Profit & Loss |
Date of Accounts |
2016-10-31 | 2017-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 104 049 | 46 332 | 204 787 | 3 176 |
Current Assets | 4 822 098 | 4 614 389 | 286 787 | 3 181 |
Debtors | 2 654 011 | 2 596 769 | 82 000 | 5 |
Net Assets Liabilities | 114 065 | 335 771 | | |
Total Inventories | 994 327 | 1 459 372 | | |
Other Debtors | | | 7 000 | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | 239 445 | 335 445 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 094 677 | 1 426 297 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 245 566 | | |
Administration Support Average Number Employees | 45 | 42 | | |
Administrative Expenses | 3 952 407 | 4 088 275 | 15 962 | 2 064 |
Amortisation Expense Intangible Assets | 96 000 | 96 000 | | |
Amounts Owed To Related Parties | 2 626 531 | 3 084 131 | | |
Applicable Tax Rate | 20 | 19 | | |
Average Number Employees During Period | 137 | 130 | | |
Balances Amounts Owed By Related Parties | 450 000 | 450 000 | | |
Balances With Banks | 104 049 | 46 332 | | |
Bank Borrowings | 408 718 | 390 564 | | |
Cash Cash Equivalents | 104 049 | 46 332 | | |
Cash Cash Equivalents Cash Flow Value | 1 143 333 | 1 173 760 | | |
Cash On Hand | 1 502 | 266 | | |
Comprehensive Income Expense | 395 548 | 423 714 | 982 851 | -337 090 |
Comprehensive Income Expense Attributable To Owners Parent | 822 996 | -30 009 | | |
Cost Sales | 7 501 259 | 7 209 889 | | |
Creditors | 740 685 | 177 740 | 3 514 225 | 3 671 074 |
Current Tax For Period | 212 349 | -118 639 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 3 000 | -18 500 | | |
Depreciation Amortisation Expense | 519 312 | 535 116 | | |
Depreciation Expense Property Plant Equipment | 423 312 | 439 116 | | |
Dividends Paid | -357 526 | -202 008 | 388 750 | 101 005 |
Dividends Paid Classified As Financing Activities | -357 526 | -202 008 | | |
Dividends Paid On Shares Interim | 92 335 | 78 252 | | |
Finance Lease Liabilities Present Value Total | 331 967 | 177 740 | | |
Fixed Assets | 2 761 342 | 2 513 181 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 520 666 | -80 612 | | |
Further Item Debtors Component Total Debtors | | 103 587 | | |
Further Revenue Item Component Total Revenue | 2 124 | 1 447 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -174 864 | 555 389 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 176 772 | -160 829 | | |
Gain Loss In Cash Flows From Change In Inventories | -8 578 | 465 045 | | |
Gross Profit Loss | 5 070 172 | 3 971 560 | | |
Income Taxes Paid Refund Classified As Operating Activities | 212 349 | -15 052 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 30 427 | -615 512 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 96 000 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 331 620 | | |
Intangible Assets | 716 859 | 620 859 | | |
Intangible Assets Gross Cost | 956 304 | 956 304 | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 68 796 | 33 915 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 24 823 | 17 981 | | |
Interest Paid Classified As Financing Activities | -93 619 | -51 896 | | |
Interest Paid Classified As Operating Activities | 93 619 | 51 896 | | |
Interest Payable Similar Charges Finance Costs | 79 420 | 50 433 | 1 187 | |
Loss On Financing Activities Due To Foreign Exchange Differences | -14 199 | -1 463 | | |
Net Cash Flows From Used In Financing Activities | -590 400 | -1 014 644 | | |
Net Cash Flows From Used In Operating Activities | 1 095 869 | 686 089 | | |
Net Cash Generated From Operations | 1 308 218 | 671 037 | | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 1 651 276 | 419 864 | | |
Net Current Assets Liabilities | -3 377 301 | -3 564 313 | -3 227 438 | -3 667 893 |
Nominal Value Allotted Share Capital | 10 000 | 10 000 | | |
Number Shares Issued Fully Paid | 10 000 | 10 000 | | |
Operating Profit Loss | 1 117 765 | -116 715 | -15 962 | -2 064 |
Other Creditors | 191 637 | 134 637 | 3 250 | 3 250 |
Other Inventories | 736 269 | 1 079 912 | | |
Other Payables Accrued Expenses | 159 388 | 199 | | |
Other Remaining Borrowings | 1 202 996 | 1 122 384 | | |
Par Value Share | | 1 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -160 728 | -160 726 | | |
Pension Costs Defined Contribution Plan | 106 782 | 106 211 | | |
Prepayments | 172 313 | 203 682 | | |
Production Average Number Employees | 92 | 88 | | |
Profit Loss | 395 548 | 423 714 | 982 851 | -2 064 |
Profit Loss Attributable To Owners Parent | 822 996 | -30 009 | | |
Profit Loss On Ordinary Activities Before Tax | 1 038 345 | -167 148 | 982 851 | -2 064 |
Property Plant Equipment Gross Cost | 2 573 324 | 2 818 890 | | |
Provisions For Liabilities Balance Sheet Subtotal | 223 000 | 204 500 | | |
Purchase Property Plant Equipment | -475 042 | -286 957 | | |
Redundancy Costs | | 64 229 | | |
Repayments Borrowings Classified As Financing Activities | -499 193 | -519 402 | | |
Revenue From Sale Goods | 12 569 307 | 11 180 002 | | |
Short-term Deposits Classified As Cash Equivalents | 878 472 | 338 901 | | |
Social Security Costs | 289 471 | 291 138 | | |
Staff Costs Employee Benefits Expense | 3 644 299 | 3 619 590 | | |
Taxation Social Security Payable | 2 547 | 1 114 | | |
Tax Expense Credit Applicable Tax Rate | 207 669 | -32 443 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 15 744 | -10 652 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 326 | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | -8 390 | -94 044 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 215 349 | -137 139 | | |
Total Assets Less Current Liabilities | 522 783 | 335 771 | 672 646 | 232 191 |
Total Borrowings | 740 685 | 177 740 | | |
Trade Creditors Trade Payables | 776 023 | 1 465 320 | | |
Trade Debtors Trade Receivables | 2 481 698 | 2 289 500 | | |
Turnover Revenue | 12 571 431 | 11 181 449 | | |
Wages Salaries | 3 248 046 | 3 158 012 | | |
Work In Progress | 258 058 | 379 460 | | |
Company Contributions To Money Purchase Plans Directors | 1 167 | | | |
Director Remuneration | 91 375 | 102 000 | | |
Dividend Recommended By Directors | | | | 101 005 |
Accrued Liabilities Deferred Income | | | | 1 352 |
Amounts Owed To Group Undertakings | | | 3 505 794 | 3 661 291 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | -335 026 |
Income From Shares In Group Undertakings | | | 1 000 000 | |
Interest Expense On Loan Capital | | | 1 187 | |
Investments Fixed Assets | | | 3 900 084 | 3 900 084 |
Investments In Group Undertakings | | | 3 900 084 | 3 900 084 |
Issue Equity Instruments | | | | -2 360 |
Net Assets Liabilities Subsidiaries | | | -6 233 881 | -5 472 455 |
Other Comprehensive Income Expense Net Tax | | | | -335 026 |
Other Taxation Social Security Payable | | | 5 181 | 5 181 |
Percentage Class Share Held In Subsidiary | | | | 100 |
Profit Loss Subsidiaries | | | 238 504 | -761 426 |
Recoverable Value-added Tax | | | | 5 |