Profit & Loss |
Date of Accounts |
2022-10-31 | 2023-10-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 1 202 185 | 1 192 812 |
Current Assets | 1 482 185 | 1 617 812 |
Debtors | 280 000 | 425 000 |
Net Assets Liabilities | 6 953 873 | 8 214 302 |
Other Debtors | 14 823 | 143 684 |
|
Other Financial Data |
Audit Fees Expenses | 17 685 | 18 385 |
Accrued Liabilities Deferred Income | 52 741 | 55 703 |
Accumulated Depreciation Impairment Property Plant Equipment | 100 797 | 171 088 |
Additional Provisions Increase From New Provisions Recognised | | 707 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 145 500 |
Administration Support Average Number Employees | 85 | 95 |
Administrative Expenses | 4 008 688 | 5 141 316 |
Amortisation Government Grants | -2 500 | |
Amounts Owed By Associates Joint Ventures Participating Interests | 280 000 | 425 000 |
Amounts Owed To Associates Joint Ventures Participating Interests | 727 | 727 |
Applicable Tax Rate | 19 | 23 |
Average Number Employees During Period | 90 | 100 |
Cash Cash Equivalents Cash Flow Value | 6 668 034 | 7 833 266 |
Comprehensive Income Expense | 1 585 401 | 1 130 583 |
Corporation Tax Payable | 96 267 | 51 742 |
Cost Sales | 1 204 893 | 996 693 |
Creditors | 24 | 3 068 |
Current Tax For Period | 482 621 | 652 307 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 6 973 |
Deferred Tax Liabilities | | 6 973 |
Depreciation Expense Property Plant Equipment | 69 281 | 74 225 |
Depreciation Rate Used For Property Plant Equipment | | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 84 099 |
Disposals Property Plant Equipment | | 113 361 |
Dividends Paid | 1 025 880 | 998 000 |
Dividends Paid Classified As Financing Activities | 1 025 880 | 998 000 |
Dividends Paid On Shares | 1 025 880 | 998 000 |
Finance Lease Liabilities Present Value Total | 7 000 | 7 000 |
Finance Lease Payments Owing Minimum Gross | 7 000 | 7 000 |
Fixed Assets | 72 223 | 72 223 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 256 417 | 22 000 |
Gain Loss In Cash Flows From Change In Accrued Items | -569 | 2 962 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 50 862 | -21 442 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -138 500 | -225 005 |
Gain Loss In Cash Flows From Change In Provisions | 311 | 30 |
Gain Loss On Disposals Property Plant Equipment | 20 008 | 16 968 |
Government Grant Income | 2 500 | |
Gross Profit Loss | 6 663 218 | 7 928 168 |
Income Expense Recognised Directly In Equity | -1 025 880 | -998 000 |
Income From Other Fixed Asset Investments | 249 685 | |
Income Taxes Paid Refund Classified As Operating Activities | 453 624 | 475 238 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 261 631 | 1 165 232 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -138 | |
Increase Decrease In Existing Provisions | | -677 |
Increase Decrease In Net Debt From Cash Flows | | -1 168 732 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 50 368 |
Intangible Assets | 1 | 1 |
Intangible Assets Gross Cost | | 1 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 876 | 876 |
Interest Income On Cash Cash Equivalents | 2 117 | 116 674 |
Interest Paid Classified As Operating Activities | 876 | 1 033 |
Interest Payable Similar Charges Finance Costs | 876 | 1 033 |
Interest Received Classified As Operating Activities | 2 459 | 131 890 |
Investments | 72 222 | 72 222 |
Investments Fixed Assets | 72 222 | 72 222 |
Investments In Group Undertakings | 72 222 | 72 222 |
Net Cash Flows From Used In Financing Activities | -1 026 880 | -1 001 500 |
Net Cash Flows From Used In Investing Activities | 128 889 | -89 541 |
Net Cash Flows From Used In Operating Activities | 2 159 622 | 2 256 273 |
Net Cash Generated From Operations | 2 611 663 | 2 600 654 |
Net Current Assets Liabilities | 1 482 161 | 1 614 744 |
Net Debt Funds | -6 656 807 | -7 825 539 |
Net Deferred Tax Liability Asset | | 6 973 |
Number Shares Issued Fully Paid | 100 | 100 |
Operating Profit Loss | 2 657 030 | 2 786 852 |
Other Creditors | 134 494 | 92 924 |
Other Finance Costs | | 157 |
Other Finance Income | 342 | 15 216 |
Other Interest Receivable Similar Income Finance Income | 2 459 | 131 890 |
Other Investments Other Than Loans | 33 855 | 8 250 |
Other Operating Income Format1 | 2 500 | |
Other Taxation Social Security Payable | 24 | 3 068 |
Par Value Share | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 3 500 | 3 500 |
Pension Costs Defined Contribution Plan | 63 135 | 302 041 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 126 127 | 747 053 |
Prepayments Accrued Income | 55 183 | 73 847 |
Proceeds From Government Grants Classified As Financing Activities | 2 500 | |
Proceeds From Sales Property Plant Equipment | 22 719 | 77 300 |
Profit Loss | 1 585 401 | 1 130 583 |
Profit Loss On Ordinary Activities Before Tax | 2 908 298 | 2 917 709 |
Property Plant Equipment Gross Cost | 273 957 | 181 417 |
Provisions | 1 831 | 1 861 |
Provisions For Liabilities Balance Sheet Subtotal | 1 831 | 8 834 |
Purchase Financial Investments Other Than Trading Investments | 20 550 | 8 250 |
Purchase Property Plant Equipment | 140 705 | 160 548 |
Revenue From Commissions | | 1 239 755 |
Revenue From Rendering Services | 7 868 111 | 7 685 106 |
Social Security Costs | 250 221 | 263 152 |
Staff Costs Employee Benefits Expense | 2 843 478 | 3 802 334 |
Tax Decrease From Utilisation Tax Losses | 30 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 47 440 | |
Tax Expense Credit Applicable Tax Rate | 552 576 | 656 981 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -22 547 | -4 793 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 62 | 119 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 482 483 | 659 280 |
Total Assets Less Current Liabilities | 1 554 384 | 1 686 967 |
Total Current Tax Expense Credit | 482 483 | 652 307 |
Total Operating Lease Payments | 113 267 | 112 822 |
Trade Creditors Trade Payables | 27 463 | 30 854 |
Trade Debtors Trade Receivables | 293 074 | 225 554 |
Turnover Revenue | 7 868 111 | 8 924 861 |
Wages Salaries | 2 467 130 | 2 792 129 |
Company Contributions To Money Purchase Plans Directors | 1 895 | 3 012 |
Director Remuneration | 83 307 | 87 963 |
Director Remuneration Benefits Excluding Payments To Third Parties | 85 202 | 354 719 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 |