Profit & Loss |
Date of Accounts |
2016-10-31 | 2017-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 274 531 | 548 047 | 635 359 | 579 487 | 1 290 859 | 1 289 282 | 2 310 872 |
Current Assets | 1 565 247 | 2 593 972 | 3 612 538 | 3 466 694 | 4 881 146 | 6 661 749 | 7 992 996 |
Debtors | 819 817 | 1 305 419 | 2 159 581 | 1 950 163 | 2 588 231 | 4 083 261 | 4 101 051 |
Net Assets Liabilities | 515 698 | 1 156 439 | 1 831 356 | 2 262 920 | 2 664 017 | 4 686 078 | 7 068 153 |
Other Debtors | 42 855 | 398 205 | 618 177 | 663 257 | 376 723 | 7 630 | 7 630 |
Property Plant Equipment | 997 299 | 984 596 | 910 765 | 1 178 751 | 1 226 342 | 1 401 746 | 1 195 132 |
Total Inventories | 470 899 | 740 506 | 817 598 | 937 044 | 1 002 056 | 1 289 206 | 1 581 073 |
|
Other Financial Data |
Audit Fees Expenses | 6 950 | 7 200 | 8 400 | 9 950 | 10 250 | 13 750 | 25 825 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 024 206 | 1 152 452 | 1 266 674 | 1 421 815 | 1 582 114 | 1 852 485 | 2 071 362 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 115 543 | 73 441 | 423 127 | 207 890 | 445 775 | 25 258 |
Administrative Expenses | 2 461 210 | 2 774 988 | 3 163 021 | 3 791 594 | 3 977 948 | 5 021 744 | 4 693 265 |
Amounts Owed By Group Undertakings | | | | | 1 453 792 | 3 882 536 | 2 623 425 |
Average Number Employees During Period | 153 | 159 | 167 | 191 | 201 | 219 | 229 |
Bank Borrowings | | | | | 1 000 000 | 900 000 | |
Bank Borrowings Overdrafts | | | | | 916 667 | 700 000 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 451 543 | 426 939 | | 277 806 | 263 184 | 246 126 | 14 973 |
Cash Cash Equivalents Cash Flow Value | | 548 047 | 635 359 | 579 487 | 1 290 859 | 1 289 282 | 2 310 872 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | -14 487 | | |
Cash Receipts From Sales Interests In Associates | | | | -14 520 | -14 487 | | |
Corporation Tax Payable | | 32 226 | 2 258 | 7 793 | | 261 223 | 528 961 |
Corporation Tax Recoverable | | | | | 7 793 | | |
Cost Sales | 8 498 027 | 9 474 082 | 11 337 832 | 11 782 566 | 11 589 233 | 17 549 371 | 17 058 922 |
Creditors | 440 779 | 2 274 347 | 2 585 897 | 124 224 | 981 168 | 715 061 | 1 927 682 |
Current Tax For Period | | 32 226 | 2 258 | 7 793 | | 261 223 | 554 248 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -159 744 | | | 35 382 | 94 328 | 61 527 | 23 692 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 44 003 | 33 608 | -41 732 | -6 421 | 17 947 | 77 218 | -2 501 |
Depreciation Expense Property Plant Equipment | 82 887 | 24 604 | 126 418 | 140 520 | 145 678 | 223 367 | 209 413 |
Depreciation Impairment Expense Property Plant Equipment | | | 147 272 | 155 141 | 160 299 | 270 371 | 231 872 |
Finance Lease Liabilities Present Value Total | 109 975 | 109 975 | | 124 224 | 64 501 | 15 061 | 15 065 |
Finance Lease Payments Owing Minimum Gross | 330 230 | 109 975 | | 183 947 | 124 224 | 92 072 | 15 065 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -1 000 000 | 100 000 | 900 000 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | -32 226 | 19 | | | |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | -160 000 | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | -8 776 | 29 007 | -14 520 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 4 662 | 3 895 | -32 226 | 19 | 3 633 | 13 501 | -175 186 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 1 213 869 | 1 692 736 | 1 567 604 | 958 813 | 566 930 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -451 493 | 492 483 | -110 515 | 272 343 | 545 672 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 825 155 | -194 898 | 644 762 | 1 502 823 | 17 790 |
Gain Loss In Cash Flows From Change In Inventories | | | 77 092 | 119 446 | 65 012 | 287 150 | 291 867 |
Government Grant Income | | | | | 542 740 | 14 400 | |
Gross Profit Loss | 3 121 480 | 3 549 513 | 3 823 163 | 4 258 081 | 3 900 130 | 7 637 703 | 7 459 500 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -2 277 | -7 793 | 10 100 | -111 324 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -87 312 | 55 872 | | 1 577 | -1 021 590 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 19 | -7 793 | -2 307 | -175 186 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 128 246 | 147 272 | 155 141 | 160 299 | 270 371 | 231 872 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 9 000 | 24 749 | 3 983 |
Interest Expense On Debt Securities In Issue Other Similar Loans | 54 706 | 37 282 | 53 722 | 68 706 | 46 242 | 33 029 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 17 929 | 17 355 | 5 810 | 3 500 | 4 200 | 4 900 | 4 145 |
Interest Paid Classified As Operating Activities | | | | | | -62 678 | -8 128 |
Interest Payable Similar Charges Finance Costs | 102 261 | 67 950 | 68 907 | 74 550 | 59 442 | 62 678 | 8 128 |
Interest Received Classified As Investing Activities | | | -11 982 | -41 018 | -5 771 | | -529 |
Key Management Personnel Compensation Total | | | 124 347 | 159 456 | | | |
Net Cash Flows From Used In Financing Activities | | | 109 975 | -183 947 | | | |
Net Cash Flows From Used In Investing Activities | | | 90 466 | 367 589 | | | |
Net Cash Flows From Used In Operating Activities | | | -287 753 | -127 770 | 41 273 | -576 350 | |
Net Cash Generated From Operations | | -668 488 | -356 660 | -204 597 | -25 962 | -628 928 | -2 142 778 |
Net Current Assets Liabilities | 73 352 | 319 625 | 1 026 641 | 1 308 022 | 2 536 419 | 4 194 187 | 6 065 314 |
Net Debt Funds | | | | | -166 635 | -297 210 | -2 295 807 |
Net Finance Income Costs | | | 11 982 | 41 018 | 5 771 | | 529 |
Net Interest Paid Received Classified As Operating Activities | -102 261 | -67 950 | -68 907 | -74 550 | -59 442 | -112 164 | |
Number Shares Issued Fully Paid | | 100 | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | 660 270 | 774 525 | 660 142 | 466 487 | 464 922 | 2 420 873 | 2 766 235 |
Other Creditors | 330 804 | 476 590 | 762 108 | 374 130 | 100 343 | 46 205 | 75 863 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 33 050 | | | | 12 995 |
Other Disposals Property Plant Equipment | | | 33 050 | | | | 12 995 |
Other Interest Expense | | | 9 375 | 2 344 | | | |
Other Interest Income | | | 11 982 | 41 018 | 5 771 | | 529 |
Other Interest Receivable Similar Income Finance Income | | | 11 982 | 41 018 | 5 771 | | 529 |
Other Operating Income Format1 | | | | | 542 740 | 14 400 | |
Other Taxation Social Security Payable | 347 459 | 354 519 | 398 158 | 415 059 | 684 173 | 610 135 | 576 473 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -59 044 | -220 255 | -109 975 | 183 947 | -59 723 | -32 152 | -77 007 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 33 718 | 53 821 | 70 199 | 167 799 | 127 160 | 122 135 | 114 850 |
Prepayments Accrued Income | 25 125 | 65 692 | 156 557 | 91 955 | 110 567 | 109 760 | 204 767 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | -18 178 | -8 776 | | | | | |
Profit Loss | 514 006 | 640 741 | 674 917 | 431 564 | 401 097 | 2 022 061 | 2 382 075 |
Profit Loss On Ordinary Activities Before Tax | 558 009 | 706 575 | 603 217 | 432 955 | 411 251 | 2 358 195 | 2 758 636 |
Property Plant Equipment Gross Cost | 2 021 505 | 2 137 048 | 2 177 439 | 2 600 566 | 2 808 456 | 3 254 231 | 3 266 494 |
Provisions For Liabilities Balance Sheet Subtotal | 114 174 | 147 782 | 106 050 | 99 629 | | | |
Purchase Property Plant Equipment | -67 599 | -115 543 | -73 441 | -423 127 | -207 890 | -445 775 | -25 258 |
Raw Materials Consumables | 470 899 | 740 506 | 817 598 | 937 044 | 1 002 056 | 1 289 206 | 1 581 073 |
Social Security Costs | 226 561 | 255 985 | 300 737 | 307 036 | 309 839 | 523 409 | 513 078 |
Staff Costs Employee Benefits Expense | 3 073 742 | 3 476 527 | 4 001 937 | 4 731 013 | 4 759 251 | 6 789 454 | 6 477 081 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 114 174 | 147 782 | 106 050 | 99 629 | 117 576 | 194 794 | 192 293 |
Tax Decrease From Utilisation Tax Losses | 26 309 | | 124 021 | 27 167 | 83 324 | 193 729 | |
Tax Expense Credit Applicable Tax Rate | | | 114 611 | 82 261 | 78 138 | 448 057 | 524 141 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -94 425 | -70 733 | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 641 | | | | | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | -6 556 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 829 | 2 082 | 2 370 | 2 043 | 2 825 | 9 085 | -6 519 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 203 747 | | -35 382 | -94 330 | -77 653 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 44 003 | 65 834 | -71 700 | 1 391 | 10 154 | 336 134 | 376 561 |
Total Assets Less Current Liabilities | 1 070 651 | 1 304 221 | 1 937 406 | 2 486 773 | 3 762 761 | 5 595 933 | 7 260 446 |
Total Borrowings | | | | | 916 667 | 700 000 | |
Total Current Tax Expense Credit | | | | 7 812 | -7 793 | 258 916 | 379 062 |
Total Deferred Tax Expense Credit | | 33 608 | -73 958 | -6 402 | | | |
Total Operating Lease Payments | 364 094 | 368 235 | 435 452 | 467 654 | 512 625 | 660 787 | 594 793 |
Trade Creditors Trade Payables | 759 286 | 1 301 037 | 1 423 373 | 1 301 967 | 1 417 155 | 1 272 988 | 731 320 |
Trade Debtors Trade Receivables | 751 837 | 841 522 | 1 384 847 | 1 194 951 | 639 356 | 83 335 | 1 265 229 |
Turnover Revenue | 11 619 507 | 13 023 595 | 15 160 995 | 16 040 647 | 15 489 363 | 25 187 074 | 24 518 422 |
Wages Salaries | 2 813 463 | 3 166 721 | 3 631 001 | 4 256 178 | 4 322 252 | 6 143 910 | 5 849 153 |
Company Contributions To Defined Benefit Plans Directors | 5 738 | 766 | 1 502 | 2 887 | 2 078 | 21 837 | 18 721 |
Director Remuneration | | | | 156 569 | 116 100 | 196 119 | 95 044 |
Director Remuneration Benefits Including Payments To Third Parties | | | 124 347 | 159 456 | 118 178 | 197 656 | 113 765 |