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 | 750 569 | 876 513 | 1 452 919 | 1 401 948 | 1 123 895 | 1 377 122 |
Current Assets | 2 441 420 | 2 732 555 | 3 372 829 | 5 917 489 | 3 114 891 | 3 318 222 |
Debtors | 1 654 761 | 1 832 058 | 1 904 314 | 4 487 184 | 1 960 865 | 1 912 447 |
Net Assets Liabilities | 4 292 911 | 4 641 000 | 5 217 880 | 6 141 588 | 3 759 377 | 4 510 102 |
Other Debtors | 16 069 | 25 779 | 43 334 | 2 174 691 | 11 667 | 12 413 |
Property Plant Equipment | 3 385 503 | 3 540 664 | 3 444 226 | 3 425 600 | 3 358 462 | 3 437 317 |
Total Inventories | 36 090 | 23 984 | 15 596 | 28 357 | 30 131 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | 266 531 | 556 167 | 413 735 | 319 534 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 614 175 | 4 126 236 | 4 488 332 | 4 708 421 | 5 069 545 | 5 346 626 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 563 846 | 449 066 | 621 373 |
Administrative Expenses | 1 671 600 | 1 979 119 | 1 770 781 | 2 041 657 | 1 700 947 | 1 860 375 |
Average Number Employees During Period | 60 | 63 | 62 | 56 | 57 | 60 |
Bank Borrowings | 57 770 | | | 985 916 | 929 583 | |
Bank Borrowings Overdrafts | 20 066 | | | 929 583 | 873 250 | |
Cash Cash Equivalents Cash Flow Value | | 876 513 | 1 452 919 | 1 401 948 | 1 123 895 | 1 377 122 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | 2 541 | -13 157 | -768 |
Cash Receipts From Sales Interests In Associates | | | 11 384 | 2 541 | -13 157 | |
Corporation Tax Payable | 94 313 | 12 749 | 122 265 | 199 453 | 164 980 | 242 475 |
Cost Sales | 4 988 061 | 5 167 471 | 4 833 194 | 5 604 350 | 6 442 221 | 6 282 047 |
Creditors | 102 852 | 169 149 | 113 601 | 1 108 536 | 943 940 | 163 496 |
Current Tax For Period | 94 313 | 12 751 | 122 267 | 199 455 | 164 950 | 242 475 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 29 455 | 43 877 | 102 069 | 30 413 |
Depreciation Impairment Expense Property Plant Equipment | | | 553 731 | 523 482 | 503 709 | 523 723 |
Dividends Paid | 12 000 | 12 000 | 10 000 | 10 000 | 2 365 500 | 4 000 |
Dividends Paid Classified As Financing Activities | -12 000 | -12 000 | -10 000 | -10 000 | -2 365 500 | -4 000 |
Dividends Paid On Shares Interim | 12 000 | 12 000 | 10 000 | 10 000 | 2 365 500 | 4 000 |
Finance Lease Liabilities Present Value Total | 82 786 | 169 149 | 113 601 | 178 953 | 70 690 | 163 496 |
Finance Lease Payments Owing Minimum Gross | 361 506 | 173 677 | 343 987 | 415 054 | 186 023 | 326 824 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -985 916 | 56 333 | 929 583 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 29 455 | 43 877 | 102 068 | -25 506 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 4 804 | 93 500 | -114 919 | -528 809 | 269 757 | -212 335 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 41 116 | -178 192 | -60 871 | 2 580 329 | -2 513 162 | -47 650 |
Gain Loss In Cash Flows From Change In Inventories | | | -8 388 | 12 761 | 1 774 | -1 478 |
Gain Loss On Disposals Property Plant Equipment | -15 309 | -1 672 | -20 236 | 14 203 | 2 006 | |
Government Grant Income | | | 143 077 | 19 011 | | |
Gross Profit Loss | 1 795 547 | 2 185 391 | 2 119 362 | 2 950 115 | 2 515 574 | |
Income Taxes Paid Refund Classified As Operating Activities | -79 990 | -94 315 | -12 751 | -122 267 | -199 423 | -164 980 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 72 392 | 125 944 | 576 406 | 50 971 | 278 053 | -253 227 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 607 727 | 553 731 | 523 482 | 503 710 | 523 723 |
Interest Paid Classified As Operating Activities | -1 949 | -90 | | -19 056 | -42 055 | -51 207 |
Interest Payable Similar Charges Finance Costs | 14 493 | 9 901 | 8 645 | 19 056 | 42 055 | 51 207 |
Interest Received Classified As Investing Activities | | | -1 484 | | | -5 635 |
Net Cash Flows From Used In Operating Activities | -923 495 | -888 397 | -1 130 931 | 500 229 | | |
Net Cash Generated From Operations | -1 017 978 | -992 613 | -1 152 327 | 358 906 | -3 825 698 | -1 860 166 |
Net Current Assets Liabilities | 1 108 653 | 1 442 238 | 2 089 463 | 4 070 609 | 1 693 009 | 1 614 848 |
Net Finance Income Costs | | | 1 484 | | | 5 635 |
Net Interest Paid Received Classified As Operating Activities | | | -8 645 | -19 056 | | |
Operating Profit Loss | 375 984 | 457 101 | 745 763 | 1 196 096 | 1 082 363 | |
Other Creditors | | | 5 | | | 133 763 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 303 393 | 142 586 | 246 642 |
Other Disposals Property Plant Equipment | | | | 362 383 | 155 080 | 265 437 |
Other Interest Receivable Similar Income Finance Income | | | 1 484 | | | 5 635 |
Other Operating Income Format1 | 252 037 | 250 829 | 397 182 | 287 638 | 267 735 | 279 932 |
Other Taxation Social Security Payable | 285 114 | 296 955 | 306 736 | 442 806 | 282 198 | 308 562 |
Payments Finance Lease Liabilities Classified As Financing Activities | -511 935 | -412 926 | -365 904 | -33 464 | -229 031 | 140 801 |
Payments To Acquire Own Shares | | | | | -790 000 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 124 867 | 145 650 | 139 318 | 114 745 | 95 972 | 113 980 |
Prepayments Accrued Income | 80 721 | 79 745 | 88 003 | 112 404 | 123 006 | 137 592 |
Proceeds From Sales Property Plant Equipment | -40 625 | -23 901 | -30 500 | -73 193 | -14 500 | -17 000 |
Profit Loss | 286 212 | 360 089 | 586 880 | 933 708 | 773 289 | 754 725 |
Profit Loss On Ordinary Activities Before Tax | 361 491 | 447 200 | 738 602 | 1 177 040 | 1 040 308 | 1 027 613 |
Property Plant Equipment Gross Cost | 6 999 678 | 7 666 900 | 7 932 558 | 8 134 021 | 8 428 007 | 8 783 943 |
Provisions For Liabilities Balance Sheet Subtotal | 98 393 | 172 753 | 202 208 | 246 085 | 348 154 | 378 567 |
Purchase Property Plant Equipment | -334 471 | -329 035 | -174 739 | -563 846 | -449 066 | -621 373 |
Redemption Shares Decrease In Equity | | | | | -150 | |
Social Security Costs | 267 341 | 308 124 | 267 013 | 294 386 | 329 899 | |
Staff Costs Employee Benefits Expense | 2 872 411 | 3 221 897 | 3 092 749 | 3 314 136 | 3 523 980 | 3 648 877 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 202 208 | 246 085 | 348 154 | 378 567 |
Tax Expense Credit Applicable Tax Rate | 68 683 | 84 968 | 140 334 | 223 638 | 197 659 | 256 903 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -26 834 | -66 292 | -21 623 | -66 788 | -36 261 | 5 117 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 500 | 4 072 | 3 556 | 42 605 | 3 553 | 5 961 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 75 279 | 87 111 | 151 722 | 243 332 | 267 019 | 272 888 |
Total Assets Less Current Liabilities | 4 494 156 | 4 982 902 | 5 533 689 | 7 496 209 | 5 051 471 | 5 052 165 |
Total Borrowings | 493 703 | 481 132 | | 929 583 | 873 250 | |
Trade Creditors Trade Payables | 364 838 | 437 001 | 252 912 | 356 020 | 389 303 | 535 712 |
Trade Debtors Trade Receivables | 1 557 076 | 1 726 534 | 1 761 593 | 2 200 089 | 1 826 192 | 1 762 442 |
Turnover Revenue | 6 783 608 | 7 352 862 | 6 952 556 | 8 554 465 | 8 957 796 | |
Wages Salaries | 2 480 203 | 2 768 123 | 2 686 418 | 2 905 005 | 3 098 109 | 3 202 137 |
Director Remuneration | 625 945 | 812 721 | 732 976 | 822 881 | 614 024 | 686 042 |
Audit Fees Expenses | 8 150 | 7 090 | 7 157 | | | |
Amount Specific Advance Or Credit Directors | 18 | 7 991 | 203 | | | |
Amount Specific Advance Or Credit Made In Period Directors | 188 | 694 | 9 639 | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | 170 | 8 685 | 1 445 | | | |
Company Contributions To Money Purchase Plans Directors | 86 480 | 93 020 | 86 944 | | | |
Dividend Recommended By Directors | | 12 000 | 10 000 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 6 | 6 | 5 | | | |
Accrued Liabilities | 191 439 | 207 147 | 266 531 | | | |
Additional Provisions Increase From New Provisions Recognised | | 74 360 | | | | |
Applicable Tax Rate | 19 | 19 | 19 | | | |
Comprehensive Income Expense | 286 212 | 360 089 | 586 880 | | | |
Depreciation Amortisation Expense | 598 270 | 607 726 | 553 730 | | | |
Depreciation Expense Property Plant Equipment | 379 302 | 380 481 | 402 193 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 95 666 | 191 635 | | | |
Disposals Property Plant Equipment | | 119 940 | 242 371 | | | |
Future Finance Charges On Finance Leases | 8 359 | 12 930 | 2 648 | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | -15 309 | -372 | -20 236 | | | |
Increase Decrease In Property Plant Equipment | | 458 400 | 333 290 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 17 505 | -12 106 | -8 388 | | | |
Interest Expense On Bank Loans Similar Borrowings | 1 949 | 90 | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 12 544 | 9 811 | 8 645 | | | |
Merchandise | 36 090 | 23 984 | 15 596 | | | |
Net Cash Flows From Used In Financing Activities | 557 257 | 457 319 | 411 770 | | | |
Net Cash Flows From Used In Investing Activities | 293 846 | 305 134 | 142 755 | | | |
Number Shares Issued Fully Paid | | 800 | 800 | | | |
Other Deferred Tax Expense Credit | -19 034 | 74 360 | 29 455 | | | |
Par Value Share | | 1 | 1 | | | |
Provisions | 98 393 | 172 753 | 202 208 | | | |
Repayments Borrowings Classified As Financing Activities | -37 555 | -57 770 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 787 162 | 508 029 | | | |
Total Operating Lease Payments | 30 749 | 35 081 | 20 013 | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | 29 455 | | | |
Net Interest Received Paid Classified As Investing Activities | | | -1 484 | | | |