Profit & Loss |
Date of Accounts |
2021-10-31 | 2022-10-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 127 914 | 116 257 |
Current Assets | 1 548 706 | 1 292 636 |
Debtors | 1 399 370 | 1 128 559 |
Net Assets Liabilities | -49 357 | -99 359 |
Other Debtors | 7 041 | 2 793 |
Total Inventories | 21 422 | 47 820 |
|
Other Financial Data |
Fees For Non-audit Services | 12 000 | 14 000 |
Taxation Compliance Services Fees | 500 | 2 500 |
Accumulated Amortisation Impairment Intangible Assets | 18 944 | 37 888 |
Accumulated Depreciation Impairment Property Plant Equipment | 567 492 | 1 422 183 |
Acquired Through Business Combinations Intangible Assets | 94 720 | |
Additions Other Than Through Business Combinations Property Plant Equipment | 5 714 257 | 2 007 049 |
Administration Support Average Number Employees | 15 | 15 |
Administrative Expenses | 4 756 598 | 5 358 862 |
Amortisation Expense Intangible Assets | 18 944 | 18 944 |
Amounts Owed To Related Parties | 549 357 | 599 458 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 63 | 67 |
Balances With Banks | 127 914 | 116 257 |
Capital Commitments | | 66 780 |
Cash Cash Equivalents Cash Flow Value | 127 914 | |
Cost Sales | 1 917 395 | 1 660 790 |
Creditors | 2 520 602 | 2 368 356 |
Current Tax For Period | 70 013 | |
Deferred Tax Asset Debtors | | 25 727 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 379 597 | 141 645 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 379 597 | 141 645 |
Deferred Tax Liabilities | 379 597 | 540 643 |
Depreciation Amortisation Expense | 794 867 | 1 151 561 |
Depreciation Expense Property Plant Equipment | 775 923 | 1 132 617 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | -18 833 | -8 206 |
Disposals Property Plant Equipment | -161 924 | -40 820 |
Distribution Costs | 443 036 | 456 224 |
Finance Lease Liabilities Present Value Total | 1 237 515 | 1 175 729 |
Finance Lease Payments Owing Minimum Gross | 3 743 862 | 2 546 168 |
Fixed Assets | 6 299 224 | 7 298 675 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 302 437 | 1 043 099 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 300 000 | 371 070 |
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | 54 450 | 42 600 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 2 278 727 | -61 319 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 399 370 | -296 538 |
Gain Loss In Cash Flows From Change In Inventories | 21 422 | 26 398 |
Gain Loss In Cash Flows From Change In Provisions | 50 000 | -50 000 |
Gain Loss On Disposals Property Plant Equipment | 54 450 | 42 600 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 110 | -1 330 |
Government Grant Income | 88 128 | |
Gross Profit Loss | 7 388 276 | 6 839 359 |
Income Taxes Paid Refund Classified As Operating Activities | | 60 432 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 127 914 | -11 657 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -9 581 |
Increase Decrease In Existing Provisions | | -50 000 |
Increase From Amortisation Charge For Year Intangible Assets | 18 944 | 18 944 |
Increase From Depreciation Charge For Year Property Plant Equipment | 586 325 | 862 897 |
Intangible Assets | 75 776 | 56 832 |
Intangible Assets Gross Cost | 94 720 | 94 720 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 4 172 | 34 049 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 141 477 | 89 504 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 235 964 | 194 488 |
Interest Paid Classified As Financing Activities | -381 613 | -318 041 |
Interest Paid Classified As Operating Activities | 381 613 | 318 041 |
Interest Payable Similar Charges Finance Costs | 381 613 | 318 041 |
Investments Fixed Assets | 500 000 | 500 100 |
Investments In Subsidiaries | 500 000 | 500 100 |
Loans Advances Granted Classified As Investing Activities | -94 720 | |
Minimum Operating Lease Payments Recognised As Expense | 301 644 | 276 532 |
Net Cash Flows From Used In Financing Activities | 3 242 433 | -134 868 |
Net Cash Flows From Used In Investing Activities | -7 039 641 | -2 108 412 |
Net Cash Flows From Used In Operating Activities | 3 925 122 | 2 231 623 |
Net Cash Generated From Operations | 3 925 122 | 2 292 055 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 3 017 187 | 2 133 234 |
Net Current Assets Liabilities | -1 902 411 | -2 362 568 |
Nominal Value Allotted Share Capital | 1 067 | 1 067 |
Number Shares Issued Fully Paid | 1 067 | 1 067 |
Operating Profit Loss | 2 276 770 | 1 024 273 |
Other Creditors | 18 857 | 1 |
Other Departments Average Number Employees | 48 | 52 |
Other Employee Expense | 21 239 | 30 719 |
Other Inventories | 21 422 | 47 820 |
Other Operating Income Format1 | 88 128 | |
Other Payables Accrued Expenses | 466 474 | 205 307 |
Other Remaining Borrowings | 250 000 | 997 917 |
Other Short-term Employee Benefits | 9 433 | 18 011 |
Par Value Share | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 3 320 542 | -859 926 |
Pension Costs Defined Contribution Plan | 72 380 | 81 094 |
Percentage Class Share Held In Subsidiary | 100 | 100 |
Percentage Voting Equity Interests Acquired | 100 | |
Prepayments | 257 577 | 207 419 |
Proceeds From Issuing Shares | 1 067 | |
Proceeds From Sales Property Plant Equipment | 197 541 | 83 599 |
Profit Loss | 1 445 547 | 574 168 |
Profit Loss Acquiree | 1 495 971 | |
Profit Loss Attributable To Owners Parent | 1 445 547 | 574 168 |
Profit Loss On Ordinary Activities Before Tax | 1 895 157 | 706 232 |
Property Plant Equipment Gross Cost | 5 552 333 | 7 518 562 |
Provisions | 50 000 | 546 969 |
Provisions For Liabilities Balance Sheet Subtotal | 429 597 | 546 969 |
Purchase Property Plant Equipment | -7 142 462 | -2 192 011 |
Revenue Acquiree | 9 305 671 | |
Revenue From Rendering Services | 9 305 671 | 8 500 149 |
Social Security Costs | 276 123 | 316 671 |
Staff Costs Employee Benefits Expense | 2 882 413 | 3 193 250 |
Taxation Social Security Payable | 386 862 | 387 173 |
Tax Decrease From Utilisation Tax Losses | 9 580 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | -10 346 | -17 646 |
Tax Decrease Increase From Effect Tax Incentives | 6 767 | |
Tax Expense Credit Applicable Tax Rate | 360 080 | 143 684 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -318 502 | -161 630 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 22 434 | 12 125 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 23 467 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 449 610 | 132 064 |
Total Assets Less Current Liabilities | 4 396 813 | 4 936 107 |
Total Borrowings | 2 520 602 | 2 368 356 |
Trade Creditors Trade Payables | 846 663 | 993 397 |
Trade Debtors Trade Receivables | 1 134 752 | 892 620 |
Turnover Revenue | 9 305 671 | 8 500 149 |
Unpaid Contributions To Pension Schemes | 12 584 | 12 759 |
Wages Salaries | 2 503 238 | 2 746 755 |
Director Remuneration | 312 909 | |