2 387 | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 2 387 | | |
Interest Paid Classified As Operating Activities | | -242 987 | -245 020 |
Interest Payable Similar Charges Finance Costs | 14 257 | 242 987 | 245 020 |
Interest Received Classified As Investing Activities | -2 387 | -211 | |
Investments In Group Undertakings | | 1 370 777 | 1 370 777 |
Net Cash Flows From Used In Financing Activities | -2 060 000 | 1 000 000 | 1 380 000 |
Net Cash Flows From Used In Investing Activities | -306 013 | -17 314 | 425 500 |
Net Cash Flows From Used In Operating Activities | 1 390 328 | 1 169 950 | 3 386 370 |
Net Cash Generated From Operations | -1 389 225 | -1 397 358 | 3 631 390 |
Net Current Assets Liabilities | -21 871 900 | -22 102 361 | -20 150 440 |
Net Debt Funds | 2 451 445 | 1 264 181 | 1 696 689 |
Net Deferred Tax Liability Asset | 614 263 | 1 039 543 | 1 316 013 |
Net Finance Income Costs | 2 387 | 211 | |
Net Interest Paid Received Classified As Operating Activities | 1 103 | -242 987 | |
Number Shares Issued Fully Paid | 10 000 | 10 000 | 10 000 |
Operating Profit Loss | 16 368 | 1 130 352 | 2 631 691 |
Other Creditors | 20 533 680 | 18 837 453 | 19 087 074 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 1 982 650 |
Other Disposals Property Plant Equipment | | 295 991 | 1 985 088 |
Other Interest Expense | 13 154 | 221 405 | 245 020 |
Other Interest Income | | 211 | |
Other Interest Receivable Similar Income Finance Income | 2 387 | 211 | |
Other Operating Income Format2 | 1 159 535 | 1 014 243 | 7 663 |
Other Remaining Borrowings | 1 957 000 | 1 957 000 | 1 577 000 |
Other Taxation Social Security Payable | 170 484 | 279 103 | 377 339 |
Par Value Share | | 1 | 1 |
Payments Received On Account | 1 458 297 | 2 229 132 | 2 396 849 |
Payments To Related Parties | 77 333 | 50 000 | 205 120 |
Pension Costs Defined Contribution Plan | 86 179 | 74 941 | 99 711 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 86 179 | 74 941 | 99 711 |
Percentage Class Share Held In Subsidiary | | 100 | 100 |
Prepayments Accrued Income | 198 889 | 99 346 | 133 839 |
Proceeds From Borrowings Classified As Financing Activities | 1 200 000 | 1 000 000 | |
Proceeds From Sales Property Plant Equipment | -3 000 | | -2 438 |
Production Average Number Employees | | 163 | 191 |
Profit Loss | -4 835 | 462 296 | 1 881 413 |
Profit Loss On Ordinary Activities Before Tax | 4 498 | 887 576 | 2 386 671 |
Property Plant Equipment Gross Cost | 42 345 736 | 42 328 633 | 40 771 483 |
Provisions For Liabilities Balance Sheet Subtotal | 614 263 | 1 039 543 | 1 316 013 |
Purchase Property Plant Equipment | -311 400 | 17 103 | -427 938 |
Repayments Borrowings Classified As Financing Activities | 1 140 000 | | -380 000 |
Sales Marketing Distribution Average Number Employees | 162 | 163 | |
Social Security Costs | 463 722 | 404 372 | 590 751 |
Staff Costs Employee Benefits Expense | 5 925 030 | 5 528 820 | 7 492 290 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 614 263 | 1 039 543 | 1 316 013 |
Tax Expense Credit Applicable Tax Rate | 855 | 168 639 | 453 467 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 696 | 7 546 | 890 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 9 333 | 425 280 | 505 258 |
Total Assets Less Current Liabilities | 4 954 486 | 4 042 062 | 5 819 945 |
Total Borrowings | 3 957 000 | 2 957 000 | 1 577 000 |
Total Operating Lease Payments | 77 333 | 50 000 | 160 000 |
Trade Creditors Trade Payables | 1 160 236 | 1 121 338 | 935 581 |
Trade Debtors Trade Receivables | 199 393 | 150 300 | 155 173 |
Turnover Revenue | 8 802 869 | 9 872 192 | 16 948 478 |
Wages Salaries | 5 375 129 | 5 049 507 | 6 801 828 |
Advances Credits Repaid In Period Directors | | | 837 |
Company Contributions To Defined Benefit Plans Directors | 4 457 | 3 740 | 4 021 |
Director Remuneration | 612 275 | 345 565 | 417 684 |
Director Remuneration Benefits Including Payments To Third Parties | 616 732 | 349 305 | 421 705 |
Number Directors Accruing Retirement Benefits | 6 | 6 | 6 |