Profit & Loss |
Date of Accounts |
2016-10-31 | 2017-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 | 2023-10-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 169 659 | 2 042 977 | 4 307 297 | 3 905 245 | 2 100 208 | 4 080 026 | 3 312 640 | 3 346 292 |
Current Assets | 8 511 343 | 7 882 951 | 8 902 852 | 10 433 182 | 9 450 683 | 9 329 680 | 10 969 442 | 11 463 632 |
Debtors | 4 234 283 | 2 908 556 | 1 780 870 | 3 220 785 | 4 085 577 | 2 691 204 | 3 835 655 | 3 321 924 |
Net Assets Liabilities | 6 728 765 | 7 635 869 | 8 139 989 | 9 220 369 | 9 110 391 | 9 057 246 | 10 453 748 | 7 108 312 |
Other Debtors | 230 923 | 407 507 | 438 849 | 441 207 | 559 019 | 487 889 | 549 605 | 446 739 |
Property Plant Equipment | 262 123 | 239 905 | 297 988 | 295 719 | 332 781 | 294 363 | 240 115 | 193 081 |
Total Inventories | 2 107 401 | 2 931 418 | 2 814 685 | 3 307 152 | 3 264 898 | 2 558 450 | 3 821 147 | 4 795 416 |
|
Other Financial Data |
Audit Fees Expenses | 12 895 | 14 845 | 12 390 | 13 010 | 13 660 | | | 14 685 |
Accrued Liabilities Deferred Income | 44 341 | 40 112 | 49 848 | 171 691 | 140 507 | | 4 043 001 | 4 010 464 |
Accumulated Depreciation Impairment Property Plant Equipment | 430 481 | 469 970 | 498 781 | 486 485 | 532 211 | 587 260 | 642 380 | 695 414 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 17 272 | 86 894 | 36 993 | 82 788 | 16 631 | 872 | 6 000 |
Administration Support Average Number Employees | 13 | 12 | 10 | 10 | 11 | | 10 | 10 |
Administrative Expenses | 1 760 026 | 1 848 702 | 1 739 106 | 1 825 930 | 1 586 444 | 1 795 358 | 1 578 435 | 2 691 069 |
Amounts Owed By Associates Joint Ventures Participating Interests | 72 603 | 57 936 | 99 506 | 63 740 | 29 486 | | 9 294 | |
Amounts Owed By Group Undertakings Participating Interests | | | | | 29 486 | 48 396 | 9 294 | |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | | 19 | 27 |
Average Number Employees During Period | 51 | 54 | 42 | 44 | 49 | 36 | 35 | 34 |
Bank Borrowings Overdrafts | 2 845 | | | | | | | |
Cash Cash Equivalents Cash Flow Value | 2 169 659 | 2 042 976 | 4 307 297 | 3 905 245 | 2 100 208 | | 3 312 643 | 3 346 292 |
Cash Receipts From Sales Equity Or Debt Instruments Other Entities Classified As Investing Activities | | | | | | | | 160 000 |
Comprehensive Income Expense | 2 288 283 | 1 325 351 | 922 367 | 1 394 065 | 517 392 | 260 539 | 1 093 104 | 1 104 864 |
Corporation Tax Payable | 521 592 | | 2 449 | 130 841 | 119 252 | | 334 972 | 45 072 |
Corporation Tax Recoverable | | 42 249 | | | | | | |
Cost Sales | 10 114 728 | 8 443 931 | 7 615 887 | 8 287 884 | 6 780 033 | 6 030 019 | 7 424 110 | 7 660 077 |
Creditors | 2 044 802 | 486 988 | 1 060 852 | 1 508 533 | 637 949 | 566 798 | 729 882 | 4 548 401 |
Current Tax For Period | 557 821 | 3 682 | 2 449 | 155 781 | 115 085 | | 334 972 | 45 072 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 35 125 | | 25 928 | -25 928 |
Deferred Tax Liabilities | | | | | 35 125 | | 25 928 | |
Depreciation Expense Property Plant Equipment | 40 359 | 39 489 | 28 811 | 39 262 | 45 726 | 55 049 | 55 120 | 53 034 |
Depreciation Rate Used For Property Plant Equipment | | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 51 558 | | | | |
Disposals Property Plant Equipment | | | | 51 558 | | | | |
Distribution Costs | | | | | | | | 214 847 |
Dividends Paid | 652 622 | 418 247 | 418 247 | 313 685 | 627 370 | 313 684 | 313 684 | 418 247 |
Dividends Paid Classified As Financing Activities | 652 622 | 418 247 | 418 247 | 313 685 | 627 370 | | 313 684 | 418 247 |
Dividends Paid On Shares | 652 622 | 418 247 | 418 247 | 313 685 | 627 370 | | 313 684 | 418 247 |
Fixed Assets | 262 224 | 239 906 | 297 989 | 295 720 | 332 782 | 294 364 | 240 116 | 193 081 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 596 | 28 553 |
Gain Loss In Cash Flows From Change In Accrued Items | -48 513 | -4 229 | 9 736 | 121 843 | -31 184 | | -147 353 | -32 537 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -205 492 | -1 029 148 | 561 679 | 197 446 | -827 811 | | 599 393 | 107 568 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -260 952 | 1 325 727 | 1 127 686 | -1 439 915 | -864 792 | | -1 144 451 | 513 731 |
Gain Loss In Cash Flows From Change In Inventories | 452 531 | -824 017 | 116 733 | -492 467 | 42 254 | | -1 262 697 | -974 269 |
Gain Loss On Disposals Property Plant Equipment | | -100 | | | | | | 159 999 |
Government Grant Income | | | | | 168 296 | 113 435 | | |
Gross Profit Loss | 4 605 090 | 3 168 923 | 2 647 861 | 3 341 271 | 2 235 118 | 1 788 126 | 3 013 664 | 3 871 397 |
Income Expense Recognised Directly In Equity | -652 622 | -418 247 | -418 247 | -313 685 | -627 370 | -313 684 | -313 684 | -418 247 |
Income Taxes Paid Refund Classified As Operating Activities | 149 681 | 525 273 | | 27 389 | 126 674 | | -14 147 | 219 596 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 2 010 568 | -126 683 | 2 264 320 | -402 052 | -1 805 037 | | -767 383 | 33 652 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -92 435 | | 24 940 | -4 445 | | -14 147 | -115 376 |
Increase Decrease In Existing Provisions | | | | | 35 125 | | | -25 928 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 39 489 | 28 811 | 39 262 | 45 726 | 55 049 | 55 120 | 53 034 |
Interest Income On Cash Cash Equivalents | | | 15 653 | 34 505 | 16 770 | 1 041 | 4 628 | 42 038 |
Interest Paid Classified As Operating Activities | 1 010 | -782 | 200 | | | | | |
Interest Payable Similar Charges Finance Costs | 1 010 | -782 | 200 | | | | | |
Interest Received Classified As Operating Activities | | | 16 261 | 34 505 | 16 770 | | 4 628 | 43 151 |
Investments | 101 | 1 | 1 | 1 | 1 | 1 | 1 | -1 |
Investments Fixed Assets | 101 | 1 | 1 | 1 | 1 | 1 | 1 | |
Investments In Group Undertakings | 100 | -100 | | | | | | |
Net Cash Flows From Used In Financing Activities | -663 788 | -421 092 | -418 247 | -313 685 | -627 370 | | -320 527 | -416 912 |
Net Cash Flows From Used In Investing Activities | | -17 272 | -86 894 | -36 993 | -82 788 | | -872 | 154 000 |
Net Cash Flows From Used In Operating Activities | 2 674 356 | 311 682 | 2 769 461 | -51 374 | -1 094 879 | | -445 984 | 296 564 |
Net Cash Generated From Operations | 2 825 047 | 836 173 | 2 753 400 | -58 490 | -984 975 | | -464 759 | 473 009 |
Net Current Assets Liabilities | 6 466 541 | 7 395 963 | 7 842 000 | 8 924 649 | 8 812 734 | 8 762 882 | 10 239 560 | 6 915 231 |
Net Deferred Tax Liability Asset | | | | | 35 125 | | 25 928 | |
Number Shares Issued Fully Paid | 60 192 | 60 192 | 60 192 | 60 192 | 60 192 | 60 192 | 60 192 | 60 192 |
Operating Profit Loss | 2 847 114 | 1 328 251 | 908 755 | 1 515 341 | 650 832 | 106 203 | 1 435 229 | 965 481 |
Other Creditors | 3 233 | -1 166 | 14 934 | 9 761 | 10 616 | 167 014 | 20 977 | 11 327 |
Other Finance Costs | 1 010 | -782 | 200 | | | | | |
Other Finance Income | | | | | | | | 1 113 |
Other Interest Receivable Similar Income Finance Income | | | 16 261 | 34 505 | 16 770 | -41 | 4 628 | 43 151 |
Other Investments Other Than Loans | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -1 |
Other Operating Income Format1 | 2 050 | 8 030 | | | 170 454 | 113 435 | | |
Other Remaining Operating Income | 2 050 | 8 030 | | | 2 158 | | | |
Other Taxation Social Security Payable | 205 899 | 80 028 | 80 554 | 92 077 | 47 966 | 36 456 | 38 220 | 145 533 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | 20 842 | 192 232 | 106 260 | 37 484 | 117 801 | | 21 474 | 102 824 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 20 842 | 192 232 | 106 260 | 37 484 | 117 801 | | 21 474 | 102 824 |
Prepayments Accrued Income | 2 722 | 3 831 | 4 355 | 5 235 | 4 410 | | 4 459 | 6 785 |
Proceeds From Borrowings Classified As Financing Activities | -11 166 | -2 845 | | | | | -6 843 | 1 335 |
Production Average Number Employees | 38 | 42 | 32 | 34 | 38 | | 25 | 24 |
Profit Loss | 2 288 283 | 1 325 351 | 922 367 | 1 394 065 | 517 392 | 260 539 | 1 093 104 | 1 104 864 |
Profit Loss On Ordinary Activities Before Tax | 2 846 104 | 1 329 033 | 924 816 | 1 549 846 | 667 602 | 106 162 | 1 439 857 | 1 008 632 |
Property Plant Equipment Gross Cost | 692 603 | 709 875 | 796 769 | 782 204 | 864 992 | 881 623 | 882 495 | 888 495 |
Provisions | | | | | 35 125 | | 25 928 | |
Purchase Property Plant Equipment | | 17 272 | 86 894 | 36 993 | 82 788 | | 872 | 6 000 |
Raw Materials | 2 107 401 | 2 931 418 | 2 814 685 | 3 307 152 | 3 264 898 | 2 558 450 | 3 821 147 | 4 795 416 |
Research Development Expense Recognised In Profit Or Loss | | | 236 122 | 350 774 | 258 369 | 125 086 | 128 622 | 130 933 |
Revenue From Sale Goods | 14 719 818 | 11 612 854 | 10 263 748 | 11 629 155 | 8 846 855 | | 10 437 774 | 11 531 474 |
Social Security Costs | 132 677 | 146 713 | 150 103 | 162 790 | 149 091 | | 144 623 | 262 933 |
Staff Costs Employee Benefits Expense | 1 810 421 | 1 898 992 | 1 673 802 | 1 765 140 | 1 641 286 | | 2 121 653 | 2 542 533 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 35 125 | | 25 928 | |
Tax Decrease From Utilisation Tax Losses | | | | | | | 65 914 | -59 978 |
Tax Expense Credit Applicable Tax Rate | 569 221 | 258 018 | 175 715 | 294 470 | 126 844 | | 390 818 | 267 288 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 7 244 | 3 674 | -11 564 | -2 | -7 397 | | 10 068 | 12 191 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -18 644 | -165 573 | -161 702 | -163 627 | 83 | | | -285 917 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | 25 928 | -25 928 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 557 821 | 3 682 | 2 449 | 155 781 | 150 210 | -154 377 | 346 753 | -96 232 |
Total Assets Less Current Liabilities | 6 728 765 | 7 635 869 | 8 139 989 | 9 220 369 | 9 145 516 | 9 057 246 | 10 479 676 | 7 108 312 |
Total Current Tax Expense Credit | | | | | | | 320 825 | -70 304 |
Trade Creditors Trade Payables | 1 266 892 | 368 014 | 913 067 | 1 104 163 | 319 608 | 363 328 | 335 713 | 336 005 |
Trade Debtors Trade Receivables | 3 928 035 | 2 291 616 | 1 238 160 | 2 710 603 | 3 497 072 | 2 154 919 | 3 272 297 | 2 868 400 |
Turnover Revenue | 14 719 818 | 11 612 854 | 10 263 748 | 11 629 155 | 8 846 855 | 7 818 145 | 10 437 774 | 11 531 474 |
Wages Salaries | 1 656 902 | 1 560 047 | 1 417 439 | 1 564 866 | 1 374 394 | | 1 955 556 | 2 176 776 |
Company Contributions To Money Purchase Plans Directors | | | | | 40 000 | | | |
Director Remuneration | 182 205 | 296 669 | 214 407 | 167 325 | 136 020 | | 786 202 | 993 968 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | 167 325 | 176 020 | | | |