Profit & Loss |
Date of Accounts |
2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 | 2023-10-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 685 930 | 694 687 | 743 372 | 957 949 | 1 115 750 | 1 176 096 |
Current Assets | 742 365 | 743 044 | 753 937 | 977 277 | 1 130 611 | 1 180 008 |
Debtors | 56 435 | 48 357 | 10 565 | 19 328 | 14 861 | 3 912 |
Net Assets Liabilities | 535 377 | 628 042 | 764 430 | 929 916 | 1 061 925 | 1 191 597 |
Other Debtors | 1 000 | | | | | |
Property Plant Equipment | 36 272 | 101 754 | 123 373 | 88 140 | 60 588 | 111 049 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | 51 810 | 29 924 | 38 825 | 37 756 | 32 972 |
Accumulated Depreciation Impairment Property Plant Equipment | 62 692 | 24 733 | 20 436 | 24 662 | 52 583 | 20 991 |
Additional Provisions Increase From New Provisions Recognised | | | 6 975 | | | 6 973 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 88 033 | 36 043 | 369 | 92 659 |
Administrative Expenses | | 852 211 | 888 354 | 1 044 649 | 1 120 787 | 1 506 036 |
Amounts Owed To Group Undertakings | | 2 343 | | | | |
Amounts Owed To Group Undertakings Participating Interests | | 2 343 | | | | |
Applicable Tax Rate | | 19 | 19 | 19 | 19 | 23 |
Average Number Employees During Period | 18 | 17 | 19 | 19 | 19 | 20 |
Cash Cash Equivalents Cash Flow Value | | 694 687 | 743 372 | 957 949 | 1 115 750 | 1 176 096 |
Comprehensive Income Expense | | 522 666 | 436 388 | 575 486 | 712 009 | 359 672 |
Corporation Tax Payable | 128 196 | 93 444 | 26 001 | 91 941 | 90 351 | 33 636 |
Cost Sales | | 580 066 | 538 840 | 282 560 | 167 894 | 189 072 |
Creditors | 242 808 | 216 277 | 105 427 | 165 224 | 162 122 | 101 237 |
Current Tax For Period | | 122 968 | 91 270 | 140 749 | 170 270 | 99 112 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | 6 776 | -6 776 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 6 776 | -6 776 | | 6 973 |
Deferred Tax Liabilities | | | 6 776 | | | 6 973 |
Depreciation Expense Property Plant Equipment | | 25 799 | 26 638 | 27 532 | 27 921 | 20 553 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | 25 | 25 | 20 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 63 757 | 30 935 | 23 306 | | 52 145 |
Disposals Property Plant Equipment | | 90 505 | 70 710 | 33 900 | | 73 790 |
Dividends Paid | | 430 000 | 300 000 | 410 000 | 580 000 | 230 000 |
Dividends Paid Classified As Financing Activities | | 430 000 | 300 000 | 410 000 | 580 000 | 230 000 |
Dividends Paid On Shares | | 430 000 | 300 000 | 410 000 | 580 000 | 230 000 |
Fixed Assets | 36 272 | 101 754 | 123 373 | 118 540 | 94 113 | 119 799 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 96 000 | 86 000 | 66 000 | 44 000 |
Gain Loss In Cash Flows From Change In Accrued Items | | 2 508 | -21 886 | 8 901 | -1 069 | -4 784 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 3 370 | -19 178 | -15 044 | -443 | 614 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 8 078 | 37 792 | -8 763 | 4 467 | 10 949 |
Gain Loss In Cash Flows From Change In Provisions | | 26 | 199 | | | -677 |
Gain Loss On Disposals Property Plant Equipment | | 14 052 | -274 | 12 656 | 6 914 | -4 413 |
Gross Profit Loss | | 1 495 522 | 1 420 720 | 1 754 108 | 2 002 636 | 1 956 281 |
Income Expense Recognised Directly In Equity | | -430 000 | -300 000 | -410 000 | -580 000 | -230 000 |
Income Taxes Paid Refund Classified As Operating Activities | | 157 720 | 158 713 | 74 809 | 171 860 | 155 827 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 8 757 | 48 685 | 214 577 | 157 801 | 60 346 |
Increase Decrease In Existing Provisions | | | | -6 776 | | -677 |
Increase Decrease In Net Debt From Cash Flows | | | -51 028 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 25 798 | 26 638 | 27 532 | 27 921 | 20 553 |
Interest Income On Bank Deposits | | 2 323 | 2 068 | | | |
Interest Income On Cash Cash Equivalents | | | | | 430 | 15 512 |
Interest Received Classified As Operating Activities | | 2 323 | 2 068 | | 430 | 15 512 |
Investments | | | 33 150 | -7 850 | 33 525 | 8 750 |
Investments Fixed Assets | | | 33 150 | 30 400 | 33 525 | 8 750 |
Net Cash Flows From Used In Financing Activities | | -427 657 | -302 343 | -410 000 | -580 000 | -230 000 |
Net Cash Flows From Used In Investing Activities | | -77 228 | -48 532 | -10 043 | 3 420 | -50 652 |
Net Cash Flows From Used In Operating Activities | | 513 642 | 399 560 | 634 620 | 734 381 | 340 998 |
Net Cash Generated From Operations | | 669 039 | 556 205 | 709 429 | 905 811 | 481 313 |
Net Current Assets Liabilities | 499 557 | 526 767 | 648 510 | 812 053 | 968 489 | 1 078 771 |
Net Debt Funds | | -692 344 | -743 372 | | | |
Net Deferred Tax Liability Asset | | | 6 776 | | | 6 973 |
Number Shares Issued Fully Paid | | 20 000 | 20 000 | 20 000 | 20 000 | 20 000 |
Operating Profit Loss | | 643 311 | 532 366 | 709 459 | 881 849 | 450 245 |
Other Creditors | 49 301 | 51 810 | | | | |
Other Interest Receivable Similar Income Finance Income | | 2 323 | 2 068 | | 430 | 15 512 |
Other Investments Other Than Loans | | | 33 150 | -7 850 | 33 525 | 8 750 |
Other Taxation Social Security Payable | 14 425 | 14 621 | 14 995 | 18 296 | 17 782 | 20 703 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | | 33 528 | 36 376 | 16 281 | 19 763 | 353 114 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 33 528 | 36 376 | 16 281 | 19 763 | 353 114 |
Proceeds From Loans Advances To Group Undertakings Classified As Financing Activities | | 2 343 | -2 343 | | | |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | | | -2 343 | | | |
Proceeds From Sales Property Plant Equipment | | 40 799 | 39 501 | 23 250 | 6 914 | 48 300 |
Profit Loss | | 522 666 | 436 388 | 575 486 | 712 009 | 359 672 |
Profit Loss On Ordinary Activities Before Tax | | 645 634 | 534 434 | 709 459 | 882 279 | 465 757 |
Property Plant Equipment Gross Cost | 98 964 | 126 486 | 143 809 | 112 802 | 113 171 | 132 040 |
Provisions | 452 | 478 | 7 453 | 677 | 677 | 6 973 |
Provisions For Liabilities Balance Sheet Subtotal | 452 | 478 | 7 453 | 677 | 677 | 6 973 |
Purchase Financial Investments Other Than Trading Investments | | | 12 975 | 5 100 | 20 550 | 8 250 |
Purchase Property Plant Equipment | | 118 027 | 88 033 | 36 043 | 369 | 92 659 |
Revenue From Rendering Services | | 2 075 588 | 1 959 560 | 2 036 668 | 2 170 530 | 2 145 353 |
Social Security Costs | | 73 740 | 69 082 | 70 905 | 86 263 | 86 754 |
Staff Costs Employee Benefits Expense | | 713 200 | 705 648 | 745 450 | 845 981 | 1 213 620 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 2 405 | | |
Tax Expense Credit Applicable Tax Rate | | 122 670 | 101 472 | 134 797 | 167 633 | 104 878 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 293 | -11 811 | 3 789 | 2 637 | -5 766 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 5 | 1 609 | 4 568 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 122 968 | 98 046 | 133 973 | 170 270 | 106 085 |
Total Assets Less Current Liabilities | 535 829 | 628 520 | 771 883 | 930 593 | 1 062 602 | 1 198 570 |
Trade Creditors Trade Payables | 50 886 | 54 060 | 34 507 | 16 162 | 16 233 | 13 926 |
Trade Debtors Trade Receivables | 55 435 | 48 357 | 10 565 | 19 328 | 14 861 | 3 912 |
Turnover Revenue | | 2 075 588 | 1 959 560 | 2 036 668 | 2 170 530 | 2 145 353 |
Unused Provision Reversed | | -26 | | | | |
Wages Salaries | | 605 932 | 600 190 | 658 264 | 739 955 | 773 752 |
Director Remuneration | | 165 390 | 171 898 | 164 620 | 159 520 | 168 333 |