Profit & Loss |
Date of Accounts |
2017-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 821 051 | 1 162 308 | 1 655 162 | 2 721 590 | 1 871 143 | 2 993 347 |
Current Assets | 5 272 037 | 3 899 090 | 5 155 691 | 5 219 839 | 3 885 614 | 5 668 639 |
Debtors | 3 450 986 | 2 736 782 | 2 999 568 | 2 461 437 | 2 014 471 | 2 675 292 |
Net Assets Liabilities | 1 012 444 | 1 906 978 | 2 400 125 | 2 607 746 | 1 899 081 | 2 583 411 |
Other Debtors | 230 001 | 634 937 | 758 963 | 712 165 | 833 111 | 800 424 |
Property Plant Equipment | 170 001 | 133 291 | 154 693 | 162 701 | 78 438 | 61 575 |
|
Other Financial Data |
Audit Fees Expenses | 5 650 | 3 165 | 3 165 | 3 165 | 3 165 | 3 165 |
Amount Specific Advance Or Credit Directors | 359 | 359 | 59 641 | 359 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | 120 000 | | 359 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 60 000 | 60 000 | | |
Company Contributions To Money Purchase Plans Directors | 130 032 | 65 809 | 26 014 | | | |
Director Remuneration | 100 529 | 109 429 | 73 673 | 80 890 | 166 129 | 172 301 |
Accrued Liabilities | 3 925 | 3 165 | 60 176 | 633 090 | 500 700 | 143 902 |
Accumulated Depreciation Impairment Property Plant Equipment | 124 014 | 166 713 | 207 359 | 234 352 | 231 643 | 251 446 |
Additional Provisions Increase From New Provisions Recognised | | | 2 876 | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -4 823 | | | | |
Administrative Expenses | 567 168 | 714 658 | 616 826 | 596 690 | 701 372 | 667 573 |
Amounts Recoverable On Contracts | 3 163 435 | 1 678 130 | 2 030 850 | 1 197 223 | 649 394 | 1 125 540 |
Comprehensive Income Expense | 556 497 | 1 177 133 | 830 147 | 522 964 | 725 227 | 984 556 |
Corporation Tax Payable | 130 587 | | | | | 52 524 |
Cost Sales | 13 552 704 | 11 969 639 | 15 974 915 | 14 503 584 | 10 422 262 | 13 220 156 |
Creditors | 47 197 | 35 938 | 56 951 | 80 495 | 237 374 | 183 333 |
Current Asset Investments | | | 500 961 | 36 812 | | |
Current Tax For Period | 130 587 | -593 362 | -294 771 | -231 323 | | 52 490 |
Depreciation Amortisation Expense | 36 466 | 42 699 | 40 646 | 51 459 | 30 094 | 19 803 |
Depreciation Expense Property Plant Equipment | 21 035 | 24 952 | 27 336 | 28 663 | 21 589 | 12 559 |
Dividends Paid | 187 200 | 282 599 | 337 000 | 315 343 | 1 433 892 | 300 226 |
Dividends Paid Classified As Financing Activities | -187 200 | -282 599 | -337 000 | -315 343 | -1 433 892 | -300 226 |
Dividends Paid On Shares Interim | 187 200 | 282 599 | 337 000 | 315 343 | 1 433 892 | 300 226 |
Finance Lease Liabilities Present Value Total | 47 197 | 35 938 | 56 951 | 25 058 | 15 127 | 8 207 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 31 530 | 31 508 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 3 288 248 | -2 156 522 | 757 380 | -211 110 | -827 245 | 1 061 102 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -2 197 817 | 714 205 | -203 145 | 943 111 | 483 306 | -660 821 |
Gain Loss On Disposal Assets Income Statement Subtotal | 9 153 | | | 2 | -1 877 | |
Gain Loss On Disposals Property Plant Equipment | 9 153 | | | 2 | -1 877 | |
Gross Profit Loss | 1 264 683 | 1 294 470 | 1 154 425 | 540 922 | 1 210 785 | 1 719 610 |
Income Taxes Paid Refund Classified As Operating Activities | -107 052 | 462 775 | 294 771 | 231 322 | | 34 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 443 127 | -658 743 | 492 854 | 1 066 428 | -850 447 | 1 122 204 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 42 699 | 40 646 | | 30 094 | 19 803 |
Interest Expense On Bank Overdrafts | -234 | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 3 443 | 3 303 | 3 357 | 4 602 | 2 495 | 11 830 |
Interest Paid Classified As Operating Activities | 234 | | | | | -3 360 |
Interest Payable Similar Charges Finance Costs | 3 209 | 3 303 | 3 357 | 4 602 | 2 495 | 15 190 |
Net Cash Flows From Used In Financing Activities | 179 946 | 294 858 | 372 041 | 171 946 | 1 261 994 | 332 020 |
Net Cash Flows From Used In Investing Activities | 82 206 | 3 551 | 558 999 | 56 915 | -16 303 | 2 110 |
Net Cash Flows From Used In Operating Activities | -1 705 279 | 360 334 | -1 423 894 | -1 295 289 | -395 244 | -1 456 334 |
Net Cash Generated From Operations | -1 815 540 | 819 806 | -1 132 480 | -1 068 569 | -397 739 | -1 471 490 |
Net Current Assets Liabilities | 899 698 | 1 814 860 | 2 310 494 | 2 525 540 | 2 058 017 | 2 705 169 |
Net Interest Received Paid Classified As Investing Activities | -2 555 | -2 438 | -3 049 | -2 550 | -18 487 | -830 |
Number Shares Issued Fully Paid | | 100 | 100 | | 100 | 100 |
Operating Profit Loss | 697 796 | 579 812 | 537 599 | 285 111 | 709 707 | 1 051 406 |
Other Creditors | 38 062 | 16 329 | 16 121 | 19 554 | 10 918 | 2 767 |
Other Current Asset Investments Balance Sheet Subtotal | | | 500 961 | 36 812 | | |
Other Deferred Tax Expense Credit | 10 058 | -4 824 | 2 876 | -8 582 | 472 | |
Other Interest Receivable Similar Income Finance Income | 2 555 | 2 438 | 4 010 | 2 550 | 18 487 | 830 |
Other Operating Income Format1 | 281 | | | 340 879 | 200 294 | |
Other Taxation Social Security Payable | 152 924 | 142 867 | 149 525 | 134 949 | 129 335 | 135 040 |
Par Value Share | | 1 | 1 | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -12 259 | 24 959 | 33 397 | -27 743 | -15 127 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 167 004 | 205 605 | 205 440 | 144 046 | 137 783 | 146 220 |
Prepayments | 6 096 | 337 621 | 28 618 | 101 625 | 4 614 | 4 730 |
Proceeds From Borrowings Classified As Financing Activities | -7 254 | | | -50 000 | -200 000 | |
Proceeds From Sales Property Plant Equipment | -34 215 | | | -30 000 | | |
Profit Loss | 556 497 | 1 177 133 | 830 147 | 522 964 | 725 227 | 984 556 |
Profit Loss On Ordinary Activities Before Tax | 697 142 | 578 947 | 538 252 | 283 059 | 725 699 | 1 037 046 |
Property Plant Equipment Gross Cost | 294 015 | 300 004 | 362 052 | 397 053 | 310 081 | 313 021 |
Provisions | 10 058 | 5 235 | 8 111 | | | |
Provisions For Liabilities Balance Sheet Subtotal | 10 058 | 5 235 | 8 111 | | | |
Purchase Property Plant Equipment | -118 976 | -5 989 | -62 048 | -89 465 | -2 184 | -2 940 |
Social Security Costs | 190 989 | 256 201 | 296 289 | 291 066 | 277 501 | 315 486 |
Staff Costs Employee Benefits Expense | 2 242 965 | 2 839 544 | 3 178 215 | 3 251 569 | 3 264 380 | 3 008 366 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 140 645 | -598 186 | -291 895 | -239 905 | 472 | 52 490 |
Total Additions Including From Business Combinations Property Plant Equipment | | 5 989 | 62 048 | | 2 184 | 2 940 |
Total Assets Less Current Liabilities | 1 069 699 | 1 948 151 | 2 465 187 | 2 688 241 | 2 136 455 | 2 766 744 |
Total Operating Lease Payments | 6 353 | 4 863 | 4 765 | 4 765 | 3 992 | 137 260 |
Trade Creditors Trade Payables | 3 984 946 | 1 567 369 | 2 234 694 | 1 557 641 | 1 150 684 | 2 571 030 |
Trade Debtors Trade Receivables | 51 454 | 86 094 | 121 496 | 449 952 | 463 089 | 592 181 |
Turnover Revenue | 14 817 387 | 13 264 109 | 17 129 340 | 15 044 506 | 11 633 047 | 14 939 766 |
Wages Salaries | 1 884 972 | 2 377 738 | 2 676 486 | 2 816 457 | 2 849 096 | 2 546 660 |
Applicable Tax Rate | | | | | 19 | 19 |
Average Number Employees During Period | | | | 79 | 75 | 70 |
Bank Borrowings | | | | 50 000 | 20 833 | 50 000 |
Bank Borrowings Overdrafts | | | | 50 000 | 229 167 | 183 333 |
Cash Cash Equivalents Cash Flow Value | | | | 2 721 590 | 1 871 143 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 32 803 | |
Disposals Property Plant Equipment | | | | | 89 156 | |
Distribution Costs | | | | | | 631 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 10 882 | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | 3 360 |
Recoverable Value-added Tax | | | | | 64 263 | 152 417 |
Repayments Borrowings Classified As Financing Activities | | | | | | -16 667 |
Tax Expense Credit Applicable Tax Rate | | | | | 137 883 | 197 039 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 2 913 | 523 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 9 386 | 9 153 |