Profit & Loss |
Date of Accounts |
2017-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-30 | 2021-10-31 | 2023-03-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 114 | 71 | 1 061 | 1 270 | 1 526 | 1 526 | 76 |
Current Assets | 898 533 | 751 577 | 799 737 | 869 803 | 992 738 | 992 738 | 1 004 626 |
Debtors | 898 419 | 751 506 | 798 676 | 868 533 | 991 212 | 991 212 | 1 004 550 |
Net Assets Liabilities | 3 599 761 | 5 979 904 | 6 106 351 | 6 170 011 | 6 315 499 | 6 315 499 | 8 011 518 |
Property Plant Equipment | 6 854 650 | 9 560 000 | 9 560 000 | 9 560 000 | 9 560 000 | 9 560 000 | 12 111 072 |
|
Other Financial Data |
Audit Fees Expenses | | | | | 5 265 | | 5 515 |
Accrued Liabilities Deferred Income | | | | | 52 893 | | 41 018 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 458 986 | | 488 000 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 970 079 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 71 072 |
Administration Support Average Number Employees | | | | | 74 | | 78 |
Administrative Expenses | | | | | 2 495 638 | | 4 133 548 |
Amortisation Government Grants | | | | | -125 018 | | -43 175 |
Amounts Owed By Group Undertakings | | | | | 991 212 | | 1 004 550 |
Amounts Owed By Group Undertakings Participating Interests | 898 419 | 751 506 | 798 676 | 868 533 | | 991 212 | |
Amounts Owed To Other Related Parties Other Than Directors | | 483 486 | 500 278 | 524 058 | 487 383 | 487 383 | 627 187 |
Amounts Receivable In Respect Group Relief | | | | | 5 737 062 | | 6 874 242 |
Applicable Tax Rate | | | | | 19 | | 19 |
Average Number Employees During Period | | | | | | | 78 |
Bank Borrowings Overdrafts | 205 397 | 177 553 | 179 500 | 2 621 792 | 140 000 | 140 000 | 202 000 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 3 969 942 | 3 969 942 | 3 969 942 | 3 969 942 | 3 969 942 | 3 969 942 | 4 041 014 |
Cash Cash Equivalents Cash Flow Value | | | | | 24 448 | | 20 452 |
Comprehensive Income Expense | | | | | 145 488 | | 1 696 019 |
Corporation Tax Payable | 84 578 | 20 048 | 19 761 | 45 307 | 52 550 | 52 550 | 86 442 |
Cost Sales | | | | | 231 944 | | 368 260 |
Creditors | 856 532 | 685 723 | 709 112 | 569 365 | 679 933 | 679 933 | 915 629 |
Current Tax For Period | 44 050 | 19 846 | 19 760 | 25 547 | 201 573 | 27 250 | 296 545 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 59 171 | 472 106 | 9 901 | 87 963 | 8 274 | 6 877 | 83 509 |
Deferred Tax Liabilities | 498 765 | 970 871 | 980 772 | 1 068 735 | 1 075 612 | 1 075 612 | 2 045 691 |
Depreciation Expense Property Plant Equipment | | | | | 31 765 | | 29 014 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | 15 |
Fixed Assets | 6 854 750 | 9 560 100 | 9 560 100 | 9 560 100 | 9 560 100 | 9 560 100 | 12 111 172 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | 32 473 | | -11 875 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -607 699 | | 170 775 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -335 390 | | -980 324 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | 2 480 000 |
Government Grant Income | | | | | 125 018 | | 43 175 |
Gross Profit Loss | | | | | 3 460 851 | | 5 565 529 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | 131 845 | | 201 987 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | 886 802 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 2 024 | | -3 996 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 6 258 | | | | | | |
Increase Decrease In Finance Costs Due To Redemption Extinguishment Debt | | | | | 2 011 | | 2 819 |
Increase Decrease In Net Debt From Cash Flows | | | | | | | -274 389 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 29 014 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 60 353 | | 118 693 |
Interest Paid Classified As Operating Activities | | | | | 62 364 | | 121 512 |
Interest Payable Similar Charges Finance Costs | | | | | 62 364 | | 121 512 |
Investments | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Investments Fixed Assets | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Investments In Group Undertakings | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Net Cash Flows From Used In Financing Activities | | | | | 126 571 | | -235 210 |
Net Cash Flows From Used In Investing Activities | | | | | -16 700 | | -84 858 |
Net Cash Flows From Used In Operating Activities | | | | | -107 847 | | 316 072 |
Net Cash Generated From Operations | | | | | 86 362 | | 639 571 |
Net Current Assets Liabilities | 42 001 | 65 854 | 90 625 | 300 438 | 312 805 | 312 805 | 88 997 |
Net Debt Funds | | | | | 2 598 897 | | 2 324 508 |
Net Deferred Tax Liability Asset | 305 118 | 765 029 | 765 029 | 844 877 | 1 075 612 | 844 877 | 1 731 679 |
Number Shares Issued Fully Paid | | | | | 2 | | 2 |
Operating Profit Loss | | | | | 1 090 231 | | 1 475 156 |
Other Comprehensive Income Expense Net Tax | | | | | | | 1 593 198 |
Other Creditors | 3 600 | 2 400 | 7 336 | | 177 754 | | 208 864 |
Other Operating Income Format1 | | | | | 125 018 | | 43 175 |
Other Taxation Social Security Payable | | | | | 141 535 | | 251 492 |
Par Value Share | | | | | | | 1 |
Pension Costs Defined Contribution Plan | | | | | 27 622 | | 42 079 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 27 622 | | 42 079 |
Prepayments Accrued Income | | | | | 11 912 | | 20 278 |
Proceeds From Borrowings Classified As Financing Activities | | | | | 1 553 | | -278 385 |
Proceeds From Government Grants Classified As Financing Activities | | | | | 125 018 | | 43 175 |
Profit Loss | | | | | 145 488 | | 102 821 |
Profit Loss On Ordinary Activities Before Tax | | | | | 1 027 867 | | 1 353 644 |
Property Plant Equipment Gross Cost | 6 854 650 | 9 560 000 | 9 560 000 | 9 560 000 | 9 560 000 | 9 560 000 | 12 111 072 |
Provisions | | | | | 1 075 612 | | 2 045 691 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 1 075 612 | | 2 045 691 |
Purchase Property Plant Equipment | | | | | 16 700 | | 84 858 |
Revenue From Sale Goods | | | | | 3 692 795 | | 5 933 789 |
Social Security Costs | | | | | 158 304 | | 271 453 |
Staff Costs Employee Benefits Expense | | | | | 1 930 446 | | 3 018 178 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 498 765 | 970 871 | 980 772 | 1 068 735 | | 1 075 612 | |
Tax Expense Credit Applicable Tax Rate | | | | | 218 674 | | 257 193 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -5 975 | | -4 313 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 114 | | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | 8 724 | | 83 509 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 109 479 | 491 952 | 29 661 | 113 510 | 209 847 | 34 127 | 380 054 |
Total Assets Less Current Liabilities | 6 896 751 | 9 625 954 | 9 650 725 | 9 860 538 | 9 872 905 | 9 872 905 | 12 200 169 |
Total Current Tax Expense Credit | 50 308 | 19 846 | | | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | 2 705 350 | | | | | 2 480 000 |
Trade Creditors Trade Payables | 2 237 | 2 236 | 2 237 | | 70 896 | | 100 604 |
Trade Debtors Trade Receivables | | | | | 232 942 | | 67 720 |
Turnover Revenue | | | | | 3 692 795 | | 5 933 789 |
Wages Salaries | | | | | 1 744 520 | | 2 704 646 |