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 | 1 363 059 | 1 814 252 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 1 177 400 | 1 046 657 | 1 210 894 | 1 101 286 | 713 101 | 64 446 | 512 057 |
Current Assets | 2 063 899 | 2 547 777 | 2 784 275 | 3 247 468 | 3 372 993 | 3 055 700 | 3 650 289 | 4 243 444 |
Debtors | 1 395 264 | 941 377 | 1 354 618 | 1 544 574 | 1 777 907 | 1 840 995 | 2 790 783 | 2 835 155 |
Net Assets Liabilities | | 1 814 252 | 2 248 407 | 2 480 200 | 2 844 014 | 2 722 938 | 2 826 445 | 2 935 290 |
Other Debtors | | 327 470 | 667 195 | 1 765 | 54 765 | 236 667 | 176 667 | 156 667 |
Property Plant Equipment | | 832 760 | 897 210 | 1 020 475 | 1 694 584 | 1 623 590 | 1 753 400 | 1 512 741 |
Total Inventories | | 429 000 | 383 000 | 492 000 | 493 800 | 501 604 | 795 060 | 896 232 |
Cash Bank In Hand | 196 885 | 1 177 400 | | | | | | |
Intangible Fixed Assets | 7 500 | 6 250 | | | | | | |
Stocks Inventory | 471 750 | 429 000 | | | | | | |
Tangible Fixed Assets | 761 283 | 832 760 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 712 | 1 712 | | | | | | |
Profit Loss Account Reserve | 1 361 347 | 1 812 540 | | | | | | |
Shareholder Funds | 1 363 059 | 1 814 252 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 9 400 |
Accrued Liabilities Deferred Income | | | 6 674 | 7 228 | 8 420 | 6 545 | 7 366 | 19 910 |
Accumulated Amortisation Impairment Intangible Assets | | 6 250 | 7 500 | 8 750 | 10 000 | 11 250 | 12 500 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 975 794 | 983 580 | 1 184 707 | 1 394 591 | 1 662 824 | 1 918 921 | 2 053 029 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 293 164 | 502 450 | 309 350 |
Administrative Expenses | | | | | | | 1 734 635 | 2 120 270 |
Amortisation Expense Intangible Assets | | | | | | | 1 250 | |
Amortisation Impairment Expense Intangible Assets | | | | | | | 1 250 | |
Amounts Recoverable On Contracts | | | 622 968 | 841 218 | 755 470 | 973 195 | 1 394 621 | 675 994 |
Average Number Employees During Period | | | | | 60 | 58 | 58 | 69 |
Bank Borrowings | | | | | | | 250 000 | 225 000 |
Bank Borrowings Overdrafts | | | | | | 50 000 | 416 444 | 175 000 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | -166 444 | |
Bank Overdrafts | | | | | | | 166 444 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | 573 628 | 595 616 |
Cash Cash Equivalents Cash Flow Value | | | | | | 713 101 | -101 998 | 512 057 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | 153 909 |
Cash Receipts From Sales Interests In Associates | | | | | | | 172 326 | |
Corporation Tax Payable | | 91 371 | 110 795 | 70 796 | 32 188 | 62 125 | 17 724 | 79 982 |
Cost Sales | | | | | | | 7 931 789 | 8 092 245 |
Creditors | | 250 268 | 139 472 | 155 552 | 281 783 | 150 904 | 150 873 | 354 861 |
Current Tax For Period | | | | | | | 17 724 | 79 982 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | 5 340 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 30 786 | 86 046 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 342 659 | 323 639 |
Dividends Paid | | | | | | | 238 000 | 154 800 |
Dividends Paid On Shares | | | | 3 750 | 2 500 | 1 250 | | |
Dividends Paid On Shares Final | | | | | | | 238 000 | 154 800 |
Finance Lease Liabilities Present Value Total | | | 70 933 | 91 163 | 161 279 | 130 879 | 263 855 | 304 984 |
Finance Lease Payments Owing Minimum Gross | | | | | | | 284 867 | 340 108 |
Fixed Assets | 768 783 | 839 010 | 902 210 | 1 024 225 | 1 697 084 | 1 624 840 | 1 753 400 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | -250 000 | 25 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | 740 | -1 604 |
Future Finance Charges On Finance Leases | | | | | | | 21 012 | 35 124 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 490 189 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | 88 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -219 068 | -244 770 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 949 788 | 44 372 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | 293 456 | 101 172 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 70 231 | 72 786 |
Government Grant Income | | | | | | | 42 640 | 12 563 |
Gross Profit Loss | | | | | | | 2 092 832 | 2 550 748 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -62 164 | -17 723 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 38 | |
Increase From Amortisation Charge For Year Intangible Assets | | | 1 250 | 1 250 | 1 250 | 1 250 | 1 250 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 174 521 | 219 538 | 290 281 | 328 338 | 342 659 | 323 639 |
Intangible Assets | | 6 250 | 5 000 | 3 750 | 2 500 | 1 250 | | |
Intangible Assets Gross Cost | | 12 500 | 12 500 | 12 500 | 12 500 | 12 500 | 12 500 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | 4 279 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 10 846 | 9 208 |
Interest Income On Bank Deposits | | | | | | | 64 | 119 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | 64 | 119 |
Interest Payable Similar Charges Finance Costs | | | | | | | 10 846 | 13 487 |
Interest Received Classified As Investing Activities | | | | | | | -64 | -119 |
Net Cash Flows From Used In Operating Activities | | | | | | | 422 671 | -761 910 |
Net Cash Generated From Operations | | | | | | | 349 661 | -793 120 |
Net Current Assets Liabilities | 872 377 | 1 385 928 | 1 650 101 | 1 778 496 | 1 687 733 | 1 505 757 | 1 511 458 | 2 150 997 |
Net Finance Income Costs | | | | | | | 64 | 119 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | -10 846 | -13 487 |
Number Shares Issued Fully Paid | | | 1 712 | 1 712 | | | | |
Operating Profit Loss | | | | | | | 400 837 | 443 041 |
Other Creditors | | 250 268 | 139 472 | 155 552 | 281 783 | 150 904 | 150 873 | 20 687 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | 12 500 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 166 734 | 18 411 | 80 397 | 60 105 | 86 562 | 189 531 |
Other Disposals Intangible Assets | | | | | | | | 12 500 |
Other Disposals Property Plant Equipment | | | 337 530 | 29 516 | 104 172 | 95 925 | 116 543 | 415 901 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 64 | 119 |
Other Operating Income Format1 | | | | | | | 42 640 | 12 563 |
Other Taxation Social Security Payable | | 185 784 | 36 917 | 93 330 | 120 289 | 155 078 | 96 811 | 202 795 |
Par Value Share | | 1 | 1 | 1 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -145 928 | -118 871 |
Payments Received On Account | | | | 77 944 | | | | 67 000 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 67 638 | 88 227 |
Prepayments Accrued Income | | | 43 802 | 48 969 | 65 686 | 96 010 | 102 433 | 103 510 |
Proceeds From Sales Property Plant Equipment | | | | | | | -100 212 | -299 156 |
Profit Loss | | | | | | | 341 507 | 263 645 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 390 055 | 429 673 |
Property Plant Equipment Gross Cost | | 1 808 556 | 1 880 790 | 2 205 182 | 3 089 175 | 3 286 414 | 3 672 321 | 3 565 770 |
Provisions For Liabilities Balance Sheet Subtotal | | 160 418 | 164 432 | 166 969 | 259 020 | 256 755 | 287 540 | |
Purchase Property Plant Equipment | | | | | | | -374 450 | -149 350 |
Raw Materials Consumables | | | | | | | 795 060 | 896 232 |
Social Security Costs | | | | | | | 176 489 | 208 630 |
Staff Costs Employee Benefits Expense | | | | | | | 2 064 893 | 2 407 967 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 287 540 | 373 587 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 74 110 | 81 638 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -20 520 | -16 881 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | 90 802 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 474 | 6 733 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | -6 481 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 48 548 | 166 028 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 409 765 | 353 908 | 988 165 | | | |
Total Assets Less Current Liabilities | 1 641 160 | 2 224 938 | 2 552 311 | 2 802 721 | 3 384 817 | 3 130 597 | 3 264 858 | 3 663 738 |
Total Borrowings | | | | | | | 416 444 | 225 000 |
Total Current Tax Expense Credit | | | | | | | 17 762 | 79 982 |
Trade Creditors Trade Payables | | 742 107 | 902 332 | 1 102 656 | 1 345 342 | 1 119 351 | 1 466 375 | 1 526 950 |
Trade Debtors Trade Receivables | | 613 907 | 687 423 | 652 622 | 901 986 | 535 123 | 1 117 062 | 1 898 984 |
Turnover Revenue | | | | | | | 10 024 621 | 10 642 993 |
Wages Salaries | | | | | | | 1 820 766 | 2 111 110 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | 31 179 | 49 116 |
Director Remuneration | | | | | | | 224 954 | 217 495 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 256 133 | 266 611 |
Creditors Due After One Year | 137 233 | 250 268 | | | | | | |
Creditors Due Within One Year | 1 191 522 | 1 161 849 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 5 000 | 6 250 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 1 250 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 12 500 | 12 500 | | | | | | |
Number Shares Allotted | | 1 712 | | | | | | |
Provisions For Liabilities Charges | 140 868 | 160 418 | | | | | | |
Share Capital Allotted Called Up Paid | 1 712 | 1 712 | | | | | | |
Tangible Fixed Assets Additions | | 258 596 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 585 039 | 1 808 555 | | | | | | |
Tangible Fixed Assets Depreciation | 1 823 758 | 975 795 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 135 273 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 983 236 | | | | | | |
Tangible Fixed Assets Disposals | | 1 035 080 | | | | | | |