Profit & Loss |
Date of Accounts |
2019-10-31 | 2020-10-31 | 2021-10-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 188 160 | 213 817 | 294 437 |
Current Assets | 10 971 326 | 10 747 676 | 11 321 342 |
Debtors | 7 568 507 | 7 214 087 | 7 651 745 |
Net Assets Liabilities | 4 684 275 | 4 964 695 | 5 077 428 |
Other Debtors | 1 370 695 | 999 422 | 911 857 |
Property Plant Equipment | 1 328 812 | 1 314 397 | 1 374 890 |
Total Inventories | 3 214 659 | 3 319 772 | 3 375 160 |
|
Other Financial Data |
Audit Fees Expenses | 11 500 | | |
Accrued Liabilities Deferred Income | 204 144 | 459 222 | 551 295 |
Accumulated Amortisation Impairment Intangible Assets | 537 166 | 949 719 | 1 054 135 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 804 035 | 2 060 576 | 1 895 719 |
Additions Other Than Through Business Combinations Intangible Assets | | 323 981 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 461 814 | 539 148 |
Administrative Expenses | 2 073 364 | 2 274 029 | 2 188 997 |
Amortisation Expense Intangible Assets | 182 413 | 213 007 | 104 416 |
Amounts Owed By Group Undertakings | 85 000 | | 11 520 |
Amounts Owed To Group Undertakings | 862 735 | 1 224 904 | 1 291 667 |
Average Number Employees During Period | 196 | 215 | 185 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 99 199 | 74 399 |
Corporation Tax Payable | 108 219 | 164 759 | 84 125 |
Cost Sales | 19 727 647 | 18 413 427 | 20 237 233 |
Creditors | 8 259 574 | 87 653 | 92 095 |
Current Tax For Period | 95 000 | 163 067 | 84 125 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 28 167 | 36 235 | |
Depreciation Expense Property Plant Equipment | 328 021 | 380 054 | |
Distribution Costs | 5 572 899 | 6 229 879 | 5 867 331 |
Dividend Income From Group Undertakings | 60 250 | 201 937 | |
Dividends Paid | 300 000 | 150 000 | 150 000 |
Dividends Paid On Shares Final | 300 000 | 150 000 | 150 000 |
Finance Lease Liabilities Present Value Total | | 74 842 | 42 095 |
Finance Lease Payments Owing Minimum Gross | | 95 890 | 70 060 |
Finished Goods Goods For Resale | 3 214 659 | 3 319 772 | 3 375 160 |
Fixed Assets | 2 079 012 | 1 676 225 | 2 282 302 |
Further Item Creditors Component Total Creditors | | | 50 000 |
Further Item Interest Expense Component Total Interest Expense | 5 000 | 5 057 | 4 590 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | -97 761 | | |
Further Item Tax Increase Decrease Component Adjusting Items | -3 220 | 19 458 | 43 069 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 2 903 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -4 308 | 6 308 | -15 183 |
Government Grant Income | | 713 952 | 167 898 |
Gross Profit Loss | 8 232 188 | 8 518 646 | 8 352 571 |
Impairment Loss Intangible Assets | | 199 546 | |
Income From Shares In Group Undertakings | 60 250 | 201 937 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -1 807 | | -5 900 |
Increase From Amortisation Charge For Year Intangible Assets | | 213 007 | 104 416 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 380 054 | 370 359 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | 199 546 | |
Intangible Assets | 449 100 | 360 528 | 256 112 |
Intangible Assets Gross Cost | 986 266 | 1 310 247 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | 98 555 | 91 926 | 62 284 |
Interest Income On Bank Deposits | 167 | 70 | |
Interest Payable Similar Charges Finance Costs | 103 555 | 97 758 | 67 426 |
Investments Fixed Assets | 301 100 | 1 300 | 651 300 |
Investments In Subsidiaries | 301 100 | 1 300 | 651 300 |
Net Current Assets Liabilities | 2 711 752 | 3 519 265 | 3 098 138 |
Net Finance Income Costs | 60 417 | 202 007 | |
Operating Profit Loss | 488 203 | 525 473 | 476 159 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 123 513 | 535 216 |
Other Disposals Property Plant Equipment | | 219 688 | 643 512 |
Other Interest Expense | | 775 | 552 |
Other Interest Receivable Similar Income Finance Income | 167 | 70 | |
Other Operating Income Format1 | 39 | 762 654 | 179 916 |
Other Remaining Borrowings | 3 221 697 | 1 738 301 | 2 254 851 |
Other Taxation Social Security Payable | 493 512 | 510 834 | 433 252 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 128 298 | 154 536 | 149 443 |
Percentage Class Share Held In Subsidiary | | 100 | 100 |
Prepayments Accrued Income | 199 369 | 117 324 | 113 754 |
Profit Loss | 323 705 | 430 420 | 262 733 |
Profit Loss On Ordinary Activities Before Tax | 445 065 | 629 722 | 408 733 |
Property Plant Equipment Gross Cost | 3 132 847 | 3 374 973 | 3 270 609 |
Provisions For Liabilities Balance Sheet Subtotal | 106 489 | 143 142 | |
Social Security Costs | 400 153 | 459 109 | 459 694 |
Staff Costs Employee Benefits Expense | 5 147 572 | 5 857 826 | 5 444 496 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 106 489 | 143 142 | 210 917 |
Tax Expense Credit Applicable Tax Rate | 84 562 | 119 647 | 77 659 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 40 313 | 57 385 | 31 112 |
Tax Increase Decrease From Other Short-term Timing Differences | 1 512 | 2 812 | 60 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 121 360 | 199 302 | 146 000 |
Total Assets Less Current Liabilities | 4 790 764 | 5 195 490 | 5 380 440 |
Total Borrowings | 3 221 697 | 12 811 | 2 254 851 |
Total Current Tax Expense Credit | 93 193 | 163 067 | 78 225 |
Total Deferred Tax Expense Credit | | 36 235 | 67 775 |
Trade Creditors Trade Payables | 3 245 098 | 2 994 955 | 3 413 170 |
Trade Debtors Trade Receivables | 5 913 443 | 6 097 341 | 6 614 614 |
Turnover Revenue | 27 959 835 | 26 932 073 | 28 589 804 |
Wages Salaries | 4 619 121 | 5 244 181 | 4 835 359 |
Company Contributions To Defined Benefit Plans Directors | 4 895 | 9 354 | 9 125 |
Director Remuneration | 238 275 | 295 760 | 320 822 |
Director Remuneration Benefits Including Payments To Third Parties | 243 170 | 305 114 | 329 947 |