Profit & Loss |
Date of Accounts |
2014-10-31 | 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 | 25 468 | 177 647 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 17 842 | 52 953 | | | | | | | |
Cash Bank On Hand | | 52 953 | 185 225 | 250 862 | 251 010 | 357 102 | 188 783 | 147 806 | 317 247 |
Current Assets | 99 261 | 210 828 | 432 317 | 454 164 | 1 270 164 | 2 044 525 | 2 852 735 | 4 715 205 | 5 439 686 |
Debtors | 60 577 | 103 660 | 120 964 | 143 623 | 972 647 | 1 638 790 | 2 617 764 | 4 521 020 | 5 068 174 |
Intangible Fixed Assets | 87 833 | 68 833 | | | | | | | |
Net Assets Liabilities | | 177 647 | 595 723 | 1 639 263 | 2 248 270 | 2 750 160 | 3 525 111 | 5 073 741 | 5 574 324 |
Net Assets Liabilities Including Pension Asset Liability | 25 468 | 177 647 | | | | | | | |
Other Debtors | | 103 660 | 120 964 | 143 623 | 972 647 | 1 638 790 | 2 617 764 | 4 521 020 | 5 009 018 |
Property Plant Equipment | | 1 746 950 | 2 897 092 | 3 075 858 | 1 842 194 | 1 490 754 | 1 381 405 | 1 182 450 | 963 904 |
Stocks Inventory | 20 842 | 54 215 | | | | | | | |
Tangible Fixed Assets | 847 158 | 1 746 950 | | | | | | | |
Total Inventories | | 54 215 | 126 128 | 59 679 | 46 507 | 48 633 | 46 188 | 46 379 | 54 265 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 25 368 | 177 547 | | | | | | | |
Shareholder Funds | 25 468 | 177 647 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 4 000 |
Accumulated Amortisation Impairment Intangible Assets | | 26 167 | 45 167 | 64 167 | 83 167 | 95 000 | 95 000 | 95 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 272 883 | 617 313 | 1 054 369 | 896 149 | 1 172 469 | 1 403 740 | 1 615 915 | 1 732 063 |
Average Number Employees During Period | | 104 | 178 | 224 | 142 | 190 | 78 | 114 | 125 |
Creditors | | 1 792 886 | 2 625 363 | 1 755 660 | 717 051 | 630 505 | 568 763 | 701 697 | 729 731 |
Creditors Due Within One Year | 998 890 | 1 792 886 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 95 533 | 474 994 | 13 473 | | | 58 270 |
Disposals Property Plant Equipment | | | | 446 717 | 1 782 763 | 107 268 | | | 104 313 |
Fixed Assets | 934 991 | 1 815 783 | 2 946 925 | 3 106 691 | 1 854 027 | 1 490 754 | 1 381 405 | 1 182 450 | 963 904 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 3 029 299 | 549 431 | 835 434 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | 19 000 | 19 000 | 19 000 | 11 833 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 344 430 | 532 589 | 316 774 | 289 793 | 231 271 | 212 175 | 174 418 |
Intangible Assets | | 68 833 | 49 833 | 30 833 | 11 833 | | | | |
Intangible Assets Gross Cost | | 95 000 | 95 000 | 95 000 | 95 000 | 95 000 | 95 000 | 95 000 | |
Intangible Fixed Assets Additions | 95 000 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 7 167 | 26 167 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | 7 167 | 19 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 95 000 | | | | | | | | |
Net Current Assets Liabilities | -899 629 | -1 582 058 | -2 193 046 | -1 301 496 | 553 113 | 1 414 020 | 2 283 972 | 4 013 508 | 4 709 955 |
Number Shares Allotted | 100 | 100 | | | | | | | |
Other Creditors | | 1 159 183 | 1 666 291 | 399 090 | 61 639 | 62 360 | 51 230 | 5 765 | 13 116 |
Other Taxation Social Security Payable | | 226 290 | 195 906 | 719 397 | 219 811 | 192 124 | 251 883 | 419 492 | 17 292 |
Par Value Share | 1 | 1 | | | | | | | 1 |
Property Plant Equipment Gross Cost | | 2 019 833 | 3 514 405 | 4 130 227 | 2 738 343 | 2 663 223 | 2 785 145 | 2 798 365 | 2 695 967 |
Provisions | | | 158 156 | 165 932 | 158 870 | 154 614 | 140 266 | 122 217 | 99 535 |
Provisions For Liabilities Balance Sheet Subtotal | | 56 078 | 158 156 | 165 932 | 158 870 | 154 614 | 140 266 | 122 217 | 99 535 |
Provisions For Liabilities Charges | 9 894 | 56 078 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | 905 256 | 1 114 577 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 905 256 | 2 019 833 | | | | | | | |
Tangible Fixed Assets Depreciation | 58 098 | 272 883 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 58 098 | 214 785 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 1 494 572 | 1 062 539 | 390 879 | 32 148 | 121 922 | 13 220 | 1 915 |
Total Assets Less Current Liabilities | 35 362 | 233 725 | 753 879 | 1 805 195 | 2 407 140 | 2 904 774 | 3 665 377 | 5 195 958 | 5 673 859 |
Trade Creditors Trade Payables | | 407 413 | 763 166 | 637 173 | 435 601 | 376 021 | 265 650 | 232 051 | 304 547 |
Accrued Liabilities | | | | | | | | 44 389 | 38 837 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -14 348 | | -22 682 |
Administrative Expenses | | | | | | | | 1 382 546 | 1 611 419 |
Applicable Tax Rate | | | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 147 806 | |
Comprehensive Income Expense | | | | | | | | 1 548 630 | 500 583 |
Corporation Tax Payable | | | | | | | | 395 028 | 153 970 |
Cost Sales | | | | | | | | 3 710 866 | 4 319 983 |
Current Tax For Period | | | | | | | | 395 055 | 154 062 |
Depreciation Amortisation Expense | | | | | | | | 212 175 | 174 418 |
Depreciation Expense Property Plant Equipment | | | | | | | | 212 175 | 174 418 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -23 423 | 281 423 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -1 903 256 | -559 485 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | -46 043 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | -46 043 |
Gross Profit Loss | | | | | | | | 2 823 433 | 2 183 788 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -238 698 | -395 120 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -40 977 | 169 441 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | 191 | 7 886 |
Merchandise | | | | | | | | 46 379 | 54 265 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 13 193 | 1 822 |
Net Cash Flows From Used In Operating Activities | | | | | | | | 27 784 | -171 263 |
Net Cash Generated From Operations | | | | | | | | -210 914 | -566 383 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -27 | -93 |
Number Shares Issued Fully Paid | | | | | | | | | 100 |
Other Deferred Tax Expense Credit | | | | | | | | -18 049 | -22 682 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 27 | 93 |
Other Operating Income Format1 | | | | | | | | 484 722 | 59 501 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 19 292 | 21 318 |
Prepayments Accrued Income | | | | | | | | 58 763 | 59 156 |
Profit Loss | | | | | | | | 1 548 630 | 500 583 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 1 925 636 | 631 963 |
Purchase Property Plant Equipment | | | | | | | | -13 220 | -1 915 |
Recoverable Value-added Tax | | | | | | | | 20 731 | |
Social Security Costs | | | | | | | | 75 393 | 85 957 |
Staff Costs Employee Benefits Expense | | | | | | | | 1 546 698 | 1 840 882 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 365 871 | 120 073 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | 28 813 | 34 074 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 371 | -85 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 377 006 | 131 380 |
Total Operating Lease Payments | | | | | | | | 438 400 | 479 024 |
Turnover Revenue | | | | | | | | 6 534 299 | 6 503 771 |
Wages Salaries | | | | | | | | 1 452 013 | 1 733 607 |