Profit & Loss |
Date of Accounts |
2015-10-31 | 2016-10-31 | 2017-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | | | | | |
Net Worth | 459 603 | 550 471 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 755 | 419 | 520 | 938 | 102 805 | 776 | 1 523 |
Current Assets | 1 848 540 | 1 831 290 | 2 768 228 | 2 536 277 | 2 703 833 | 3 014 293 | 3 534 121 | 4 182 255 |
Debtors | 645 884 | 682 748 | 1 458 329 | 635 407 | 768 460 | 740 188 | 1 000 648 | 1 171 959 |
Net Assets Liabilities | | 550 471 | 729 804 | 837 843 | 880 060 | 933 687 | 977 112 | 1 077 595 |
Other Debtors | | 94 244 | 122 496 | 161 805 | 216 357 | 189 957 | 20 086 | 33 538 |
Property Plant Equipment | | 1 677 854 | 1 823 647 | 1 875 217 | 1 833 760 | 1 699 645 | 1 951 093 | 2 020 664 |
Total Inventories | | 1 147 787 | 1 309 480 | 1 900 350 | 1 934 435 | 2 171 300 | 2 532 697 | 3 008 773 |
Cash Bank In Hand | 182 | 755 | | | | | | |
Intangible Fixed Assets | 103 750 | 88 750 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 459 603 | 550 471 | | | | | | |
Stocks Inventory | 1 202 474 | 1 147 787 | | | | | | |
Tangible Fixed Assets | 1 677 440 | 1 677 854 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | | | | | | |
Profit Loss Account Reserve | 459 602 | 550 470 | | | | | | |
Shareholder Funds | 459 603 | 550 471 | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | 134 474 | 227 330 | | | | | |
Accrued Liabilities Deferred Income | | | | | | | 260 145 | 632 887 |
Accumulated Amortisation Impairment Intangible Assets | | 61 250 | 76 250 | 91 250 | 106 250 | 121 250 | 136 250 | 150 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | 663 838 | 930 146 | 1 133 551 | 1 271 015 | 1 164 446 | 1 298 172 | 1 397 643 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 667 166 | 720 245 | 661 252 | 746 239 | 864 371 | 775 070 |
Administrative Expenses | | | | | | | 1 193 723 | 1 346 218 |
Amortisation Expense Intangible Assets | | | | | | | 15 000 | 13 750 |
Amortisation Impairment Expense Intangible Assets | | | | | | | 15 000 | 13 750 |
Amounts Owed By Directors | | | | | | 400 000 | 400 000 | |
Amounts Owed To Group Undertakings | | | | | 22 500 | 47 500 | 47 599 | 327 599 |
Average Number Employees During Period | | 42 | 46 | | 50 | 53 | 58 | 53 |
Balances Amounts Owed To Related Parties | | | | | 400 000 | | | |
Bank Borrowings Overdrafts | | | 547 843 | 571 347 | 525 137 | | 439 612 | 350 293 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | -439 612 | -350 293 |
Bank Overdrafts | | 238 916 | 547 843 | | | | 439 612 | 350 293 |
Cash Cash Equivalents Cash Flow Value | | | | | | 102 805 | -438 836 | -348 770 |
Corporation Tax Payable | | | | | | 61 980 | 6 839 | 85 679 |
Cost Sales | | | | | | | 9 781 534 | 10 362 054 |
Creditors | | 1 117 425 | 1 215 810 | 1 150 479 | 1 177 151 | 972 633 | 959 362 | 553 553 |
Current Tax For Period | | | | | | | 6 839 | 85 679 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 156 008 | 18 131 |
Depreciation Expense Property Plant Equipment | | | | | | | 357 603 | 359 211 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 357 603 | 359 211 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | -71 005 | | | | | |
Disposals Property Plant Equipment | | | -255 065 | | | | | |
Dividends Paid | | | | | | | 60 000 | 345 000 |
Dividends Paid Classified As Financing Activities | | | | | | | -60 000 | -345 000 |
Dividends Paid On Shares | | | | 58 750 | 43 750 | 28 750 | | |
Dividends Paid On Shares Final | | | | | | | 60 000 | 345 000 |
Finance Lease Liabilities Present Value Total | | 117 425 | 215 810 | 200 479 | 277 151 | 372 633 | 359 362 | 303 553 |
Finance Lease Payments Owing Minimum Gross | | | | | | | 646 352 | 623 827 |
Financial Commitments Other Than Capital Commitments | | 219 120 | 164 340 | | | | | |
Fixed Assets | 1 781 190 | 1 766 604 | 1 897 397 | 1 933 967 | 1 877 510 | 1 728 395 | 1 964 843 | 2 020 664 |
Further Item Creditors Component Total Creditors | | | | 950 000 | 900 000 | 600 000 | 600 000 | 250 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | 110 130 | 4 351 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 103 503 | 43 343 | 191 780 | 124 093 | 56 406 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 140 351 | -537 105 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 314 198 | 171 311 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | 361 397 | 476 076 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 96 093 | 151 242 |
Government Grant Income | | | | | | | 86 483 | |
Gross Profit Loss | | | | | | | 1 398 439 | 1 916 139 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -8 462 | -6 839 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 541 641 | -90 066 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 209 | |
Increase From Amortisation Charge For Year Intangible Assets | | | 15 000 | 15 000 | 15 000 | 15 000 | 15 000 | 13 750 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 337 313 | 366 489 | 352 838 | 363 521 | 357 603 | 359 211 |
Intangible Assets | | 88 750 | 73 750 | 58 750 | 43 750 | 28 750 | 13 750 | |
Intangible Assets Gross Cost | | 150 000 | 150 000 | 150 000 | 150 000 | 150 000 | 150 000 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 24 707 | 20 628 |
Interest Paid Classified As Operating Activities | | | | | | | -24 707 | -20 628 |
Interest Payable Similar Charges Finance Costs | | | | | | | 24 707 | 20 628 |
Net Cash Generated From Operations | | | | | | | 248 237 | -681 358 |
Net Current Assets Liabilities | 205 991 | 149 010 | 291 519 | 290 255 | 498 501 | 480 793 | 430 507 | 87 491 |
Operating Profit Loss | | | | | | | 291 199 | 569 921 |
Other Creditors | | 158 442 | 175 848 | 950 000 | 518 323 | 651 663 | 176 193 | 336 145 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 163 084 | 215 374 | 470 090 | 223 877 | 259 740 |
Other Disposals Property Plant Equipment | | | | 465 270 | 565 245 | 986 923 | 479 197 | 606 028 |
Other Operating Income Format1 | | | | | | | 86 483 | |
Other Remaining Borrowings | | 1 000 000 | 1 000 000 | | | | 310 602 | 391 842 |
Other Taxation Social Security Payable | | | 167 550 | 123 689 | 76 165 | 43 049 | 134 013 | 209 659 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | 2 121 | -22 525 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 30 829 | 34 947 |
Prepayments | | 109 404 | 55 850 | | | | | |
Prepayments Accrued Income | | | | | | | 248 800 | 209 749 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | -310 602 | -81 240 |
Proceeds From Sales Property Plant Equipment | | | | | | | -351 413 | -497 530 |
Profit Loss | | | | | | | 103 425 | 445 483 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 266 492 | 549 293 |
Property Plant Equipment Gross Cost | | 2 341 692 | 2 753 793 | 3 008 768 | 3 104 775 | 2 864 091 | 3 249 265 | 3 418 307 |
Provisions For Liabilities Balance Sheet Subtotal | | 247 718 | 243 302 | 235 900 | 318 800 | 302 868 | 458 876 | |
Purchase Property Plant Equipment | | | | | | | -864 371 | -775 070 |
Raw Materials Consumables | | | | | | | 2 532 697 | 3 008 773 |
Social Security Costs | | | | | | | | 176 658 |
Staff Costs Employee Benefits Expense | | | | | | | 1 838 044 | 2 067 256 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 458 876 | 477 007 |
Taxation Social Security Payable | | 103 456 | 137 050 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 50 633 | 104 366 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 778 | -6 678 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 1 317 | 1 771 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 163 067 | 103 810 |
Total Assets Less Current Liabilities | 1 987 181 | 1 915 614 | 2 188 916 | 2 224 222 | 2 376 011 | 2 209 188 | 2 395 350 | 2 108 155 |
Total Borrowings | | 1 117 425 | 1 215 810 | | | | 750 214 | 742 135 |
Total Current Tax Expense Credit | | | | | | | 7 059 | 85 679 |
Total Operating Lease Payments | | | | | | | 104 985 | 98 070 |
Trade Creditors Trade Payables | | 844 983 | 1 183 623 | 938 514 | 1 063 207 | 1 729 308 | 1 441 621 | 1 440 386 |
Trade Debtors Trade Receivables | | 479 100 | 1 279 983 | 473 602 | 552 103 | 550 231 | 731 762 | 928 672 |
Turnover Revenue | | | | | | | 11 179 973 | 12 278 193 |
Wages Salaries | | | | | | | | 1 855 651 |
Director Remuneration | | 106 252 | 121 182 | | | | 125 282 | 82 671 |
Creditors Due After One Year | 1 297 870 | 1 117 425 | | | | | | |
Creditors Due Within One Year | 1 642 549 | 1 682 280 | | | | | | |
Number Shares Allotted | 1 | 1 | | | | | | |
Par Value Share | | 1 | | | | | | |
Provisions For Liabilities Charges | 229 708 | 247 718 | | | | | | |
Value Shares Allotted | 1 | 1 | | | | | | |