Profit & Loss |
Date of Accounts |
2013-10-31 | 2014-10-31 | 2019-10-31 | 2020-10-31 |
Currency |
| | | |
Net Worth | 17 145 930 | 18 014 688 | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 148 847 | 33 763 |
Current Assets | 26 907 031 | 35 899 296 | 45 898 766 | 44 023 091 |
Debtors | 7 481 532 | 11 782 965 | 19 279 709 | 16 657 785 |
Net Assets Liabilities | | | 22 741 114 | 19 019 947 |
Other Debtors | 216 295 | 311 328 | 2 186 076 | 126 327 |
Property Plant Equipment | | | 11 312 | 7 730 |
Total Inventories | | | 25 470 210 | 27 365 306 |
Cash Bank In Hand | 52 770 | 93 876 | | |
Intangible Fixed Assets | 23 333 | 3 333 | | |
Net Assets Liabilities Including Pension Asset Liability | 17 145 930 | 18 014 688 | | |
Stocks Inventory | 19 372 729 | 24 116 331 | | |
Tangible Fixed Assets | 40 110 | 15 482 | | |
Trade Debtors | 269 644 | 3 129 366 | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | | |
Profit Loss Account Reserve | 17 145 928 | 18 014 686 | | |
Shareholder Funds | 17 145 930 | 18 014 688 | | |
|
Other Financial Data |
Other Non-audit Services Fees | 7 000 | | 24 414 | 22 063 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 336 091 | 341 422 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 1 749 |
Administration Support Average Number Employees | 15 | | 50 | 53 |
Administrative Expenses | 1 869 629 | | 2 773 059 | 2 350 676 |
Amounts Owed By Related Parties | | | 14 107 796 | 15 657 520 |
Applicable Tax Rate | | | 19 | 19 |
Average Number Employees During Period | | | 50 | 53 |
Balances With Banks | | | 1 148 847 | 32 763 |
Bank Borrowings | | | 11 450 000 | 10 000 000 |
Bank Borrowings Overdrafts | 6 151 906 | 8 851 119 | -12 769 702 | -11 556 534 |
Bank Overdrafts | 6 151 906 | 8 851 119 | 7 769 702 | 9 006 534 |
Cash Cash Equivalents | | | 1 148 847 | 33 763 |
Cash Cash Equivalents Cash Flow Value | | | -11 482 406 | |
Cash On Hand | | | 1 000 | 1 000 |
Comprehensive Income Expense | | | 162 498 | 1 278 833 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | | | 8 993 656 | 3 683 892 |
Cost Sales | 16 292 892 | | 6 505 216 | 3 286 344 |
Creditors | | | 1 555 929 | 1 633 724 |
Current Tax For Period | | | 50 746 | 292 325 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 103 814 | 10 018 |
Deferred Tax Liabilities | | | 252 969 | 262 987 |
Depreciation Amortisation Expense | | | 486 265 | 498 015 |
Depreciation Expense Property Plant Equipment | | | 486 265 | 498 015 |
Distribution Costs | -179 492 | | -284 159 | 360 172 |
Dividend Per Share Final | | | | 2 500 000 |
Dividends Paid | | | | -5 000 000 |
Dividends Paid Classified As Financing Activities | | | | -5 000 000 |
Dividends Paid On Shares Final | | | | 5 000 000 |
Financial Assets | | | 6 236 594 | 16 640 541 |
Financial Liabilities | | | 1 555 929 | 1 633 724 |
Fixed Assets | 40 111 | 15 483 | 11 314 | 7 732 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 300 000 | 1 000 000 |
Further Item Creditors Component Total Creditors | | | 1 555 929 | 1 633 724 |
Further Item Debtors Component Total Debtors | | | 96 463 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -14 222 | 3 700 059 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -3 927 987 | -1 070 665 |
Gain Loss In Cash Flows From Change In Inventories | | | -1 463 012 | 1 893 564 |
Government Grant Income | | | | 288 621 |
Gross Amount Due From Customers For Construction Contract Work As Asset | | | 1 447 610 | |
Gross Profit Loss | 4 292 039 | | 3 259 827 | 4 291 547 |
Income Taxes Paid Refund Classified As Operating Activities | | | 147 550 | -1 182 994 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 4 077 831 | 319 807 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | 284 159 | -360 172 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -3 644 | |
Increase Decrease In Existing Provisions | | | | 10 018 |
Increase Decrease In Loans Owed To Related Parties Attributable To Interest Transactions | | | 74 093 | 77 796 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 5 331 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 903 641 | 365 589 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | 74 093 | 427 653 |
Interest Paid Classified As Financing Activities | | | -903 641 | -715 447 |
Interest Paid Classified As Operating Activities | | | 977 734 | 793 242 |
Interest Payable Similar Charges Finance Costs | | | 977 734 | 793 242 |
Interest Received Classified As Investing Activities | | | 84 350 | 55 259 |
Interest Received Classified As Operating Activities | | | 84 350 | 55 259 |
Investments Fixed Assets | 1 | 1 | 2 | 2 |
Investments In Subsidiaries | | | 2 | 2 |
Loans Owed To Related Parties | | | 1 555 929 | 1 633 725 |
Net Cash Flows From Used In Financing Activities | | | -603 641 | -4 715 447 |
Net Cash Flows From Used In Investing Activities | | | -1 530 788 | -1 762 407 |
Net Cash Flows From Used In Operating Activities | | | 6 212 260 | 6 797 661 |
Net Cash Generated From Operations | | | 6 359 810 | 5 614 667 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | 983 033 | 2 737 507 |
Net Current Assets Liabilities | 17 105 819 | 17 999 393 | 24 285 917 | 20 646 127 |
Number Shares Issued Fully Paid | | | 2 | 2 |
Operating Profit Loss | 2 601 902 | 1 096 445 | 780 927 | 1 879 320 |
Other Creditors | | | 439 519 | 2 019 304 |
Other Employee Expense | | | 211 721 | 90 355 |
Other Finance Income | | | 84 350 | 55 259 |
Other Interest Receivable Similar Income Finance Income | | | 84 350 | 55 259 |
Other Inventories | | | 25 470 210 | 27 365 306 |
Other Operating Income Format1 | | | 10 000 | 298 621 |
Other Payables Accrued Expenses | | | 835 623 | 867 149 |
Other Remaining Operating Income | | | 10 000 | 10 000 |
Ownership Interest In Subsidiary Percent | | | 100 | 100 |
Par Value Share | | 1 | | 1 |
Pension Costs Defined Contribution Plan | | | 20 921 | 23 472 |
Prepayments | | | 8 550 | 17 244 |
Profit Loss | | | 162 498 | 1 278 833 |
Profit Loss Attributable To Owners Parent | | | -267 017 | 838 994 |
Profit Loss On Ordinary Activities Before Tax | 2 577 328 | 773 001 | -112 457 | 1 141 337 |
Property Plant Equipment Gross Cost | | | 347 403 | 349 152 |
Provisions | | | 188 | 188 |
Provisions For Liabilities Balance Sheet Subtotal | | | 188 | 188 |
Purchase Property Plant Equipment | | | -1 615 138 | -1 817 666 |
Revenue From Commissions | | | 141 732 | 7 937 |
Revenue From Rendering Services | | | 507 900 | 396 893 |
Revenue From Sale Goods | | | 9 115 411 | 7 173 061 |
Social Security Costs | 38 482 | | 75 264 | 68 436 |
Staff Costs Employee Benefits Expense | | | 1 209 975 | 1 174 119 |
Taxation Social Security Payable | | | 17 740 | 69 243 |
Tax Decrease From Utilisation Tax Losses | | | 103 814 | 10 018 |
Tax Expense Credit Applicable Tax Rate | | | -17 722 | 216 854 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 37 481 | 52 895 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 34 631 | 22 576 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 154 560 | 302 343 |
Total Assets Less Current Liabilities | 17 145 930 | 18 014 876 | 24 297 231 | 20 653 859 |
Total Borrowings | | | 19 219 702 | 19 006 534 |
Total Operating Lease Payments | | | 3 709 | 6 272 |
Trade Creditors Trade Payables | | | 1 118 005 | 1 273 262 |
Trade Debtors Trade Receivables | | | 1 433 214 | 856 694 |
Turnover Revenue | | | 9 765 043 | 7 577 891 |
Wages Salaries | 575 961 | | 902 069 | 991 856 |
Amount Specific Advance Or Credit Directors | | | 1 124 505 | -2 287 824 |
Amount Specific Advance Or Credit Made In Period Directors | | | 4 228 049 | 3 352 492 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | -9 975 029 | -6 764 821 |
Audit Fees Expenses | 15 000 | 15 000 | | |
Fees For Non-audit Services | 7 000 | 7 000 | | |
Total Fees To Auditors | 22 000 | | | |
Director Remuneration | | 22 000 | | |
Accruals Deferred Income Within One Year | 72 176 | 529 015 | | |
Amortisation Intangible Assets Expense | 20 000 | | | |
Amount Due From To Related Party | | -556 923 | | |
Amounts Owed By Subsidiaries | 6 974 594 | 8 318 366 | | |
Bank Loans Overdrafts Finance Charges | 157 361 | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -29 596 | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | -3 060 050 | | | |
Cash Flow Outflow From Operating Activities | -142 131 | | | |
Cash Flow Outflow From Returns On Investments Servicing Finance | -24 574 | | | |
Creditors Due Within One Year | 9 801 212 | 17 899 903 | | |
Decrease Increase In Debtors | -56 768 | | | |
Decrease Increase In Net Debt During Period | -3 060 050 | | | |
Decrease Increase In Stocks | -6 340 006 | | | |
Deferred Tax Current Asset | 374 | -188 | | |
Depreciation Tangible Fixed Assets Expense | 350 425 | 353 566 | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 374 | -188 | | |
Dividends Withdrawn From Total Reserves | 760 000 | | | |
Equity Dividends Paid | 760 000 | | | |
Expenses Not Deductible For Tax Purposes | 11 280 | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | 179 492 | | | |
Hire Leasing Plant Machinery Costs | 7 | | | |
Hire Property Other Lease Expenditure | 5 400 | | | |
Increase Decrease In Creditors | 3 282 316 | | | |
Increase Decrease In Net Cash For Period | -3 060 050 | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | -8 420 | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 76 667 | 96 667 | | |
Intangible Fixed Assets Amortisation Charged In Period | | 20 000 | | |
Intangible Fixed Assets Cost Or Valuation | 100 000 | 100 000 | | |
Interest Paid | 180 161 | | | |
Interest Payable Similar Charges | 180 161 | 342 692 | | |
Interest Receivable On Bank Deposits | 163 | | | |
Interest Received | 155 587 | | | |
Interim Payment | 760 000 | | | |
Loans From Directors Within One Year | 22 936 | 556 923 | | |
Loans Other Than Banks Loans Overdrafts Finance Charges | 22 800 | | | |
Net Debt Funds | 5 913 541 | 8 757 243 | | |
Net Increase Decrease In Shareholders Funds | 1 535 041 | | | |
Number Shares Allotted | 2 | 2 | | |
Other Creditors Due Within One Year | 1 446 496 | 1 689 075 | | |
Other Interest Receivable | 155 424 | | | |
Other Interest Receivable Similar Income | 155 587 | 19 248 | | |
Other Taxation Social Security Within One Year | 37 930 | 160 720 | | |
Percentage Subsidiary Held | | 100 | | |
Prepayments Accrued Income Current Asset | 20 625 | 23 905 | | |
Profit Loss For Period | 2 295 041 | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 562 | | |
Provisions For Liabilities Charges | | 188 | | |
Purchase Tangible Fixed Assets | 11 298 | | | |
Staff Costs | 614 443 | | | |
Tangible Fixed Assets Additions | | 4 166 | | |
Tangible Fixed Assets Cost Or Valuation | 431 706 | 324 117 | | |
Tangible Fixed Assets Depreciation | 391 596 | 308 635 | | |
Tangible Fixed Assets Depreciation Charged In Period | | 14 319 | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 11 146 | | |
Tangible Fixed Assets Disposals | | 11 146 | | |
Taxation Expense Credit | 2 122 047 | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 603 525 | | | |
Tax On Profit Or Loss On Ordinary Activities | 576 789 | 159 391 | | |
Total Depreciation Amortisation Impairment Charges | 370 425 | | | |
Total U K Foreign Current Tax After Adjustments Relief | 585 209 | | | |
Trade Creditors Within One Year | 2 107 698 | 6 113 051 | | |
Turnover Gross Operating Revenue | 20 584 931 | 14 515 790 | | |
U K Current Corporation Tax On Income For Period | 585 209 | | | |
Value Shares Allotted | 2 | 2 | | |