Profit & Loss |
Date of Accounts |
2015-10-31 | 2016-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | |
Net Worth | 1 992 | 64 | | |
|
Balance Sheet |
Cash Bank On Hand | | | 2 305 832 | 982 325 |
Current Assets | 7 985 | 24 602 | 4 603 527 | 5 686 647 |
Debtors | 3 265 | 6 138 | 1 887 657 | 4 243 179 |
Net Assets Liabilities | | | 3 227 462 | 4 202 575 |
Other Debtors | | | 1 302 088 | 3 266 861 |
Property Plant Equipment | | | 171 389 | 159 969 |
Total Inventories | | | 410 038 | 461 143 |
Cash Bank In Hand | 4 720 | 7 917 | | |
Net Assets Liabilities Including Pension Asset Liability | 1 992 | 64 | | |
Stocks Inventory | | 10 547 | | |
Tangible Fixed Assets | 800 | 3 608 | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | | |
Profit Loss Account Reserve | 1 990 | 62 | | |
Shareholder Funds | 1 992 | 64 | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 9 000 |
Accrued Liabilities Deferred Income | | | | 18 080 |
Accumulated Amortisation Impairment Intangible Assets | | | | 2 212 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 84 613 | 131 078 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 35 045 |
Administrative Expenses | | | 5 391 457 | 6 690 254 |
Amortisation Expense Intangible Assets | | | | 2 212 |
Amortisation Impairment Expense Intangible Assets | | | | 2 212 |
Average Number Employees During Period | | | 112 | 122 |
Bank Borrowings | | | 625 939 | 486 666 |
Bank Borrowings Overdrafts | | | 550 303 | 347 394 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 55 051 | 32 287 |
Cash Cash Equivalents Cash Flow Value | | | 2 305 832 | 982 325 |
Comprehensive Income Expense | | | 2 129 846 | 1 403 756 |
Corporation Tax Payable | | | 482 521 | 294 679 |
Cost Sales | | | 5 537 295 | 6 385 786 |
Creditors | | | 578 266 | 355 619 |
Current Tax For Period | | | 482 521 | 294 679 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -5 179 | -611 |
Depreciation Expense Property Plant Equipment | | | 15 602 | 23 701 |
Depreciation Impairment Expense Property Plant Equipment | | | 38 366 | 46 465 |
Dividends Paid | | | 403 980 | 428 643 |
Dividends Paid Classified As Financing Activities | | | -403 980 | -428 643 |
Dividends Paid On Shares Final | | | 403 980 | 428 643 |
Finance Lease Liabilities Present Value Total | | | 27 963 | 8 225 |
Finance Lease Payments Owing Minimum Gross | | | 47 702 | 27 964 |
Fixed Assets | | | 546 422 | 532 790 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 118 061 | 139 273 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | -175 000 | -150 000 |
Further Item Dividend Income Component Total Dividend Income | | | 175 000 | 150 000 |
Further Item Interest Expense Component Total Interest Expense | | | | 241 |
Further Item Tax Increase Decrease Component Adjusting Items | | | -5 179 | -8 656 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 278 765 | 204 954 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -484 336 | -441 839 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 1 313 354 | 2 355 522 |
Gain Loss In Cash Flows From Change In Inventories | | | 222 024 | 51 105 |
Gross Profit Loss | | | 7 823 505 | 8 238 136 |
Income Taxes Paid Refund Classified As Operating Activities | | | -232 639 | -482 521 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -730 024 | 1 323 507 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 2 212 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 46 465 |
Intangible Assets | | | 11 063 | 8 851 |
Intangible Assets Gross Cost | | | 11 063 | |
Interest Income On Bank Deposits | | | 140 | 183 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 140 | 183 |
Interest Paid Classified As Operating Activities | | | | -241 |
Interest Payable Similar Charges Finance Costs | | | | 241 |
Interest Received Classified As Investing Activities | | | -140 | -183 |
Investments | | | 363 970 | 363 970 |
Investments Fixed Assets | | | 363 970 | 363 970 |
Net Cash Generated From Operations | | | -1 419 372 | 368 229 |
Net Current Assets Liabilities | 1 192 | -2 822 | 3 276 354 | 4 041 841 |
Net Finance Income Costs | | | 175 140 | 150 183 |
Operating Profit Loss | | | 2 432 048 | 1 547 882 |
Other Creditors | | | | 9 648 |
Other Interest Receivable Similar Income Finance Income | | | 175 140 | 150 183 |
Other Taxation Social Security Payable | | | 81 159 | 167 999 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -19 739 | -19 738 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 44 799 | 52 517 |
Prepayments Accrued Income | | | 106 031 | 138 730 |
Profit Loss | | | 2 129 846 | 1 403 756 |
Profit Loss On Ordinary Activities Before Tax | | | 2 607 188 | 1 697 824 |
Property Plant Equipment Gross Cost | | | 256 002 | 291 047 |
Purchase Intangible Assets | | | -11 063 | |
Purchase Property Plant Equipment | | | -79 006 | -35 045 |
Raw Materials Consumables | | | 410 038 | 461 143 |
Social Security Costs | | | 534 | 405 |
Staff Costs Employee Benefits Expense | | | 3 237 428 | 3 671 350 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 17 048 | 16 437 |
Tax Expense Credit Applicable Tax Rate | | | 495 366 | 322 587 |
Tax Increase Decrease From Effect Dividends From Companies | | | -33 250 | -28 500 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 16 719 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 477 342 | 294 068 |
Total Assets Less Current Liabilities | 1 992 | 786 | 3 822 776 | 4 574 631 |
Total Borrowings | | | 550 303 | 347 394 |
Total Operating Lease Payments | | | 119 748 | 118 465 |
Trade Creditors Trade Payables | | | 668 118 | 995 389 |
Trade Debtors Trade Receivables | | | 330 221 | 367 566 |
Turnover Revenue | | | 13 360 800 | 14 623 922 |
Wages Salaries | | | 3 192 095 | 3 618 428 |
Director Remuneration | | | 12 500 | 14 239 |
Advances Credits Directors | | | | |
Creditors Due Within One Year | 6 793 | 27 424 | | |
Number Shares Allotted | 2 | 2 | | |
Provisions For Liabilities Charges | | 722 | | |
Share Capital Allotted Called Up Paid | 2 | 2 | | |
Tangible Fixed Assets Additions | 1 000 | | | |
Tangible Fixed Assets Cost Or Valuation | 1 000 | 4 760 | | |
Tangible Fixed Assets Depreciation | 200 | 1 152 | | |
Tangible Fixed Assets Depreciation Charged In Period | 200 | | | |
Value Shares Allotted | 1 | 1 | | |