Profit & Loss |
Date of Accounts |
2016-10-31 | 2017-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 343 570 | 948 979 | 1 635 325 | 1 130 465 | 5 645 339 | 1 958 130 |
Current Assets | 9 247 063 | 9 611 996 | 10 449 628 | 9 103 301 | 12 358 606 | 12 365 091 |
Debtors | 3 742 614 | 4 773 509 | 4 268 928 | 4 187 402 | 4 077 897 | 5 064 401 |
Net Assets Liabilities | 4 524 596 | 5 124 132 | 5 433 496 | 5 717 126 | 7 040 658 | 8 990 714 |
Other Debtors | 36 107 | 102 783 | 41 576 | 3 370 | 4 004 | |
Property Plant Equipment | 393 810 | 331 718 | 253 538 | 278 113 | 315 491 | 345 078 |
Total Inventories | 4 160 879 | 3 889 508 | 4 545 375 | 3 785 434 | 2 635 370 | 5 342 560 |
|
Other Financial Data |
Company Contributions To Money Purchase Plans Directors | | 1 144 | 1 883 | 3 210 | 3 818 | |
Director Remuneration | 289 095 | 411 800 | 263 926 | 235 864 | 240 364 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 3 | 3 | 3 | 3 | |
Amount Specific Advance Or Credit Directors | | | 28 259 | 4 695 | 443 396 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | 21 510 | 1 002 809 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 45 074 | 4 695 | |
Accrued Liabilities | 733 693 | 1 258 575 | 1 411 174 | 386 489 | 1 158 239 | 360 630 |
Accrued Liabilities Deferred Income | 4 352 | 5 168 | 5 692 | | | |
Accumulated Amortisation Impairment Intangible Assets | 52 338 | 52 338 | 52 338 | 52 338 | 52 352 | |
Accumulated Depreciation Impairment Property Plant Equipment | 694 995 | 862 874 | 1 062 466 | 1 230 204 | 1 303 033 | 1 224 329 |
Administrative Expenses | 1 425 305 | 1 933 661 | 1 743 977 | 1 592 383 | 1 284 964 | 2 344 715 |
Amortisation Expense Intangible Assets | 1 753 | | | | 14 | |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 28 | 28 | 26 | 27 | 27 | 27 |
Cash Cash Equivalents Cash Flow Value | 1 343 570 | | | 1 130 465 | 5 645 339 | |
Comprehensive Income Expense | 1 100 110 | 669 480 | 839 364 | 503 630 | 1 643 532 | 1 838 054 |
Corporation Tax Payable | 144 545 | 67 037 | 112 264 | 18 558 | 278 602 | 6 216 |
Cost Sales | 10 022 076 | 11 956 927 | 9 385 265 | 9 290 150 | 12 609 343 | 15 238 551 |
Creditors | 5 083 102 | 4 799 689 | 5 258 150 | 3 641 220 | 5 599 009 | 3 652 019 |
Current Tax For Period | 144 545 | 67 037 | 112 264 | 18 558 | 278 602 | 6 216 |
Depreciation Amortisation Expense | 146 696 | 200 254 | 199 592 | 187 559 | 128 298 | 121 631 |
Depreciation Expense Property Plant Equipment | 144 943 | 200 253 | 199 592 | 187 559 | 128 284 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 32 374 | | 19 821 | 55 455 | 200 335 |
Disposals Property Plant Equipment | | 32 375 | | 21 578 | 55 457 | 208 899 |
Distribution Costs | 770 717 | 702 660 | 562 195 | 672 971 | 615 134 | 765 279 |
Dividends Paid | 119 904 | 69 944 | 530 000 | 220 000 | 320 000 | 188 000 |
Dividends Paid Classified As Financing Activities | -119 904 | -69 944 | -530 000 | -220 000 | -320 000 | -188 000 |
Dividends Paid On Shares Interim | 119 904 | 69 944 | 530 000 | 220 000 | 320 000 | 188 000 |
Finished Goods | 4 160 879 | 3 889 508 | 3 245 220 | 3 174 414 | 805 659 | 1 161 759 |
Fixed Assets | 393 824 | 331 732 | 253 552 | 278 127 | 315 491 | |
Further Item Interest Income Component Total Interest Income | 6 486 | 5 239 | 5 940 | 1 868 | 11 | 822 |
Further Item Operating Income Component Total Other Operating Income | | 109 890 | | | | 987 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 195 990 | -40 068 | -33 357 | 50 278 | 95 705 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -147 342 | 228 154 | 136 043 | -1 060 014 | 1 504 378 | 1 521 283 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 424 902 | -933 253 | 433 921 | 57 962 | 104 810 | -986 504 |
Gain Loss On Disposal Assets Income Statement Subtotal | 11 764 | 8 999 | | 5 076 | 4 489 | 25 221 |
Gain Loss On Disposals Property Plant Equipment | 11 764 | 8 999 | | 5 076 | 4 489 | |
Gross Profit Loss | 3 512 164 | 3 273 942 | 3 279 141 | 2 854 740 | 3 884 041 | 4 991 914 |
Income Taxes Paid Refund Classified As Operating Activities | -6 537 | -144 545 | -67 037 | -112 264 | -18 558 | -278 602 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | -60 265 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 460 823 | -394 591 | 686 346 | -504 860 | 4 514 874 | -3 687 209 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 142 487 | -271 371 | 655 867 | -759 941 | -1 150 064 | 2 707 190 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 200 253 | 199 592 | 187 559 | 128 284 | 121 631 |
Intangible Assets | 14 | 14 | 14 | 14 | | |
Intangible Assets Gross Cost | 52 352 | 52 352 | 52 352 | 52 352 | | |
Interest Expense On Loan Capital | 58 254 | 29 515 | 35 654 | 57 518 | 50 407 | |
Interest Paid Classified As Operating Activities | -58 254 | -29 515 | -35 654 | -47 834 | -91 925 | -36 114 |
Interest Payable Similar Charges Finance Costs | 58 254 | 29 515 | 35 654 | 57 518 | 50 472 | 6 453 |
Net Cash Flows From Used In Financing Activities | 766 631 | 601 645 | 182 149 | 669 330 | 80 485 | 3 054 224 |
Net Cash Flows From Used In Investing Activities | 293 902 | 123 924 | 115 472 | 205 190 | 161 162 | 125 175 |
Net Cash Flows From Used In Operating Activities | -1 521 356 | -330 978 | -983 967 | -369 660 | -4 756 521 | 507 810 |
Net Cash Generated From Operations | -1 586 147 | -505 038 | -1 086 658 | -529 758 | -4 867 004 | 193 094 |
Net Current Assets Liabilities | 4 163 961 | 4 812 307 | 5 191 478 | 5 462 081 | 6 759 597 | 8 713 072 |
Net Interest Received Paid Classified As Investing Activities | -6 486 | -5 239 | -5 940 | -1 868 | -11 | -822 |
Number Shares Issued Fully Paid | | 250 000 | 250 000 | 250 000 | 250 000 | 277 778 |
Operating Profit Loss | 1 316 142 | 747 511 | 972 969 | 589 386 | 1 983 943 | 1 882 907 |
Other Deferred Tax Expense Credit | 19 719 | -13 282 | -8 373 | 11 548 | 11 348 | 33 006 |
Other Interest Receivable Similar Income Finance Income | 6 486 | 5 239 | 5 940 | 1 868 | 11 | 822 |
Other Operating Income Format1 | | 109 890 | | | | 987 |
Other Taxation Social Security Payable | 39 320 | 105 466 | 51 995 | 52 586 | 29 787 | 60 527 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 6 764 | 10 991 | 17 307 | 19 343 | 21 448 |
Prepayments Accrued Income | 542 069 | 1 147 847 | 1 439 302 | 717 724 | 1 067 987 | 166 775 |
Proceeds From Sales Property Plant Equipment | -22 001 | -9 000 | | -6 833 | -4 491 | -33 785 |
Profit Loss | 1 100 110 | 669 480 | 839 364 | 503 630 | 1 643 532 | 1 838 054 |
Profit Loss On Ordinary Activities Before Tax | 1 264 374 | 723 235 | 943 255 | 533 736 | 1 933 482 | 1 877 276 |
Property Plant Equipment Gross Cost | 1 088 805 | 1 194 592 | 1 316 004 | 1 508 317 | 1 618 524 | 1 569 407 |
Provisions | 33 189 | 19 907 | 11 534 | 23 082 | 34 430 | 67 436 |
Provisions For Liabilities Balance Sheet Subtotal | 33 189 | 19 907 | 11 534 | 23 082 | 34 430 | 67 436 |
Purchase Property Plant Equipment | -322 389 | -138 163 | -121 412 | -213 891 | -165 664 | -159 782 |
Recoverable Value-added Tax | | 8 350 | | | | |
Repayments Borrowings Classified As Financing Activities | -1 027 759 | -264 817 | -82 910 | -479 192 | -34 193 | -2 515 078 |
Social Security Costs | 122 000 | 142 379 | 121 015 | 112 487 | 114 248 | 137 576 |
Staff Costs Employee Benefits Expense | 1 220 142 | 1 350 551 | 1 180 523 | 1 131 708 | 1 123 028 | 1 492 312 |
Tax Expense Credit Applicable Tax Rate | 252 875 | 140 409 | 179 218 | 101 410 | 367 362 | 356 682 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 164 264 | 53 755 | 103 891 | 30 106 | 289 950 | 39 222 |
Total Additions Including From Business Combinations Property Plant Equipment | | 138 162 | 121 412 | 213 891 | 165 664 | 159 782 |
Total Assets Less Current Liabilities | 4 557 785 | 5 144 039 | 5 445 030 | 5 740 208 | 7 075 088 | 9 058 150 |
Total Operating Lease Payments | 15 000 | 13 990 | 17 820 | 16 010 | 15 000 | |
Trade Creditors Trade Payables | 556 223 | 236 334 | 260 547 | 150 745 | 261 928 | 530 993 |
Trade Debtors Trade Receivables | 3 163 161 | 3 415 610 | 2 759 791 | 3 461 613 | 3 005 906 | 4 897 626 |
Turnover Revenue | 13 534 240 | 15 230 869 | 12 664 406 | 12 144 890 | 16 493 384 | 20 230 465 |
Wages Salaries | 1 098 142 | 1 201 408 | 1 048 517 | 1 001 914 | 989 437 | 1 333 288 |
Further Operating Expense Item Component Total Operating Expenses | | | | 7 400 | 267 585 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 123 122 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 14 | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | 6 453 |
Interest Expense On Bank Overdrafts | | | | | 65 | |
Issue Equity Instruments | | | | | | 300 002 |
Other Creditors | | | | | | 1 609 439 |
Proceeds From Issuing Shares | | | | | | -300 002 |
Raw Materials | | | | 360 025 | 715 134 | 411 238 |