Profit & Loss |
Date of Accounts |
2018-10-31 | 2019-10-31 | 2021-01-30 | 2022-01-30 | 2023-01-30 |
Currency |
| | | | |
|
Balance Sheet |
Current Assets | 59 278 | 22 789 | 117 071 | 243 469 | 350 226 |
Cash Bank On Hand | | | 46 933 | 54 914 | 113 094 |
Debtors | | | 70 138 | 188 555 | 237 132 |
Net Assets Liabilities | | 15 085 | 95 215 | 117 516 | 247 073 |
Other Debtors | | | 70 | 2 | 2 |
Property Plant Equipment | | | 84 460 | 71 720 | 59 765 |
|
Other Financial Data |
Audit Fees Expenses | | | | 3 000 | 3 090 |
Other Non-audit Services Fees | | | | 3 368 | 3 120 |
Dividend Recommended By Directors | | | | 222 833 | 166 400 |
Average Number Employees During Period | 7 | 8 | 10 | 14 | 17 |
Creditors | 28 119 | 7 704 | 71 632 | 59 957 | 46 715 |
Fixed Assets | 4 267 | | 84 460 | | |
Net Current Assets Liabilities | 31 159 | 15 085 | 82 387 | 119 380 | 248 964 |
Total Assets Less Current Liabilities | 35 426 | 15 085 | 166 847 | 191 100 | 308 729 |
Accrued Liabilities Deferred Income | | | 1 485 | 6 680 | 9 865 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 21 115 | 39 044 | 53 986 |
Additional Provisions Increase From New Provisions Recognised | | | | -2 420 | 1 314 |
Administrative Expenses | | | 497 993 | 591 956 | 702 173 |
Amounts Owed By Group Undertakings | | | 70 068 | 188 553 | 237 050 |
Amounts Owed To Group Undertakings | | | | 17 933 | 17 933 |
Applicable Tax Rate | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | 46 933 | 54 914 | |
Cash Receipts From Government Grants | | | -54 701 | -14 494 | |
Comprehensive Income Expense | | | 141 083 | 261 179 | 295 957 |
Corporation Tax Payable | | | 17 047 | 80 560 | 58 107 |
Corporation Tax Recoverable | | | | | 80 |
Cost Sales | | | 497 | 516 | 13 055 |
Current Tax For Period | | | 17 047 | 63 320 | 58 113 |
Depreciation Amortisation Expense | | | 21 115 | 17 929 | 14 942 |
Depreciation Expense Property Plant Equipment | | | 21 115 | 17 929 | 14 942 |
Dividend Per Share Interim | | | | 32 350 | 49 600 |
Dividends Paid | | | 77 000 | 222 833 | 166 400 |
Dividends Paid Classified As Financing Activities | | | -77 000 | -222 833 | -166 400 |
Dividends Paid On Shares | | | 77 000 | 222 833 | 166 400 |
Dividends Paid On Shares Interim | | | 77 000 | 64 700 | 99 200 |
Finance Lease Liabilities Present Value Total | | | 10 107 | 11 675 | 13 242 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | 54 701 | 14 494 | |
Further Item Interest Expense Component Total Interest Expense | | | | 213 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 8 022 | 8 100 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 854 | 5 977 | -757 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 68 | |
Gross Profit Loss | | | 621 335 | 904 260 | 1 060 477 |
Income Taxes Paid Refund Classified As Operating Activities | | | -1 412 | | -80 646 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 24 214 | 7 981 | 58 180 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 17 929 | 14 942 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 3 876 | 4 508 | 2 939 |
Interest Payable Similar Charges Finance Costs | | | 3 876 | 4 721 | 2 939 |
Issue Equity Instruments | | | | 2 | |
Net Cash Flows From Used In Financing Activities | | | 64 945 | 333 076 | 227 756 |
Net Cash Flows From Used In Investing Activities | | | 105 565 | 5 187 | 2 968 |
Net Cash Flows From Used In Operating Activities | | | -194 724 | -346 244 | -288 904 |
Net Cash Generated From Operations | | | -145 311 | -336 278 | -372 489 |
Net Interest Received Paid Classified As Investing Activities | | | -10 | -2 | -19 |
Nominal Value Shares Issued Specific Share Issue | | | | 1 | |
Number Shares Issued Fully Paid | | | | 2 | 2 |
Operating Profit Loss | | | 178 043 | 326 798 | 358 304 |
Other Creditors | | | 844 | 1 567 | 2 115 |
Other Deferred Tax Expense Credit | | | 16 047 | -2 420 | 1 314 |
Other Interest Receivable Similar Income Finance Income | | | 10 | 2 | 19 |
Other Operating Income Format1 | | | 54 701 | 14 494 | |
Other Taxation Social Security Payable | | | 4 431 | 4 490 | |
Par Value Share | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -5 867 | -10 107 | -11 675 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 21 377 | 43 194 | 56 151 |
Proceeds From Borrowings Classified As Financing Activities | | | 70 068 | 186 385 | 48 497 |
Proceeds From Issuing Shares | | | | -2 | |
Profit Loss | | | 141 083 | 261 179 | 295 957 |
Profit Loss On Ordinary Activities Before Tax | | | 174 177 | 322 079 | 355 384 |
Property Plant Equipment Gross Cost | | | 105 575 | 110 764 | 113 751 |
Provisions | | | 16 047 | 13 627 | 14 941 |
Provisions For Liabilities Balance Sheet Subtotal | | | 16 047 | 13 627 | 14 941 |
Purchase Property Plant Equipment | | | -105 575 | -5 189 | -2 987 |
Repayments Borrowings Classified As Financing Activities | | | | 67 900 | |
Social Security Costs | | | 23 155 | 24 404 | 39 454 |
Staff Costs Employee Benefits Expense | | | 317 624 | 398 164 | 494 623 |
Tax Expense Credit Applicable Tax Rate | | | | 61 195 | 67 523 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 2 125 | 2 101 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 33 094 | 60 900 | 59 427 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 5 189 | 2 987 |
Total Operating Lease Payments | | | 17 317 | 14 246 | 11 733 |
Turnover Revenue | | | 621 832 | 904 776 | 1 073 532 |
Wages Salaries | | | 273 092 | 330 566 | 399 018 |