Profit & Loss |
Date of Accounts |
2011-10-31 | 2012-10-31 | 2013-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 301 492 | 301 492 | 173 294 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 25 | 195 393 | 320 398 |
Current Assets | 172 525 | 172 525 | 50 529 | 214 451 | 195 393 | 494 011 |
Debtors | 172 500 | 172 500 | 50 504 | 214 426 | | 173 613 |
Other Debtors | | | | | | 691 |
Total Inventories | | | | 251 070 | 260 920 | 238 327 |
Cash Bank In Hand | 25 | 25 | 25 | | | |
Net Assets Liabilities Including Pension Asset Liability | | 301 492 | 173 294 | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | |
Profit Loss Account Reserve | 301 392 | 301 392 | 173 194 | | | |
Shareholder Funds | 301 492 | 301 492 | 173 294 | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | 274 996 | 114 137 | 834 404 |
Accumulated Amortisation Impairment Intangible Assets | | | | 232 519 | 5 400 | 10 800 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 403 143 | 520 386 | -2 834 141 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | 16 079 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 13 392 | 90 759 |
Administrative Expenses | | | | 327 625 | 2 002 695 | 1 479 588 |
Amounts Owed To Group Undertakings | | | | 507 711 | 508 026 | 507 711 |
Amounts Recoverable On Contracts | | | | 1 012 647 | 171 674 | 3 004 158 |
Average Number Employees During Period | | | | 2 | 3 | 4 |
Bank Borrowings | | | | | | 225 321 |
Bank Borrowings Overdrafts | | | | | | 26 740 |
Cash Cash Equivalents | | | | 3 036 429 | 3 469 133 | 4 822 561 |
Comprehensive Income Expense | | | | 1 917 734 | 548 280 | 977 675 |
Corporation Tax Payable | | | | 191 819 | 97 385 | 255 292 |
Corporation Tax Recoverable | | | | | | 49 |
Cost Sales | | | | 7 854 722 | 8 569 285 | 9 875 435 |
Creditors | | | | 510 194 | 510 609 | 739 425 |
Current Tax For Period | | | | 191 819 | 116 952 | 255 292 |
Deferred Tax Asset Debtors | | | | 58 427 | 109 026 | 123 653 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -16 031 | -50 599 | -46 991 |
Dividends Paid Classified As Financing Activities | | | | | -119 876 | -141 205 |
Dividends Paid To Non-controlling Interests Classified As Financing Activities | | | | | -906 | -71 266 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | -119 876 | -240 723 |
Finance Lease Liabilities Present Value Total | | | | 79 381 | 7 722 | 7 115 |
Finance Lease Payments Owing Minimum Gross | | | | 88 427 | 57 314 | 13 787 |
Finished Goods Goods For Resale | | | | 200 787 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -16 031 | 19 568 | -46 991 |
Gain Loss On Disposals Property Plant Equipment | | | | | -1 579 | 9 058 |
Government Grant Income | | | | 150 726 | 361 971 | |
Gross Profit Loss | | | | 1 793 078 | 2 011 136 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -82 929 | -211 386 | -354 737 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 63 657 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 5 400 | 5 400 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 117 243 | 101 063 |
Intangible Assets | | | | 54 000 | 48 600 | 43 200 |
Intangible Assets Gross Cost | | | | 54 000 | 54 000 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 4 071 | 6 545 | 5 964 |
Interest Paid Classified As Operating Activities | | | | -4 071 | -34 188 | -14 500 |
Interest Payable Similar Charges Finance Costs | | | | 4 071 | 34 188 | 14 500 |
Interest Received Classified As Investing Activities | | | | -14 | -82 | -9 |
Investment Property | | | | 163 933 | 163 933 | 163 933 |
Investments | | | | 1 064 725 | 1 064 825 | 1 223 999 |
Investments Fixed Assets | 150 076 | 150 077 | 730 403 | 1 064 725 | 1 064 825 | 1 223 999 |
Investments In Associates | | | | 489 424 | 489 424 | 489 326 |
Investments In Subsidiaries | | | | 575 301 | 575 401 | 734 673 |
Issue Bonus Shares Decrease Increase In Equity | | | | -2 394 | | |
Net Assets Liabilities Subsidiaries | | | | | 4 | |
Net Cash Generated From Operations | | | | -1 935 871 | -984 104 | 1 572 465 |
Net Finance Income Costs | | | | 14 | 82 | 9 |
Operating Profit Loss | | | | 1 616 179 | 402 822 | |
Other Creditors | | | | 549 272 | 2 583 | 389 941 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 16 721 | 3 455 590 |
Other Disposals Property Plant Equipment | | | | | 18 800 | 3 611 387 |
Other Interest Receivable Similar Income Finance Income | | | | 14 | 82 | 9 |
Other Remaining Borrowings | | | | 549 717 | 483 587 | 371 826 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 55 443 | 64 182 | 30 834 |
Percentage Class Share Held In Associate | | | | | 49 | 49 |
Percentage Class Share Held In Subsidiary | | | | | 100 | 51 |
Prepayments Accrued Income | | | | 14 365 | 47 003 | 288 436 |
Profit Loss | | | | 403 733 | 100 503 | 370 181 |
Profit Loss On Ordinary Activities Before Tax | | | | 2 157 179 | 614 633 | |
Profit Loss Subsidiaries | | | | | 150 880 | |
Property Plant Equipment Gross Cost | | | | 1 136 215 | 1 149 607 | -2 371 021 |
Raw Materials Consumables | | | | 50 283 | | |
Social Security Costs | | | | 57 847 | 290 580 | 9 697 |
Staff Costs Employee Benefits Expense | | | | 5 279 655 | 6 790 621 | 186 156 |
Tax Decrease From Utilisation Tax Losses | | | | 1 148 | 3 344 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 103 561 | 46 724 | -117 377 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -123 221 | 25 412 | 36 245 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 9 885 | 16 304 | -120 502 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | | | -13 702 | 227 235 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 2 658 | 4 232 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 239 445 | 66 353 | 497 968 |
Total Borrowings | | | | 152 686 | 81 460 | 138 501 |
Total Current Tax Expense Credit | | | | 255 476 | 116 952 | 544 959 |
Trade Creditors Trade Payables | | | | 1 232 118 | 955 545 | 3 986 075 |
Trade Debtors Trade Receivables | | | | 3 739 681 | 1 925 135 | 6 325 373 |
Turnover Revenue | | | | 9 647 800 | 10 580 421 | 11 802 776 |
Wages Salaries | | | | 5 166 365 | 6 435 859 | 176 459 |
Accounting Period Subsidiary | 2 011 | 2 012 | 2 013 | | | |
Creditors Due After One Year | | | 15 000 | | | |
Creditors Due Within One Year | 21 109 | 21 110 | 592 638 | | | |
Net Current Assets Liabilities | 151 416 | 151 415 | -542 109 | | | |
Number Shares Allotted | | 100 | 100 | | | |
Par Value Share | | 1 | 1 | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | | | |
Total Assets Less Current Liabilities | 301 492 | 301 492 | 188 294 | | | |