Profit & Loss |
Date of Accounts |
2017-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 | 2023-10-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 624 948 | 797 598 | 920 074 | 1 517 014 | 1 268 755 | 863 381 | 821 889 |
Current Assets | 1 556 850 | 1 690 213 | 1 895 722 | 2 159 044 | 2 068 839 | 1 973 630 | 1 767 360 |
Debtors | 90 014 | 91 078 | 99 733 | 60 421 | 35 745 | 45 027 | 34 675 |
Net Assets Liabilities | 5 513 444 | 5 576 204 | 5 585 708 | 5 825 990 | 6 208 381 | 6 187 694 | 6 358 961 |
Other Debtors | | | | 21 283 | | | |
Property Plant Equipment | 5 014 276 | 4 961 654 | 4 909 905 | 4 862 420 | 5 226 368 | 5 259 625 | 5 623 685 |
Total Inventories | 841 888 | 801 537 | 875 915 | 581 609 | 764 339 | | |
|
Other Financial Data |
Audit Fees Expenses | 7 750 | 7 750 | 8 000 | 8 250 | 8 250 | 8 750 | 9 650 |
Accrued Liabilities Deferred Income | 68 055 | 66 211 | 80 547 | 69 814 | 58 888 | 78 431 | 104 503 |
Accumulated Depreciation Impairment Property Plant Equipment | 905 083 | 1 020 722 | 1 114 142 | 1 219 761 | 1 388 872 | 1 582 528 | 1 715 285 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 63 017 | 61 263 | 68 424 | 533 059 | 236 453 | 605 406 |
Administrative Expenses | 2 851 873 | 2 941 494 | 3 217 471 | 2 898 467 | 2 882 240 | 3 475 843 | 3 239 291 |
Average Number Employees During Period | 127 | 126 | 129 | 115 | 105 | 116 | 113 |
Bank Borrowings | | | | 250 000 | | | 161 812 |
Bank Borrowings Overdrafts | | | | 229 167 | | | 125 332 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 212 101 | 212 101 | 212 101 | 212 101 | 212 101 | 212 101 | 212 101 |
Cash Cash Equivalents Cash Flow Value | 624 948 | 797 598 | 920 074 | 1 517 014 | 1 268 755 | 863 381 | 821 889 |
Corporation Tax Payable | 89 192 | 80 929 | 95 229 | 103 153 | 150 647 | 31 926 | 103 490 |
Cost Sales | 3 913 834 | 3 871 746 | 4 157 585 | 3 425 025 | 4 210 789 | 4 119 967 | 4 067 705 |
Creditors | 122 930 | 82 881 | 53 337 | 243 228 | 1 775 | 24 603 | 136 515 |
Current Tax For Period | 89 192 | 80 929 | 95 229 | 103 153 | 150 647 | 31 926 | 103 490 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -1 690 | -131 | -437 | 416 | 77 765 | 14 688 | 57 889 |
Depreciation Expense Property Plant Equipment | 116 693 | 115 639 | 111 170 | 115 722 | 169 111 | | |
Depreciation Impairment Expense Property Plant Equipment | | 115 639 | 111 170 | 115 722 | 169 111 | 203 196 | 241 346 |
Dividends Paid | 239 398 | 240 211 | 356 909 | 163 101 | 536 981 | 234 136 | 233 750 |
Dividends Paid Classified As Financing Activities | -239 398 | -240 211 | -356 909 | -163 101 | -536 981 | -234 136 | -233 750 |
Dividends Paid On Shares Final | | 240 211 | 356 909 | 163 101 | 536 981 | 234 136 | 233 750 |
Finance Lease Liabilities Present Value Total | | | 11 463 | 14 061 | 1 775 | 24 603 | 11 183 |
Finance Lease Payments Owing Minimum Gross | | | 21 288 | 34 535 | 14 061 | 39 798 | 24 603 |
Finished Goods Goods For Resale | 841 888 | 801 537 | 875 915 | 581 609 | 764 339 | 1 065 222 | 910 796 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -250 000 | 250 000 | | -161 812 |
Further Item Tax Increase Decrease Component Adjusting Items | 22 172 | 21 972 | -437 | 416 | 77 765 | 14 688 | 57 889 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 38 274 | 46 678 | 31 734 | 26 687 | 11 947 | 5 670 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -65 406 | -149 112 | 255 024 | -78 441 | -37 031 | 289 547 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 1 064 | 8 655 | -39 312 | -24 676 | 9 282 | -10 352 |
Gain Loss In Cash Flows From Change In Inventories | | -40 351 | 74 378 | -294 306 | 182 730 | 300 883 | -154 426 |
Gain Loss On Disposals Property Plant Equipment | 11 192 | | -842 | 2 564 | | | |
Gross Profit Loss | 3 273 822 | 3 327 676 | 3 679 307 | 3 134 520 | 3 915 378 | | |
Income Taxes Paid Refund Classified As Operating Activities | -107 941 | -89 192 | -80 929 | -95 229 | -103 153 | -150 647 | -31 926 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -172 650 | -122 476 | -596 940 | 248 259 | 405 374 | 41 492 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 115 639 | 111 170 | 115 722 | 169 111 | 203 196 | 241 346 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 793 | 1 481 | 1 587 | | |
Interest Income On Bank Deposits | 23 | 1 129 | 2 748 | 448 | 88 | 719 | 13 848 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 23 | 1 129 | 2 748 | 448 | 88 | 719 | 13 848 |
Interest Paid Classified As Operating Activities | | | | | -2 306 | -1 085 | -10 848 |
Interest Payable Similar Charges Finance Costs | 4 514 | 3 562 | 3 379 | 3 067 | 2 306 | 1 085 | 10 848 |
Interest Received Classified As Investing Activities | -23 | -1 149 | -2 748 | -448 | -88 | -719 | -13 848 |
Net Cash Flows From Used In Financing Activities | | 279 242 | 375 628 | -59 138 | | | |
Net Cash Flows From Used In Investing Activities | | 61 868 | 57 515 | 65 226 | | | |
Net Cash Flows From Used In Operating Activities | | -513 760 | -555 619 | -603 028 | -1 134 041 | | |
Net Cash Generated From Operations | | -606 514 | -639 927 | -701 324 | -1 239 500 | -190 491 | -659 973 |
Net Current Assets Liabilities | 639 689 | 714 891 | 746 163 | 1 224 237 | 1 078 992 | 1 062 564 | 1 039 572 |
Net Finance Income Costs | 23 | 1 149 | 2 748 | 448 | 88 | 719 | 13 848 |
Net Interest Paid Received Classified As Operating Activities | -4 514 | -3 562 | -3 379 | -3 067 | -2 306 | | |
Number Shares Issued Fully Paid | | 1 275 | | | | | |
Operating Profit Loss | 421 949 | 386 182 | 461 836 | 509 571 | 1 150 002 | | |
Other Creditors | 6 753 | 10 549 | 70 930 | 42 398 | 12 809 | 51 891 | 9 311 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 17 750 | 10 104 | | 9 540 | 108 589 |
Other Disposals Property Plant Equipment | | | 19 592 | 10 290 | | 9 540 | 108 589 |
Other Interest Expense | | 3 562 | 2 586 | 1 586 | 719 | 96 | |
Other Interest Income | | 20 | | | | | |
Other Interest Receivable Similar Income Finance Income | 23 | 1 149 | 2 748 | 448 | 88 | 719 | 13 848 |
Other Operating Income Format1 | | | | 273 518 | 116 864 | 1 814 | 3 113 |
Other Remaining Borrowings | 122 930 | 122 889 | 82 882 | 41 874 | | | |
Other Taxation Social Security Payable | 134 194 | 145 829 | 108 252 | 149 557 | 109 824 | 102 841 | 127 707 |
Par Value Share | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | 21 288 | 13 247 | -20 474 | 25 737 | -15 195 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 90 127 | 95 432 | 48 243 | 53 620 | 51 397 | 53 936 | 54 109 |
Prepayments Accrued Income | 84 902 | 84 598 | 89 974 | 34 088 | 29 152 | 37 031 | 30 186 |
Proceeds From Sales Property Plant Equipment | -12 722 | | -1 000 | -2 750 | | | -20 000 |
Profit Loss | 329 956 | 302 971 | 366 413 | 403 383 | 919 372 | 213 449 | 405 017 |
Profit Loss On Ordinary Activities Before Tax | 417 458 | 383 769 | 461 205 | 506 952 | 1 147 784 | 260 063 | 566 396 |
Property Plant Equipment Gross Cost | 5 919 359 | 5 982 376 | 6 024 047 | 6 082 181 | 6 615 240 | 6 842 153 | 7 338 970 |
Provisions For Liabilities Balance Sheet Subtotal | 17 591 | 17 460 | 17 023 | 17 439 | 95 204 | 109 892 | 167 781 |
Purchase Property Plant Equipment | -110 907 | -63 017 | -61 263 | -68 424 | -533 059 | -236 453 | -605 406 |
Repayments Borrowings Classified As Financing Activities | | -39 031 | -40 007 | -41 008 | -41 874 | | |
Social Security Costs | 119 964 | 119 683 | 130 808 | 126 822 | 129 547 | | |
Staff Costs Employee Benefits Expense | 1 928 119 | 1 921 169 | 2 046 201 | 1 960 372 | 1 943 633 | 2 159 818 | 2 219 078 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 17 591 | 17 460 | 17 023 | 17 439 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 487 | | | |
Tax Expense Credit Applicable Tax Rate | | 72 916 | 87 629 | 96 321 | 218 079 | 49 412 | 127 439 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -14 594 | -13 789 | -14 668 | -102 649 | -20 628 | -21 289 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | -4 407 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 635 | 267 | | 851 | 3 142 | 1 747 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 87 502 | 80 798 | 94 792 | 103 569 | 228 412 | 46 614 | 161 379 |
Total Assets Less Current Liabilities | 5 653 965 | 5 676 545 | 5 656 068 | 6 086 657 | 6 305 360 | 6 322 189 | 6 663 257 |
Total Borrowings | 122 930 | 82 881 | 82 882 | 291 874 | | | 125 332 |
Trade Creditors Trade Payables | 579 977 | 631 796 | 743 768 | 486 704 | 645 393 | 630 782 | 332 877 |
Trade Debtors Trade Receivables | 5 112 | 6 480 | 9 759 | 5 050 | 6 593 | 7 996 | 4 489 |
Turnover Revenue | 7 187 656 | 7 199 422 | 7 836 892 | 6 559 545 | 8 126 167 | | |
Wages Salaries | 1 718 028 | 1 706 054 | 1 867 150 | 1 779 930 | 1 762 689 | 1 953 587 | 2 007 435 |
Company Contributions To Defined Benefit Plans Directors | 60 000 | 60 000 | | | | | |
Director Remuneration | | | 46 987 | 49 365 | 50 646 | 50 852 | 51 133 |
Director Remuneration Benefits Including Payments To Third Parties | | 106 449 | 46 987 | | | | |