Profit & Loss |
Date of Accounts |
2016-10-31 | 2017-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 682 122 | 102 279 | 162 521 | 150 488 | 609 730 | 328 160 | 238 216 |
Current Assets | 5 376 706 | 6 208 863 | 3 855 464 | 3 313 385 | 4 700 896 | 3 058 493 | 2 510 259 |
Debtors | 4 465 598 | 5 877 897 | 3 489 656 | 2 946 210 | 3 869 935 | 2 727 056 | 2 253 909 |
Net Assets Liabilities | 5 633 082 | 4 744 719 | 3 842 912 | 2 822 071 | 3 126 907 | 2 861 649 | 2 096 387 |
Other Debtors | 262 908 | 2 312 | | | 23 841 | 666 669 | 289 |
Property Plant Equipment | 1 392 665 | 1 481 579 | 1 290 286 | 1 120 590 | 883 329 | 819 519 | 645 434 |
Total Inventories | 228 986 | 228 687 | 203 287 | 216 687 | 221 231 | 3 277 | 18 134 |
|
Other Financial Data |
Audit Fees Expenses | 10 630 | 12 027 | 12 467 | 13 200 | 7 250 | 7 250 | |
Accrued Liabilities Deferred Income | | | | | 110 501 | 42 515 | 83 829 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 5 400 | 10 800 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 798 737 | 4 010 728 | 4 151 420 | 4 276 740 | 4 373 383 | 4 429 982 | 1 019 285 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 11 589 | |
Administrative Expenses | 319 471 | 2 087 412 | 1 355 813 | 1 515 598 | 1 251 332 | 1 207 279 | |
Amortisation Expense Intangible Assets | | | | | | 5 400 | |
Amounts Owed By Group Undertakings | | | | | 658 847 | 655 881 | 1 137 531 |
Amounts Owed To Group Undertakings | | 15 500 | 17 784 | | 214 426 | | 53 601 |
Amounts Recoverable On Contracts | | | | | 565 106 | | |
Average Number Employees During Period | 68 | 121 | 100 | 69 | 130 | 63 | 61 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 13 387 | 14 452 | |
Cost Sales | 2 913 794 | 9 477 427 | 7 913 333 | 3 917 320 | 8 184 747 | 3 657 657 | |
Creditors | 95 266 | 47 633 | 656 817 | 545 425 | 579 506 | 491 309 | 378 941 |
Deferred Tax Asset Debtors | | | | | 121 079 | 171 731 | 201 904 |
Depreciation Expense Property Plant Equipment | 211 801 | 200 263 | 180 997 | 152 555 | 160 936 | 57 552 | |
Finance Lease Liabilities Present Value Total | 95 266 | 47 633 | 4 518 | 23 647 | 29 789 | 7 722 | 7 115 |
Finance Lease Payments Owing Minimum Gross | 49 672 | 49 672 | 61 876 | 25 660 | 32 323 | 31 206 | |
Finished Goods Goods For Resale | | | | | 200 787 | | |
Fixed Assets | 1 666 598 | 1 755 512 | 1 564 219 | 1 394 523 | 1 101 262 | 1 032 056 | 852 571 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -121 079 | -50 652 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 3 806 | 4 159 | 30 | -1 088 | 647 | 116 | |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | | | -110 000 | | |
Gain Loss On Disposals Property Plant Equipment | -2 340 | -56 000 | 13 642 | -5 088 | -49 900 | -1 579 | |
Government Grant Income | | | | | 386 254 | 109 077 | |
Gross Profit Loss | 366 376 | 1 090 424 | 357 873 | 562 869 | 1 135 345 | 783 940 | |
Impairment Loss Reversal On Investments | | | | | 110 000 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 5 400 | 5 400 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 216 141 | 203 941 | 179 589 | 176 085 | 73 320 | 51 950 |
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 | 310 | 2 039 | 2 590 | 3 084 | 2 146 | 2 555 | |
Interest Income On Bank Deposits | | | | | 1 182 | 82 | |
Interest Payable Similar Charges Finance Costs | 310 | 2 039 | 30 908 | 29 856 | 29 162 | 30 198 | |
Investment Property | 273 933 | 273 933 | 273 933 | 273 933 | 163 933 | 163 933 | 163 933 |
Investment Property Fair Value Model | 273 933 | 273 933 | 273 933 | 273 933 | 163 933 | 163 933 | |
Investments Fixed Assets | | | | | | 4 | 4 |
Investments In Group Undertakings Participating Interests | | | | | | 4 | 4 |
Investments In Subsidiaries | | | | | | 4 | |
Net Assets Liabilities Subsidiaries | | | | | | 4 | |
Net Current Assets Liabilities | 4 184 831 | 3 126 417 | 2 935 510 | 1 972 973 | 2 605 151 | 2 320 902 | 1 622 757 |
Operating Profit Loss | 63 296 | -959 830 | -962 985 | -917 898 | 321 737 | -285 794 | |
Other Creditors | 64 945 | 69 885 | 38 790 | 131 331 | 200 479 | 57 470 | 143 227 |
Other Deferred Tax Expense Credit | 274 | -33 504 | -89 577 | | -121 079 | -50 652 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 16 721 | 3 462 647 |
Other Disposals Property Plant Equipment | | | | | | 18 800 | 3 619 282 |
Other Interest Expense | | | | | 27 016 | 27 643 | |
Other Interest Receivable Similar Income Finance Income | 19 266 | 9 461 | 4 203 | 2 453 | 1 182 | 82 | |
Other Operating Income Format1 | 16 391 | 37 158 | 34 955 | 34 831 | 437 724 | 137 545 | |
Other Remaining Borrowings | | | 153 610 | 521 778 | 702 403 | 565 047 | 371 826 |
Other Taxation Social Security Payable | 87 473 | 457 892 | 109 131 | 366 368 | 1 006 684 | 238 601 | 143 419 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 23 954 | 17 023 | 16 571 | 19 339 | 19 423 | 53 243 | |
Percentage Class Share Held In Subsidiary | | | | | | 100 | |
Prepayments Accrued Income | 16 801 | 19 122 | 13 381 | 18 785 | 14 365 | 47 003 | 205 621 |
Profit Loss | 61 374 | -829 671 | -900 113 | -1 020 841 | 304 836 | -265 258 | |
Profit Loss On Ordinary Activities Before Tax | 82 252 | -952 408 | -989 690 | -945 301 | 183 757 | -315 910 | |
Property Plant Equipment Gross Cost | 5 191 402 | 5 492 307 | 5 441 706 | 5 397 330 | 5 256 712 | 5 249 501 | 1 664 719 |
Raw Materials Consumables | | | | | 20 444 | | |
Social Security Costs | 365 021 | 499 820 | 433 747 | 303 852 | 617 410 | 238 386 | |
Staff Costs Employee Benefits Expense | 3 132 865 | 5 072 510 | 4 407 445 | 3 285 287 | 6 927 279 | 3 279 827 | |
Tax Decrease From Utilisation Tax Losses | | -15 006 | -147 887 | -125 833 | 87 748 | | |
Tax Expense Credit Applicable Tax Rate | 16 450 | -190 482 | -188 041 | -179 607 | 34 914 | -60 023 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 31 899 | 9 974 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 20 935 | 1 378 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | 48 671 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 20 878 | -122 737 | -89 577 | 75 540 | -121 079 | -50 652 | |
Total Additions Including From Business Combinations Property Plant Equipment | | 435 055 | 30 306 | 84 381 | 41 724 | | 34 500 |
Total Assets Less Current Liabilities | 5 851 429 | 4 881 929 | 4 499 729 | 3 367 496 | 3 706 413 | 3 352 958 | 2 475 328 |
Total Borrowings | | | | 41 437 | 763 179 | 483 587 | |
Total Operating Lease Payments | 209 556 | 580 111 | 292 960 | 154 240 | 349 031 | | |
Trade Creditors Trade Payables | 771 334 | 2 461 388 | 471 414 | 641 615 | 379 983 | 294 061 | 337 878 |
Trade Debtors Trade Receivables | 1 811 100 | 2 935 887 | 638 718 | 1 582 936 | 2 486 697 | 1 185 772 | 708 564 |
Turnover Revenue | 3 280 170 | 10 567 851 | 8 271 206 | 4 480 189 | 9 320 092 | 4 441 597 | |
Wages Salaries | 2 743 890 | 4 555 667 | 3 957 127 | 2 962 096 | 6 290 446 | 2 988 198 | |
Work In Progress | 8 200 | 27 900 | 2 500 | 15 900 | | 3 277 | |
Company Contributions To Defined Benefit Plans Directors | | | | | | 34 875 | |
Director Remuneration | 272 504 | 129 630 | 137 055 | 128 535 | 91 035 | 201 728 | 106 462 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 91 035 | 201 728 | |
Fees For Non-audit Services | 6 143 | 3 146 | 9 186 | 3 107 | 9 542 | | |
Amount Specific Advance Or Credit Directors | 255 570 | 47 698 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | 303 616 | 446 371 | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | 328 983 | 654 243 | 47 698 | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | 1 | | |
Accrued Liabilities | 199 886 | 30 148 | 76 186 | 26 554 | 110 500 | | |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | | |
Cash Cash Equivalents Cash Flow Value | 682 122 | 102 279 | | 150 488 | | | |
Comprehensive Income Expense | 121 760 | -888 363 | -901 807 | -1 020 841 | 304 836 | | |
Corporation Tax Payable | 20 604 | | | | | | |
Corporation Tax Recoverable | 387 704 | 198 329 | 189 725 | | | | |
Current Tax For Period | 20 604 | -14 202 | | 75 540 | | | |
Depreciation Amortisation Expense | 217 649 | 216 141 | 203 941 | 179 589 | 176 085 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 4 150 | 63 249 | 54 269 | 79 442 | | |
Disposals Property Plant Equipment | | 134 150 | 80 907 | 128 757 | 182 342 | | |
Dividends Paid | 750 000 | | | | | | |
Dividends Paid Classified As Financing Activities | -750 000 | | | | | | |
Dividends Paid On Shares Interim | 750 000 | | | | | | |
Finished Goods | 220 786 | 200 787 | 200 787 | 200 787 | 200 787 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -60 386 | 58 692 | 1 694 | | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | 75 482 | -70 430 | -1 694 | | | | |
Further Item Interest Expense Component Total Interest Expense | | | 28 318 | 26 772 | 27 016 | | |
Future Finance Charges On Finance Leases | 2 039 | 2 039 | 2 929 | 2 013 | 2 197 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -4 345 746 | 1 911 175 | -2 321 508 | 452 563 | 746 204 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 3 609 225 | -1 809 547 | 2 324 757 | 353 721 | -802 646 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | -2 340 | -56 000 | 13 642 | -5 088 | -49 900 | | |
Income Taxes Paid Refund Classified As Operating Activities | -130 762 | 258 004 | 8 604 | 114 185 | | | |
Income Tax Expense Credit On Components Other Comprehensive Income | 15 096 | -11 738 | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -1 291 514 | -579 843 | 60 242 | -12 033 | 459 242 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 75 540 | | | |
Increase Decrease In Property Plant Equipment | | | 29 106 | 15 750 | 38 791 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 25 900 | -299 | -25 400 | 13 400 | 4 544 | | |
Interest Paid Classified As Operating Activities | | | -28 318 | -26 772 | -27 016 | | |
Net Cash Flows From Used In Financing Activities | 667 696 | -101 548 | -792 280 | 189 678 | -1 486 | | |
Net Cash Flows From Used In Investing Activities | 13 610 | 351 594 | -34 303 | -33 653 | -182 | | |
Net Cash Flows From Used In Operating Activities | 610 208 | 329 797 | 766 341 | -143 992 | -457 574 | | |
Net Cash Generated From Operations | 479 136 | 585 762 | 744 037 | -59 663 | -486 736 | | |
Net Interest Received Paid Classified As Investing Activities | -19 266 | -9 461 | -4 203 | -2 453 | -1 182 | | |
Number Shares Issued Fully Paid | | 1 000 | 1 000 | 1 000 | 1 000 | | |
Other Comprehensive Income Expense Net Tax | 60 386 | -58 692 | -1 694 | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -3 449 | -47 633 | -60 906 | -68 209 | -22 385 | | |
Proceeds From Borrowings Classified As Financing Activities | | | -800 000 | | -27 015 | | |
Proceeds From Sales Property Plant Equipment | -14 551 | -74 000 | -31 300 | -69 400 | -53 000 | | |
Provisions | 123 081 | 89 577 | | | -121 079 | | |
Provisions For Liabilities Balance Sheet Subtotal | 123 081 | 89 577 | | | | | |
Purchase Property Plant Equipment | -47 427 | -435 055 | -1 200 | -38 200 | | | |
Repayments Borrowings Classified As Financing Activities | | | | -124 613 | | | |
Total Current Tax Expense Credit | 20 604 | -89 233 | | | | | |
Additional Provisions Increase From New Provisions Recognised | | | | | -121 079 | | |
Further Operating Expense Item Component Total Operating Expenses | | | | | 386 254 | | |
Merchandise | | | | | 20 444 | | |
Purchase Intangible Assets | | | | | -54 000 | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | 54 000 | | |