Profit & Loss |
Date of Accounts |
2013-04-30 | 2016-10-31 | 2017-10-31 | 2018-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | | | |
Net Worth | 5 018 | | | | | |
|
Balance Sheet |
Current Assets | 173 601 | 1 516 018 | 1 887 605 | 2 710 207 | 7 105 644 | 7 516 755 |
Debtors | 171 925 | 1 241 018 | 1 612 605 | 2 635 207 | 6 714 538 | 5 800 800 |
Net Assets Liabilities | | 77 079 | 170 629 | 206 806 | 533 512 | 740 403 |
Property Plant Equipment | | 37 721 | 43 960 | 84 637 | 225 304 | 55 904 |
Total Inventories | | 275 000 | 275 000 | 75 000 | 347 537 | 1 701 555 |
Cash Bank On Hand | | | | | 43 569 | 14 400 |
Other Debtors | | | | | 10 000 | 31 500 |
Net Assets Liabilities Including Pension Asset Liability | 5 018 | | | | | |
Stocks Inventory | 1 676 | | | | | |
Tangible Fixed Assets | 11 420 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | | | | | |
Profit Loss Account Reserve | -44 982 | | | | | |
Shareholder Funds | 5 018 | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | 40 172 | 48 552 | 68 190 | 158 740 | 163 723 |
Creditors | | 1 268 778 | 1 713 622 | 2 523 376 | 664 349 | 530 139 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 7 194 | 9 084 | | |
Disposals Property Plant Equipment | | | 10 523 | 14 400 | | |
Fixed Assets | 11 420 | 37 721 | 43 960 | 84 637 | 225 304 | 183 723 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 15 574 | 28 722 | | 49 924 |
Net Current Assets Liabilities | -6 402 | 247 240 | 173 983 | 186 831 | 1 013 904 | 1 108 050 |
Property Plant Equipment Gross Cost | | 77 893 | 92 512 | 152 827 | 384 044 | 219 627 |
Provisions For Liabilities Balance Sheet Subtotal | | 7 167 | 8 352 | 15 705 | 41 347 | 21 231 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 25 142 | 74 715 | | 3 228 |
Total Assets Less Current Liabilities | 5 018 | 284 961 | 217 943 | 271 468 | 1 239 208 | 1 291 773 |
Audit Fees Expenses | | | | | 26 775 | 38 000 |
Fees For Non-audit Services | | | | | | 11 663 |
Director Remuneration | | | | | 47 394 | 37 607 |
Dividend Recommended By Directors | | | | | | 151 726 |
Accrued Liabilities | | | | | 159 089 | 189 947 |
Accrued Liabilities Deferred Income | | | | | | 52 432 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 1 035 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | -20 116 |
Administrative Expenses | | | | | 1 467 943 | 1 377 438 |
Amortisation Expense Intangible Assets | | | | | | 1 035 |
Amounts Owed By Group Undertakings | | | | | 1 704 201 | 2 881 244 |
Amounts Owed To Group Undertakings | | | | | 793 086 | 152 336 |
Amounts Recoverable On Contracts | | | | | 2 545 464 | 756 932 |
Applicable Tax Rate | | | | | 19 | 19 |
Average Number Employees During Period | | | | | 64 | 60 |
Bank Borrowings | | | | | 310 254 | 108 022 |
Bank Borrowings Overdrafts | | | | | 207 498 | 143 130 |
Cash Cash Equivalents Cash Flow Value | | | | | 43 569 | |
Cash Receipts From Government Grants | | | | | -269 519 | -12 659 |
Comprehensive Income Expense | | | | | 15 596 | 358 617 |
Corporation Tax Payable | | | | | -588 893 | 300 902 |
Corporation Tax Recoverable | | | | | | 685 559 |
Cost Sales | | | | | 14 079 173 | 11 109 325 |
Current Tax For Period | | | | | -497 221 | -239 851 |
Depreciation Amortisation Expense | | | | | 31 221 | 50 959 |
Depreciation Expense Property Plant Equipment | | | | | 31 221 | 49 924 |
Dividend Per Share Interim | | | | | | 1 945 |
Dividends Paid | | | | | 139 848 | 151 726 |
Dividends Paid Classified As Financing Activities | | | | | -139 848 | -151 726 |
Dividends Paid On Shares | | | | | 139 848 | 151 726 |
Dividends Paid On Shares Interim | | | | | 139 848 | 75 863 |
Finance Lease Liabilities Present Value Total | | | | | 23 189 | 16 939 |
Further Item Interest Expense Component Total Interest Expense | | | | | 12 995 | 170 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 57 529 | 57 549 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 3 427 656 | -441 345 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -2 298 273 | 799 708 |
Gross Profit Loss | | | | | 912 833 | 843 570 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -91 672 | 444 087 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | -167 645 |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | | | | | 122 704 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 43 569 | -29 169 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -297 221 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | 347 537 | 1 354 018 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 1 035 |
Intangible Assets | | | | | | 127 819 |
Intangible Assets Gross Cost | | | | | | 128 854 |
Interest Expense On Bank Loans Similar Borrowings | | | | | 158 714 | 304 467 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 10 616 | 3 512 |
Interest Paid Classified As Operating Activities | | | | | -171 709 | -309 623 |
Interest Payable Similar Charges Finance Costs | | | | | 182 325 | 313 135 |
Issue Equity Instruments | | | | | 78 | |
Merchandise | | | | | 25 978 | 25 978 |
Net Cash Flows From Used In Financing Activities | | | | | 95 678 | -21 988 |
Net Cash Flows From Used In Investing Activities | | | | | -4 169 | 9 378 |
Net Cash Flows From Used In Operating Activities | | | | | -135 078 | 41 779 |
Net Cash Generated From Operations | | | | | -333 605 | 236 601 |
Net Interest Received Paid Classified As Investing Activities | | | | | -4 169 | |
Number Shares Issued Fully Paid | | | | | | 39 |
Operating Profit Loss | | | | | -278 614 | 411 794 |
Other Creditors | | | | | 14 321 | 121 144 |
Other Deferred Tax Expense Credit | | | | | 24 855 | -20 107 |
Other Interest Receivable Similar Income Finance Income | | | | | 4 169 | |
Other Operating Income Format1 | | | | | 276 496 | 945 662 |
Other Remaining Borrowings | | | | | 557 300 | 1 527 177 |
Other Taxation Social Security Payable | | | | | 400 023 | 408 207 |
Par Value Share | | | | | | 39 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | 44 092 | -20 455 |
Payments Received On Account | | | | | 1 369 148 | 1 089 449 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 57 405 | 59 456 |
Prepayments Accrued Income | | | | | 1 559 206 | 1 349 316 |
Proceeds From Issuing Shares | | | | | -78 | |
Profit Loss | | | | | 15 596 | 358 617 |
Profit Loss On Ordinary Activities Before Tax | | | | | -456 770 | 98 659 |
Provisions | | | | | 41 347 | 21 231 |
Purchase Intangible Assets | | | | | | -6 150 |
Purchase Property Plant Equipment | | | | | | -3 228 |
Recoverable Value-added Tax | | | | | 3 393 | 8 784 |
Social Security Costs | | | | | 226 441 | 244 453 |
Staff Costs Employee Benefits Expense | | | | | 2 610 952 | 2 794 737 |
Tax Expense Credit Applicable Tax Rate | | | | | -86 786 | 18 745 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 8 252 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 3 116 | 1 019 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | -472 366 | -259 958 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | 6 150 |
Total Borrowings | | | | | 867 554 | 1 635 199 |
Total Operating Lease Payments | | | | | 68 129 | 85 790 |
Trade Creditors Trade Payables | | | | | 2 854 223 | 2 214 581 |
Trade Debtors Trade Receivables | | | | | 725 674 | 87 465 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | -44 941 |
Turnover Revenue | | | | | 14 992 006 | 11 952 895 |
Wages Salaries | | | | | 2 327 106 | 2 490 828 |
Work In Progress | | | | | 321 559 | 1 675 577 |
Creditors Due Within One Year | 180 003 | | | | | |
Share Premium Account | 49 900 | | | | | |
Tangible Fixed Assets Additions | 15 000 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 15 000 | | | | | |
Tangible Fixed Assets Depreciation | 3 580 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 3 580 | | | | | |