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 |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 452 497 | 224 560 | 91 696 | 833 803 | 712 939 | 1 382 728 | 624 887 | 1 121 281 |
Current Assets | | 5 288 088 | 6 416 912 | 6 042 762 | 5 961 294 | 5 673 730 | 5 818 415 | 7 191 291 |
Debtors | 76 040 | 53 670 | 6 237 685 | 5 154 895 | 5 200 064 | 4 241 002 | 5 039 927 | 5 884 340 |
Net Assets Liabilities | | 749 214 | 978 151 | 1 244 924 | 1 388 546 | 1 335 773 | 1 456 408 | 1 787 086 |
Other Debtors | 34 805 | 20 095 | 26 695 | 41 627 | 109 280 | 125 946 | 168 817 | 145 833 |
Property Plant Equipment | 393 003 | 313 643 | 278 937 | 147 366 | 149 611 | 881 995 | 788 971 | 865 143 |
Total Inventories | 57 200 | 36 572 | 87 531 | 54 064 | 48 291 | 50 000 | 153 601 | 185 670 |
|
Other Financial Data |
Audit Fees Expenses | 8 000 | 8 000 | 8 000 | 12 000 | 11 404 | 10 350 | 12 250 | 13 600 |
Other Non-audit Services Fees | 12 500 | 24 550 | | | | | | |
Accrued Liabilities Deferred Income | 580 812 | 497 076 | 662 950 | 828 703 | 932 846 | 632 415 | 815 322 | 862 548 |
Accumulated Amortisation Impairment Intangible Assets | | 16 337 | 16 337 | 16 337 | 16 337 | 16 337 | 16 337 | |
Accumulated Depreciation Impairment Property Plant Equipment | 970 354 | 1 070 008 | 1 089 811 | 776 089 | 790 910 | 722 396 | 874 628 | 712 582 |
Additions Other Than Through Business Combinations Intangible Assets | | 16 337 | | | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 38 094 | 61 927 | 43 631 | 73 057 | 808 476 | 67 106 | 243 021 |
Administrative Expenses | 2 604 784 | 2 478 803 | 2 654 222 | 2 600 579 | 3 150 720 | 2 936 267 | 2 911 094 | 3 245 316 |
Amortisation Expense Intangible Assets | | 16 337 | | | | | | |
Amounts Owed By Group Undertakings | | | 530 945 | 640 945 | 640 945 | 787 160 | 787 165 | 787 080 |
Amounts Owed To Group Undertakings | 517 840 | 155 051 | 144 660 | | | | | |
Amounts Recoverable On Contracts | 639 657 | 486 010 | 659 116 | 472 095 | 333 351 | 500 566 | 625 834 | 562 687 |
Average Number Employees During Period | 92 | 78 | 85 | 83 | 90 | 90 | 79 | 100 |
Bank Borrowings | 756 747 | 1 070 703 | 637 832 | 1 150 411 | 784 000 | 860 854 | 596 037 | 1 224 909 |
Bank Borrowings Overdrafts | 756 747 | 1 070 703 | 637 832 | 1 150 411 | 784 000 | 244 792 | 269 792 | 182 292 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 66 500 | 49 875 | 2 667 | | | 723 928 | 619 264 | 572 600 |
Corporation Tax Payable | 39 883 | 30 195 | 110 662 | 167 372 | 138 724 | 45 081 | 151 375 | 181 975 |
Corporation Tax Recoverable | 9 138 | 3 010 | 9 426 | 20 612 | 31 588 | 34 244 | 34 537 | 38 930 |
Cost Sales | 6 185 343 | 5 139 351 | 6 482 205 | 5 821 949 | 7 591 935 | 6 554 963 | 6 335 741 | 8 557 160 |
Creditors | 5 520 178 | 505 | 5 689 555 | 4 937 734 | 4 709 992 | 733 225 | 623 906 | 470 477 |
Current Tax For Period | 39 883 | 27 184 | 104 247 | 141 061 | 115 611 | -73 187 | 148 140 | 177 582 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -9 069 | -10 263 | -5 547 | -20 673 | 4 897 | 144 640 | 28 508 | 20 831 |
Depreciation Expense Property Plant Equipment | 107 975 | 93 618 | 93 379 | 149 976 | 68 321 | | 104 664 | 107 064 |
Distribution Costs | 308 760 | 307 613 | 263 078 | 264 027 | 318 374 | 188 622 | 121 305 | 154 860 |
Dividend Income From Group Undertakings | | | | 245 357 | | | | |
Dividends Paid | | 20 000 | 175 779 | 483 220 | 275 435 | 268 172 | 388 232 | 464 054 |
Dividends Paid On Shares Interim | | | | 483 220 | 275 435 | 268 172 | 388 232 | 464 054 |
Finance Lease Liabilities Present Value Total | 51 538 | 14 790 | 504 | | | 622 752 | 488 433 | 445 445 |
Finance Lease Payments Owing Minimum Gross | 56 156 | 16 125 | 574 | | | 685 823 | 538 175 | 502 641 |
Fixed Assets | | 313 723 | 279 017 | 147 446 | 149 691 | 881 995 | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 810 | |
Further Item Tax Increase Decrease Component Adjusting Items | -571 | 3 267 | | | | -73 187 | -1 875 | -10 198 |
Future Finance Charges On Finance Leases | 4 618 | 1 335 | 70 | | | 63 071 | 49 742 | 57 196 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 944 939 | 1 179 766 | 857 926 | 564 199 | 254 210 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 52 324 | 94 142 | 14 027 | 5 554 | -129 | 7 946 | -28 861 | -98 766 |
Gain Loss On Disposals Property Plant Equipment | | 6 171 | -2 126 | -25 226 | 7 378 | 10 750 | | |
Government Grant Income | | | | | | 415 739 | 283 658 | |
Gross Profit Loss | 3 001 966 | 2 804 244 | 3 479 821 | 3 536 850 | 4 048 777 | 3 026 807 | 3 477 700 | 4 473 630 |
Impairment Loss Reversal On Investments | | | | | | 80 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -10 186 | | | 15 | -808 |
Increase From Amortisation Charge For Year Intangible Assets | | 16 337 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 111 875 | 94 507 | 149 976 | 68 321 | 76 092 | 160 130 | 166 849 |
Intangible Assets | 9 500 | | | | | | | |
Intangible Assets Gross Cost | | 16 337 | 16 337 | 16 337 | 16 337 | 16 337 | 16 337 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 27 518 | 40 134 | 57 510 | 59 365 | 40 167 | 30 725 | 29 303 | 67 587 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 200 880 | 223 211 | 1 264 | 70 | | | 13 329 | 13 695 |
Interest Income | | | | 2 029 | 49 | | | |
Interest Income On Bank Deposits | 185 | 129 | | 2 029 | 8 | | 13 | 165 |
Interest Payable Similar Charges Finance Costs | 30 902 | 43 518 | 59 105 | 59 435 | 40 167 | 30 725 | 43 442 | 81 282 |
Investments Fixed Assets | 80 | 80 | 80 | 80 | 80 | | | |
Investments In Subsidiaries | | | | 80 | 80 | | | |
Net Current Assets Liabilities | | 469 766 | 727 357 | 1 105 028 | 1 251 302 | 1 344 090 | 1 476 938 | 1 598 846 |
Net Finance Income Costs | 185 | 135 | | 247 386 | 49 | | | |
Number Shares Issued Fully Paid | | | 219 | 219 | | | | |
Operating Profit Loss | 88 422 | 17 828 | 562 521 | 672 244 | 579 683 | 317 657 | 728 959 | 1 073 454 |
Other Creditors | 13 397 | 6 274 | 21 083 | 69 560 | 108 718 | 37 662 | 42 145 | 39 610 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 12 221 | 74 704 | 463 698 | 53 500 | 144 606 | 7 898 | 328 895 |
Other Disposals Property Plant Equipment | | 17 800 | 76 830 | 488 924 | 55 991 | 144 606 | 7 898 | 328 895 |
Other Interest Income | | | | | 41 | | | |
Other Interest Receivable Similar Income Finance Income | 185 | 135 | | 247 386 | 49 | | 13 | 165 |
Other Operating Income Format1 | | | | | | 415 739 | 283 658 | |
Other Taxation Social Security Payable | 331 601 | 269 564 | 380 517 | 319 719 | 325 392 | 398 673 | 541 898 | 278 216 |
Par Value Share | | | 1 | 1 | | | | |
Payments Received On Account | 341 948 | 72 152 | 326 466 | 208 242 | 222 952 | 324 436 | 560 928 | 193 402 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 37 412 | 38 146 | 52 887 | 64 548 | 90 117 | 78 745 | 78 189 | 162 288 |
Percentage Class Share Held In Subsidiary | | 80 | 84 | 89 | 89 | | | |
Prepayments Accrued Income | 88 685 | 121 881 | 84 985 | 110 251 | 85 722 | 97 913 | 113 044 | 211 186 |
Profit Loss | 26 891 | -42 476 | 404 716 | 749 993 | 419 057 | 215 399 | 508 867 | 794 732 |
Profit Loss On Ordinary Activities Before Tax | 57 705 | -25 555 | 503 416 | 860 195 | 539 565 | 286 852 | 685 530 | 992 337 |
Property Plant Equipment Gross Cost | 1 363 357 | 1 383 651 | 1 368 748 | 923 455 | 940 521 | 1 604 391 | 1 663 599 | 1 577 725 |
Provisions For Liabilities Balance Sheet Subtotal | | 33 770 | 28 223 | 7 550 | 12 447 | | | |
Raw Materials Consumables | 57 200 | 36 572 | 87 531 | 54 064 | 48 291 | 50 000 | 153 601 | 185 670 |
Social Security Costs | 290 583 | 254 413 | 255 755 | 236 656 | 263 437 | 263 044 | 232 910 | 292 571 |
Staff Costs Employee Benefits Expense | 3 254 410 | 3 096 096 | 3 571 504 | 3 258 310 | 3 658 387 | 3 472 311 | 3 384 277 | 3 761 250 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 44 033 | 33 770 | 28 223 | 7 550 | 12 447 | 157 087 | 185 595 | 206 426 |
Tax Decrease From Utilisation Tax Losses | | | | | | -76 935 | | |
Tax Expense Credit Applicable Tax Rate | | | | 163 437 | 102 517 | 54 502 | 130 251 | 188 544 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -2 413 | -832 | -13 164 | | | | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -12 591 | | | | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | 44 543 | 4 999 |
Tax Increase Decrease From Effect Dividends From Companies | | | | -46 618 | | | | |
Tax Increase Decrease From Effect Dividends From U K Companies | | | | -46 618 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 36 689 | 25 181 | 15 324 | 14 036 | 18 259 | 11 444 | 3 729 | 15 068 |
Tax Increase Decrease From Other Short-term Timing Differences | -5 413 | -5 584 | -1 173 | 2 124 | -268 | 1 759 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 30 814 | 16 921 | 98 700 | 110 202 | 120 508 | 71 453 | 176 663 | 197 605 |
Total Assets Less Current Liabilities | | 783 489 | 1 006 374 | 1 252 474 | 1 400 993 | 2 226 085 | 2 265 909 | 2 463 989 |
Total Borrowings | | 1 070 703 | 637 832 | 1 150 411 | 784 000 | 244 792 | 269 792 | 182 292 |
Total Current Tax Expense Credit | | | 104 247 | 130 875 | 115 611 | -73 187 | 148 155 | 176 774 |
Total Operating Lease Payments | | 223 211 | 242 616 | 229 703 | 275 529 | 271 483 | 245 918 | 232 486 |
Trade Creditors Trade Payables | 2 900 925 | 2 702 962 | 3 404 881 | 2 193 727 | 2 197 360 | 2 140 992 | 1 769 245 | 2 836 817 |
Trade Debtors Trade Receivables | 4 715 349 | 4 124 955 | 4 926 518 | 3 869 365 | 3 999 178 | 2 695 172 | 3 310 530 | 4 138 624 |
Turnover Revenue | 9 187 309 | 7 943 595 | 9 962 026 | 9 358 799 | 11 640 712 | 9 581 770 | 9 813 441 | 13 030 790 |
Wages Salaries | 2 926 415 | 2 803 537 | 3 262 862 | 2 957 106 | 3 304 833 | 3 130 522 | 3 073 178 | 3 306 391 |
Company Contributions To Defined Benefit Plans Directors | 19 203 | 20 861 | 22 530 | 23 487 | 20 881 | 17 902 | 16 370 | 72 419 |
Director Remuneration | | | | | | 70 618 | 72 842 | 58 690 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 70 037 | 80 698 | 88 520 | 89 212 | 131 109 |