Profit & Loss |
Date of Accounts |
2017-03-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 100 | | | | |
Current Assets | | 497 000 | 1 404 248 | 771 570 | 1 629 553 |
Debtors | | 497 000 | 1 257 609 | 364 564 | 1 165 400 |
Net Assets Liabilities | | | | -236 035 | -343 277 |
Other Debtors | | 35 000 | 503 163 | 84 163 | 79 999 |
Total Inventories | | | 629 924 | 668 877 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | 8 750 | 13 250 | 13 250 | 14 150 |
Accumulated Amortisation Impairment Intangible Assets | | | 52 540 | 619 | 1 679 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 944 293 | 2 284 474 | 2 468 689 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 10 603 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 1 210 906 | 97 305 |
Administrative Expenses | | | 4 496 637 | 5 071 247 | 4 953 840 |
Amounts Owed By Other Related Parties Other Than Directors | | | 146 639 | 407 006 | 464 153 |
Average Number Employees During Period | | | | 79 | 79 |
Bank Borrowings | | | 471 000 | | 791 666 |
Bank Borrowings Overdrafts | | 515 042 | 1 511 446 | 824 954 | 170 776 |
Bank Overdrafts | | 515 042 | 1 040 446 | 824 954 | 170 776 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 361 137 |
Cash Cash Equivalents | | -515 042 | -1 040 446 | -289 357 | 410 242 |
Cash Cash Equivalents Cash Flow Value | | | -1 040 446 | -824 954 | -170 776 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | 300 313 | -296 150 | -4 164 |
Corporation Tax Payable | | | 130 450 | 5 771 | 54 222 |
Cost Sales | | | 7 149 916 | 6 425 477 | 7 498 925 |
Creditors | | 523 792 | 1 524 696 | 1 042 505 | 1 216 064 |
Current Tax For Period | | | 63 220 | -17 201 | 48 451 |
Deferred Tax Asset Debtors | | | | 154 477 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | 147 205 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 149 624 | | 154 771 |
Finance Lease Liabilities Present Value Total | | | 472 879 | 1 240 288 | 894 687 |
Finance Lease Payments Owing Minimum Gross | | | 256 273 | 470 790 | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | -154 477 | 154 477 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 3 389 | 2 382 | 456 453 |
Gain Loss On Disposals Property Plant Equipment | | | | -1 100 | |
Gross Profit Loss | | | 5 592 522 | 4 749 741 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -62 342 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -45 136 | -157 029 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 619 | 1 060 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 341 236 | 227 329 |
Intangible Assets | | | | 9 984 | 8 924 |
Intangible Assets Gross Cost | | | 52 540 | 10 603 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 29 869 | 46 595 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 9 180 | 24 385 | |
Interest Paid Classified As Operating Activities | | | -29 631 | -158 957 | -122 348 |
Interest Payable Similar Charges Finance Costs | | 42 | 94 492 | 158 957 | 122 348 |
Interest Received Classified As Investing Activities | | | -4 162 | -25 538 | -25 431 |
Investments Fixed Assets | 34 900 | 34 900 | 34 900 | 34 900 | 34 900 |
Investments In Subsidiaries | | 34 900 | 34 900 | 34 900 | 34 900 |
Net Cash Generated From Operations | | | 670 622 | -523 761 | 44 735 |
Net Current Assets Liabilities | 100 | -26 792 | -120 448 | | |
Net Finance Income Costs | | | 4 162 | 25 538 | 25 431 |
Number Shares Issued Fully Paid | | | | | |
Operating Profit Loss | | | 1 095 885 | 124 480 | |
Other Creditors | | | 457 066 | 203 820 | 1 154 534 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 1 055 | 43 114 |
Other Disposals Property Plant Equipment | | | | 5 229 | 67 306 |
Other Interest Receivable Similar Income Finance Income | | | 22 174 | 27 438 | 149 899 |
Other Provisions Balance Sheet Subtotal | | | 283 146 | 291 640 | 309 138 |
Par Value Share | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 88 903 | 105 776 | 68 622 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | |
Prepayments Accrued Income | | | 122 257 | 218 091 | 1 182 488 |
Profit Loss | | -26 792 | -93 656 | -150 487 | 368 358 |
Profit Loss On Ordinary Activities Before Tax | | | 1 014 149 | -31 424 | |
Property Plant Equipment Gross Cost | | | 3 853 228 | 5 058 905 | 5 088 904 |
Raw Materials Consumables | | | 629 924 | 668 877 | |
Social Security Costs | | | 258 259 | 271 762 | |
Staff Costs Employee Benefits Expense | | | 2 818 471 | 2 935 717 | 3 058 015 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 311 377 | 311 377 | 613 352 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 434 628 | 9 999 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | 28 593 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -201 648 | -64 798 | -36 398 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 56 087 | 417 856 | 90 358 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 12 704 | | 8 382 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 212 844 | -216 814 | 347 875 |
Total Assets Less Current Liabilities | 35 000 | 8 108 | -85 548 | | |
Total Borrowings | | | 1 511 446 | 824 954 | 170 776 |
Total Current Tax Expense Credit | | | 63 220 | -62 337 | -108 578 |
Total Deferred Tax Expense Credit | | | 149 624 | -154 477 | 456 453 |
Trade Creditors Trade Payables | | | 2 592 730 | 481 | 481 |
Trade Debtors Trade Receivables | | | 3 279 876 | 1 812 747 | 2 764 413 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | 68 212 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | | 23 882 |
Turnover Revenue | | | 12 742 438 | 11 175 218 | |
Voting Power In Subsidiary If Different From Ownership Interest Percent | | | | | |
Wages Salaries | | | 2 471 309 | 2 558 179 | 2 713 701 |