Profit & Loss |
Date of Accounts |
2015-10-31 | 2016-10-31 | 2017-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | | | | | |
Net Worth | 1 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 4 918 878 | 3 413 869 | 3 966 855 | 3 049 475 | 6 375 146 | 9 596 349 | 11 767 711 |
Current Assets | | | 114 706 | 1 670 616 | 1 921 044 | 2 547 152 | 6 106 183 | 51 366 607 |
Debtors | | | 114 706 | 1 670 616 | 1 921 044 | 2 547 152 | 6 106 183 | 33 614 061 |
Net Assets Liabilities | | | 1 811 322 | 4 106 668 | 3 763 003 | 4 443 261 | 8 002 272 | 4 896 |
Other Debtors | | | 828 431 | 777 211 | 483 998 | 521 370 | 1 891 297 | 1 808 612 |
Total Inventories | | | 2 584 382 | 3 138 236 | 3 168 679 | 2 934 132 | 4 512 456 | 5 984 835 |
Cash Bank In Hand | 1 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 | | | | | | | |
|
Capital & Reserves |
Shareholder Funds | 1 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 35 300 | 45 110 | 51 030 | 51 030 | 45 000 | 48 500 |
Fees For Non-audit Services | | | 21 598 | 28 725 | 35 863 | | | |
Other Non-audit Services Fees | | | 10 192 | 17 215 | 26 015 | | | |
Taxation Compliance Services Fees | | | 11 406 | 11 510 | 9 848 | 379 | 5 776 | 9 485 |
Accumulated Amortisation Impairment Intangible Assets | | | 709 057 | 1 052 207 | 1 312 718 | 1 719 896 | 1 414 257 | 1 767 773 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 389 259 | 459 684 | 212 353 | 322 010 | 453 988 | 557 663 |
Acquired Through Business Combinations Property Plant Equipment | | | | 22 063 | | | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 3 860 | |
Additions Other Than Through Business Combinations Intangible Assets | | | | 533 738 | | | | 333 500 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 169 006 | 113 980 | | 92 416 | 45 058 |
Administration Support Average Number Employees | | | 40 | 40 | 47 | 47 | 50 | 52 |
Administrative Expenses | | | 4 494 286 | 5 438 745 | 6 389 125 | 6 827 458 | 6 971 098 | 8 143 166 |
Amortisation Expense Intangible Assets | | | 273 367 | 343 150 | 260 511 | 407 178 | 420 511 | 353 516 |
Amounts Owed By Related Parties | | | 114 706 | 1 670 616 | 1 921 044 | 2 547 152 | 6 106 183 | |
Amounts Owed To Related Parties | | | | | | | | 1 891 193 |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | 146 | 154 | 169 | 176 | 173 | 188 |
Capital Commitments | | | | | | | | 2 093 549 |
Cash Receipts From Sales Interests In Joint Ventures Associates Participating Interests | | | 188 133 | 20 806 | | | | |
Cost Sales | | | 117 531 842 | 146 697 817 | 155 036 476 | 139 076 715 | 176 854 046 | 286 882 853 |
Creditors | | | 151 776 | 151 776 | 3 359 631 | 751 776 | 751 776 | 11 526 952 |
Current Tax For Period | | | 446 211 | 656 148 | 391 510 | 1 159 309 | 1 152 334 | 1 487 453 |
Deferred Income | | | 274 000 | 271 500 | 265 500 | 259 500 | 253 500 | 247 500 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | 27 770 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | -13 784 | | -14 728 | -410 | 251 603 | 32 431 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -19 724 | | 121 996 | 211 797 | 304 096 | 138 755 |
Deferred Tax Liabilities | | | 407 533 | 407 533 | 529 499 | 740 886 | 1 035 132 | 1 201 657 |
Depreciation Amortisation Expense | | | 1 016 846 | 1 217 589 | 1 253 812 | | | |
Depreciation Expense Property Plant Equipment | | | 743 479 | 874 439 | 993 301 | 1 043 517 | 1 075 418 | 1 201 954 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | -726 150 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | -626 315 | -325 634 | | -150 996 | -268 411 |
Disposals Intangible Assets | | | | | | | -726 150 | |
Disposals Property Plant Equipment | | | | -646 013 | -325 634 | | -164 166 | -285 093 |
Dividends Paid | | | -507 327 | -846 082 | -2 671 816 | -1 133 638 | -1 583 628 | -12 770 282 |
Dividends Paid Classified As Financing Activities | | | -67 827 | -108 840 | -285 145 | | -223 486 | -980 168 |
Double Taxation Relief | | | 119 536 | -5 995 | -66 346 | | | |
Finance Lease Liabilities Present Value Total | | | 51 797 | 469 | 178 749 | 483 070 | 1 094 198 | 1 494 112 |
Financial Assets Acquired | | | | | 216 900 | | | |
Financial Liabilities Assumed | | | | | -88 582 | | | |
Finished Goods Goods For Resale | | | 2 584 382 | 3 138 236 | 3 168 679 | 2 934 132 | 4 512 456 | 5 984 835 |
Fixed Assets | | | 8 139 188 | 8 603 870 | 8 720 310 | 10 186 808 | 9 992 446 | 10 328 282 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -18 213 | -843 447 | -1 129 671 | -1 694 887 | -2 296 658 | -1 421 460 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 86 305 | 86 855 | 108 547 | 271 127 | 247 698 | 321 685 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -1 169 647 | 4 252 767 | -2 208 848 | -1 706 366 | 10 812 754 | 7 354 976 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -1 492 345 | 4 244 164 | -1 164 336 | -1 826 349 | 9 631 448 | 9 534 695 |
Gain Loss In Cash Flows From Change In Inventories | | | 286 541 | 533 854 | 30 443 | -234 547 | 1 578 324 | 1 472 379 |
Gain Loss In Cash Flows From Change In Provisions | | | | | | | | 11 785 |
Gain Loss On Disposals Intangible Assets | | | | | 6 000 | 6 000 | 6 000 | 6 000 |
Gain Loss On Disposals Property Plant Equipment | | | 10 826 | 4 385 | 13 819 | 5 565 | | |
Government Grant Income | | | | | | 248 850 | 39 846 | |
Gross Profit Loss | | | 6 799 310 | 8 604 904 | 8 623 111 | 13 018 093 | 13 170 895 | 17 364 582 |
Income Taxes Paid Refund Classified As Operating Activities | | | 322 725 | 515 455 | 710 978 | 478 377 | 1 034 957 | 2 329 180 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -1 505 009 | 552 986 | -917 380 | 3 325 597 | 3 221 203 | 2 171 362 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -5 995 | -63 160 | 458 | 150 813 | -73 115 |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | | | | | | 150 812 | -73 115 |
Increase Decrease In Existing Provisions | | | | | 6 625 | | | 11 785 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 343 150 | 260 511 | | 420 511 | 353 516 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 70 425 | 78 303 | | 131 978 | 103 675 |
Intangible Assets | | | 785 912 | 976 500 | 715 989 | 1 108 811 | 688 300 | 668 284 |
Intangible Assets Gross Cost | | | 1 494 969 | 2 028 707 | | 2 828 707 | 2 102 557 | 2 436 057 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | 137 524 | 141 441 | 161 345 | 154 945 | 137 416 | 599 638 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 6 250 | 3 753 | 7 192 | 9 169 | 19 487 | 45 109 |
Interest Expense On Preference Shares Classified As Debt | | | 18 213 | 18 213 | 42 363 | 52 713 | 52 713 | 52 716 |
Interest Paid Classified As Financing Activities | | | -16 725 | -21 964 | -49 555 | -61 882 | -19 487 | -45 109 |
Interest Paid Classified As Operating Activities | | | 161 987 | 163 407 | 210 900 | 216 827 | 209 616 | 697 463 |
Interest Payable Similar Charges Finance Costs | | | 161 987 | 163 407 | 210 900 | 216 827 | 209 616 | 697 463 |
Interest Received Classified As Investing Activities | | | 9 271 | 10 520 | 13 685 | 10 161 | | |
Interest Received Classified As Operating Activities | | | 9 271 | 10 520 | 13 685 | 10 161 | | |
Inventories Acquired | | | | | 20 000 | | | |
Investments Fixed Assets | | | 1 973 392 | 2 647 885 | 2 647 885 | 2 647 885 | 2 647 865 | 2 647 865 |
Investments In Subsidiaries | | | 1 973 392 | 2 647 885 | | 2 647 885 | -20 | |
Minimum Operating Lease Payments Recognised As Expense | | | 240 248 | 245 102 | 258 179 | 285 636 | 270 716 | 252 710 |
Net Cash Flows From Used In Financing Activities | | | -2 100 442 | -1 065 419 | -1 525 091 | -2 103 400 | -1 774 827 | -1 875 324 |
Net Cash Flows From Used In Investing Activities | | | -2 429 043 | -1 720 252 | -1 074 335 | -2 113 926 | -1 282 779 | -731 955 |
Net Cash Flows From Used In Operating Activities | | | 3 024 476 | 3 338 657 | 1 682 046 | 7 542 923 | 6 278 809 | 4 778 641 |
Net Cash Generated From Operations | | | 3 347 201 | 3 854 112 | 2 393 024 | 8 021 300 | 7 313 766 | 7 107 821 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | 3 311 044 | 4 379 363 | 3 467 979 | 7 666 770 | 7 710 784 | 10 748 134 |
Net Current Assets Liabilities | | | -10 294 | 1 610 559 | 1 866 894 | 6 202 496 | 6 106 183 | -1 891 193 |
Net Identifiable Assets Liabilities Acquired | | | | | 160 929 | | | |
Number Shares Issued Fully Paid | | | 4 896 | 4 896 | 4 896 | 4 896 | 4 896 | 4 896 |
Operating Profit Loss | | | 2 305 024 | 3 166 159 | 2 233 986 | 6 439 485 | 6 239 643 | 9 221 416 |
Other Creditors | | | 125 000 | 45 000 | 45 057 | | | |
Other Interest Receivable Similar Income Finance Income | | | 9 271 | 10 520 | 13 685 | 10 161 | | |
Other Operating Income Format1 | | | | | | 248 850 | 39 846 | |
Other Payables Accrued Expenses | | | 212 772 | 15 057 | 9 093 | 451 594 | 256 985 | 1 101 094 |
Other Remaining Borrowings | | | 1 701 281 | 1 725 606 | 2 163 606 | 1 209 290 | 750 015 | 9 033 564 |
Ownership Interest In Subsidiary Percent | | | 100 | 100 | 100 | 100 | 100 | 100 |
Par Value Share | 1 | | | 1 | 1 | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -20 195 | -72 955 | -36 570 | -346 631 | -287 386 | -565 186 |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | | | -1 691 719 | -629 493 | | | | |
Pension Costs Defined Contribution Plan | | | 268 821 | 290 539 | 268 987 | 363 465 | 369 508 | 460 123 |
Prepayments | | | 302 419 | 348 560 | 378 010 | 411 426 | 492 394 | 1 020 709 |
Proceeds From Finance Leases Classified As Financing Activities | | | | | | | 1 052 190 | 1 136 599 |
Proceeds From Sales Property Plant Equipment | | | 21 146 | 24 083 | 60 354 | 76 591 | 31 958 | 39 434 |
Profit Loss | | | 956 315 | 3 141 428 | 2 328 151 | 1 813 896 | 5 142 639 | 4 772 906 |
Profit Loss On Ordinary Activities Before Tax | | | 2 152 308 | 3 013 272 | 2 036 771 | 6 232 819 | 6 030 027 | 8 523 953 |
Property Plant Equipment Acquired | | | | | 12 611 | | | |
Property Plant Equipment Gross Cost | | | 522 152 | 691 158 | 479 504 | 652 227 | 744 643 | 789 701 |
Provisions | | | | 56 150 | 62 775 | 63 055 | 66 915 | 78 700 |
Provisions For Liabilities Balance Sheet Subtotal | | | 463 683 | 463 683 | 592 304 | 803 971 | 1 102 047 | 1 280 357 |
Purchase Intangible Assets | | | | | | -800 000 | | -333 500 |
Purchase Property Plant Equipment | | | -955 874 | -1 146 168 | -1 148 374 | -1 400 678 | -1 314 737 | -437 889 |
Redeemable Preference Shares Liability | | | 151 776 | 151 776 | 751 776 | 751 776 | 751 776 | 751 776 |
Sales Marketing Distribution Average Number Employees | | | 106 | 114 | 122 | 129 | 123 | 136 |
Social Security Costs | | | 385 590 | 456 698 | 494 283 | 523 135 | 590 164 | 731 482 |
Staff Costs Employee Benefits Expense | | | 4 331 575 | 5 144 803 | 5 976 537 | 6 506 432 | 6 804 857 | 8 023 922 |
Taxation Social Security Payable | | | 111 271 | 142 092 | 118 118 | 127 714 | 126 594 | 165 108 |
Tax Expense Credit Applicable Tax Rate | | | 417 978 | 572 522 | 386 986 | 1 184 236 | 1 145 705 | 1 619 551 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 9 948 | | 113 420 | 111 746 | 49 497 | -34 636 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | -4 427 | 70 406 | 27 190 | 13 321 | 13 195 | 8 862 |
Tax Increase Decrease From Other Short-term Timing Differences | | | 16 772 | 13 220 | 3 824 | 61 803 | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | -3 569 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 546 023 | 650 153 | 450 346 | 1 371 154 | 1 607 243 | 1 580 863 |
Total Assets Less Current Liabilities | | | 1 963 098 | 4 258 444 | 4 514 779 | 5 195 037 | 8 754 048 | 756 672 |
Total Borrowings | | | 151 776 | 151 776 | 3 094 131 | 751 776 | 751 776 | 751 776 |
Total Deferred Tax Expense Credit | | | 99 812 | | | 211 387 | 304 096 | 166 525 |
Total Operating Lease Payments | | | 240 248 | 245 102 | 258 179 | 285 636 | 270 716 | 252 710 |
Trade Creditors Trade Payables | | | 14 169 782 | 18 643 134 | 16 537 576 | 14 639 038 | 25 626 891 | 32 595 730 |
Trade Debtors Trade Receivables | | | 12 049 365 | 16 368 087 | 15 467 514 | 13 515 118 | 22 059 921 | 30 784 740 |
Turnover Revenue | | | 124 331 152 | 155 302 721 | 163 659 587 | 152 094 808 | 190 024 941 | 304 247 435 |
Wages Salaries | | | 3 677 164 | 4 397 566 | 5 213 267 | 5 619 832 | 5 845 185 | 6 832 317 |
Company Contributions To Money Purchase Plans Directors | | | 13 350 | 12 500 | 12 500 | 112 500 | 12 500 | 16 000 |
Director Remuneration | | | 72 800 | 80 336 | 72 641 | 106 661 | 98 710 | 176 312 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 1 | 1 | 1 | 2 | 1 | 2 |
Number Shares Allotted | 1 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | | | | | | | |