Profit & Loss |
Date of Accounts |
2015-10-31 | 2016-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | | | |
Net Worth | 4 830 | 151 610 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 257 841 | 408 218 | 5 085 232 | 2 481 470 |
Current Assets | 458 975 | 800 400 | 7 708 469 | 12 415 287 | 15 340 244 | 17 169 567 |
Debtors | 458 775 | 800 200 | 2 010 915 | 5 549 963 | 2 839 644 | 5 028 583 |
Net Assets Liabilities | | | 3 957 168 | 7 548 359 | 11 816 088 | 13 786 417 |
Other Debtors | | | | 1 080 | 100 104 | |
Property Plant Equipment | | | 116 263 | 194 317 | 185 219 | 352 217 |
Total Inventories | | | 5 439 713 | 6 457 105 | 7 415 367 | 9 659 514 |
Cash Bank In Hand | 200 | 200 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 4 831 | 151 610 | | | | |
Tangible Fixed Assets | 584 | 438 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 200 | 200 | | | | |
Profit Loss Account Reserve | 4 631 | 151 410 | | | | |
Shareholder Funds | 4 830 | 151 610 | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | 195 530 | 181 982 | 170 795 | 129 434 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 10 587 | 13 548 | 11 187 | 41 361 |
Accrued Liabilities Deferred Income | | | 24 000 | 227 163 | 42 146 | 269 517 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 75 841 | 138 418 | 194 371 | 237 483 |
Additional Provisions Increase From New Provisions Recognised | | | | 15 143 | -2 112 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | 44 655 |
Administrative Expenses | | | 981 217 | 1 535 452 | 2 398 739 | 4 072 391 |
Amounts Owed By Group Undertakings | | | 344 152 | 2 484 182 | | |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | 20 | 36 | 46 | 57 |
Bank Borrowings | | | 2 952 856 | 2 855 665 | 405 251 | 906 579 |
Bank Borrowings Overdrafts | | | 2 952 856 | 2 855 665 | 405 251 | 906 579 |
Cash Cash Equivalents Cash Flow Value | | | 257 841 | 408 218 | 5 085 232 | |
Comprehensive Income Expense | | | 2 717 634 | 3 591 191 | 4 267 729 | 1 970 329 |
Corporation Tax Payable | | | 364 377 | 1 364 873 | 1 898 478 | 1 132 534 |
Cost Sales | | | 11 764 265 | 23 276 003 | 24 770 497 | 22 817 710 |
Creditors | | | 11 928 | 16 586 | 5 917 | 3 658 094 |
Current Tax For Period | | | 371 196 | 882 792 | 1 003 723 | 430 395 |
Depreciation Amortisation Expense | | | 36 010 | 62 577 | 55 954 | 68 025 |
Depreciation Expense Property Plant Equipment | | | 36 010 | 62 577 | 55 953 | 68 024 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 24 912 |
Disposals Property Plant Equipment | | | | | | 46 000 |
Finance Lease Liabilities Present Value Total | | | 11 928 | 15 465 | 11 992 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -127 537 | 2 140 031 | -1 942 139 | 1 072 102 |
Further Item Interest Expense Component Total Interest Expense | | | 2 310 | -59 075 | 14 009 | 76 977 |
Further Operating Expense Item Component Total Operating Expenses | | | | 276 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 1 574 203 | 191 591 | -1 872 176 | 306 303 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -495 169 | -1 399 019 | 768 179 | -1 116 836 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 11 912 |
Gross Profit Loss | | | 4 229 119 | 6 317 974 | 7 714 953 | 6 900 838 |
Income Taxes Paid Refund Classified As Operating Activities | | | -132 471 | -113 496 | -470 118 | -1 196 339 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 194 095 | 150 377 | 4 677 014 | -2 603 762 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 228 295 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 3 968 397 | 1 017 392 | 958 262 | 2 244 147 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 62 577 | 55 953 | 68 024 |
Interest Expense On Bank Loans Similar Borrowings | | | 104 491 | 63 750 | 31 617 | 12 404 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 291 | 812 | 1 195 | 2 808 |
Interest Paid Classified As Operating Activities | | | -158 078 | -120 459 | -130 694 | -106 619 |
Interest Payable Similar Charges Finance Costs | | | 160 679 | 65 101 | 145 898 | 389 957 |
Issue Equity Instruments | | | 200 | | | |
Merchandise | | | 5 439 713 | 6 457 105 | 7 415 367 | 9 659 514 |
Net Cash Flows From Used In Financing Activities | | | -116 950 | 2 153 580 | -1 930 952 | 631 124 |
Net Cash Flows From Used In Investing Activities | | | 24 254 | 140 631 | 46 855 | 235 022 |
Net Cash Flows From Used In Operating Activities | | | -101 399 | -2 444 587 | -2 792 917 | 1 737 616 |
Net Cash Generated From Operations | | | -394 549 | -2 620 280 | -3 408 933 | 151 320 |
Net Current Assets Liabilities | 4 364 | 151 260 | 3 872 420 | 7 405 358 | 11 669 404 | 13 511 473 |
Number Shares Issued Fully Paid | | | | 200 | 200 | 200 |
Operating Profit Loss | | | 3 247 902 | 4 782 522 | 5 415 238 | 2 823 423 |
Other Creditors | | | 221 | | | |
Other Deferred Tax Expense Credit | | | -1 607 | 15 143 | -2 112 | 44 654 |
Other Operating Income Format1 | | | | | 99 024 | -5 024 |
Other Taxation Social Security Payable | | | 10 026 | 11 911 | 17 156 | 13 612 |
Par Value Share | | | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -17 909 |
Prepayments Accrued Income | | | 182 275 | 626 297 | 566 845 | 781 207 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | -501 328 |
Proceeds From Sales Property Plant Equipment | | | | | | -21 088 |
Profit Loss | | | 2 717 634 | 3 591 191 | 4 267 729 | 1 970 329 |
Profit Loss On Ordinary Activities Before Tax | | | 3 087 223 | 4 717 421 | 5 269 340 | 2 445 378 |
Property Plant Equipment Gross Cost | | | 192 104 | 332 735 | 379 590 | 589 700 |
Provisions | | | 19 587 | 34 730 | 32 618 | 77 273 |
Provisions For Liabilities Balance Sheet Subtotal | | | 19 587 | 34 730 | 32 618 | 77 273 |
Purchase Property Plant Equipment | | | -24 254 | -140 631 | -46 855 | -256 110 |
Recoverable Value-added Tax | | | | 55 099 | | |
Social Security Costs | | | 21 290 | 47 904 | 63 334 | 93 650 |
Staff Costs Employee Benefits Expense | | | 280 761 | 645 842 | 885 461 | 1 291 771 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 2 263 |
Tax Expense Credit Applicable Tax Rate | | | 586 572 | 896 310 | 1 001 175 | 464 622 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -4 608 | -26 719 | 2 511 | -44 900 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 10 528 | 13 202 | 10 668 | 12 935 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 369 589 | 1 126 230 | 1 001 611 | 475 049 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 140 631 | 46 855 | 256 110 |
Total Assets Less Current Liabilities | 4 947 | 151 698 | 3 988 683 | 7 599 675 | 11 854 623 | 13 863 690 |
Total Current Tax Expense Credit | | | 371 196 | 1 111 087 | 1 003 723 | |
Trade Creditors Trade Payables | | | 217 210 | 352 729 | 339 603 | 392 460 |
Trade Debtors Trade Receivables | | | 1 484 488 | 2 383 306 | 1 630 653 | 2 633 232 |
Turnover Revenue | | | 15 993 384 | 29 593 977 | 32 485 450 | 29 718 548 |
Wages Salaries | | | 259 471 | 597 938 | 822 127 | 1 198 121 |
Creditors Due Within One Year | 454 611 | 649 140 | | | | |
Number Shares Allotted | | 200 | | | | |
Provisions For Liabilities Charges | 117 | 88 | | | | |
Fixed Assets | 584 | | | | | |
Tangible Fixed Assets Additions | 9 048 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 779 | 779 | | | | |
Tangible Fixed Assets Depreciation | 195 | 341 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 195 | | | | | |
Tangible Fixed Assets Disposals | 8 269 | | | | | |
Share Capital Allotted Called Up Paid | 200 | 200 | | | | |
Value Shares Allotted | | 1 | | | | |