Profit & Loss |
Date of Accounts |
2014-10-31 | 2015-10-31 | 2016-10-31 | 2017-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | | | | | | |
Net Worth | 668 723 | 761 799 | 845 832 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 183 500 | 198 823 | 236 378 | 105 506 | 260 275 | 176 932 | 353 120 |
Current Assets | 2 205 997 | 2 139 319 | 2 304 794 | 2 141 273 | 2 314 672 | 2 594 712 | 1 925 970 | 2 403 282 | 2 960 100 |
Debtors | 997 374 | 998 725 | 1 117 718 | 1 043 778 | 963 880 | 1 236 865 | 745 439 | 1 248 852 | 1 461 356 |
Net Assets Liabilities | | | 845 832 | 1 084 132 | 1 234 345 | 1 466 919 | 1 367 627 | 1 438 851 | 553 624 |
Other Debtors | 101 564 | 88 065 | 190 924 | 84 700 | 105 484 | 158 143 | 129 175 | 205 902 | 155 231 |
Property Plant Equipment | | | 914 817 | 909 546 | 918 846 | 889 641 | 1 037 099 | 1 064 702 | 1 206 656 |
Total Inventories | | | 1 003 575 | 898 672 | 1 114 414 | 1 252 341 | 920 256 | 977 498 | 1 145 624 |
Cash Bank In Hand | 10 114 | 162 852 | 183 501 | | | | | | |
Intangible Fixed Assets | 7 499 | 4 999 | 2 499 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 668 723 | 761 799 | 845 832 | | | | | | |
Stocks Inventory | 1 198 509 | 977 742 | 1 003 575 | | | | | | |
Tangible Fixed Assets | 718 826 | 1 003 036 | 914 818 | | | | | | |
Trade Debtors | 895 810 | 910 660 | 926 794 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 91 | | | | | | |
Profit Loss Account Reserve | 668 623 | 761 699 | 845 732 | | | | | | |
Shareholder Funds | 668 723 | 761 799 | 845 832 | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | 22 500 | 25 000 | 25 000 | 25 000 | 25 000 | 28 442 | 36 410 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 523 164 | 627 050 | 705 891 | 836 292 | 952 588 | 962 251 | 689 983 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | 37 550 | 21 669 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 98 616 | 130 182 | 101 197 | 263 754 | 218 021 | 61 729 |
Administrative Expenses | 1 104 773 | 1 280 874 | 1 240 802 | 1 138 434 | 1 242 264 | 1 479 006 | 1 192 245 | 967 851 | 1 541 269 |
Amortisation Expense Intangible Assets | | | 2 500 | 2 500 | | | | 3 442 | |
Amounts Owed By Related Parties | | | | | | | | 59 359 | 60 331 |
Average Number Employees During Period | | | 39 | 34 | 36 | 36 | 33 | 26 | 26 |
Bank Borrowings | | | 311 151 | 131 877 | 36 881 | 25 000 | 529 601 | 280 348 | 180 955 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | 665 653 | 665 653 |
Comprehensive Income Expense | | | | | | 537 383 | 343 976 | 338 863 | |
Cost Sales | 3 648 760 | 3 366 371 | 2 979 493 | 3 408 481 | 3 567 493 | 3 287 256 | | | |
Creditors | | | 399 977 | 223 921 | 98 068 | 25 000 | 529 601 | 381 556 | 1 278 038 |
Depreciation Expense Property Plant Equipment | | | 96 923 | 103 886 | | 130 401 | 116 295 | 90 417 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | -42 042 | | | -80 755 | -71 557 |
Disposals Property Plant Equipment | | | | | -42 042 | | | -180 755 | -109 953 |
Dividends Paid | | | 277 515 | 330 372 | 377 782 | 304 809 | -429 515 | -267 639 | |
Finance Lease Liabilities Present Value Total | | | 3 131 | 3 132 | | | | | 29 554 |
Financial Commitments Other Than Capital Commitments | | | 92 480 | 58 938 | 58 938 | 211 105 | 175 357 | 140 856 | |
Fixed Assets | 726 325 | 1 008 035 | 917 317 | 909 547 | | | 1 037 099 | 1 098 810 | 1 254 465 |
Gross Profit Loss | 1 737 196 | 1 842 748 | 1 640 062 | 1 756 874 | 1 677 478 | 1 995 321 | 1 301 856 | 1 090 512 | 1 896 785 |
Increase Decrease From Total Impairment Loss Recognised Or Reversed Property Plant Equipment | | | | | | | | | -337 844 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 2 500 | | | | 3 442 | 7 968 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 103 886 | 120 883 | 130 401 | 116 296 | 90 418 | 137 133 |
Intangible Assets | | | 2 500 | | | | | 34 108 | 47 809 |
Intangible Assets Gross Cost | | | 25 000 | 25 000 | 25 000 | 25 000 | 25 000 | 62 550 | 84 219 |
Interest Payable Similar Charges Finance Costs | | | 72 150 | -4 141 | -103 663 | -52 966 | -45 467 | -52 695 | 5 196 |
Issue Equity Instruments | | | | | | | 116 992 | | |
Net Current Assets Liabilities | 372 267 | 236 020 | 404 755 | 478 295 | 492 702 | 687 467 | 951 806 | 834 797 | 684 754 |
Operating Profit Loss | 632 423 | 561 874 | 399 260 | 618 440 | 435 214 | 516 315 | | | |
Other Creditors | | | 140 897 | 164 172 | 43 151 | 122 850 | 52 150 | 123 870 | 133 486 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 89 | -628 |
Other Inventories | | | 1 003 575 | 898 672 | 1 114 414 | 1 252 341 | 920 256 | 977 498 | 1 145 624 |
Other Operating Income Format1 | | | | | | | 106 001 | 114 138 | |
Other Remaining Borrowings | | | 85 695 | 92 044 | 98 068 | 655 566 | 399 553 | 358 537 | 1 000 039 |
Profit Loss | | | 449 548 | 568 672 | 527 995 | 537 383 | 343 976 | 338 863 | 387 561 |
Profit Loss On Ordinary Activities Before Tax | 599 513 | 537 857 | 377 651 | 622 581 | 538 877 | 569 281 | 261 079 | 289 583 | 349 692 |
Property Plant Equipment Gross Cost | | | 1 437 981 | 1 536 597 | 1 624 737 | 1 725 933 | 1 989 687 | 2 026 953 | 1 896 639 |
Provisions For Liabilities Balance Sheet Subtotal | | | 76 263 | 79 789 | 79 134 | 85 189 | 91 677 | 113 200 | 107 557 |
Taxation Social Security Payable | | | 14 804 | 23 439 | 27 771 | 44 658 | 10 861 | 89 031 | 34 488 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -71 898 | 53 909 | 10 882 | 31 898 | -82 897 | -49 280 | -37 869 |
Total Assets Less Current Liabilities | 1 098 592 | 1 244 055 | 1 322 072 | 1 387 842 | 1 411 547 | 1 577 108 | 1 988 905 | 1 832 399 | 1 939 219 |
Total Borrowings | | | 399 977 | 223 921 | 98 068 | 25 000 | 529 601 | 381 556 | 1 278 038 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | -82 090 |
Trade Creditors Trade Payables | | | 1 055 956 | 1 025 192 | 1 187 373 | 1 084 171 | 511 600 | 997 047 | 1 121 300 |
Trade Debtors Trade Receivables | | | 926 794 | 959 078 | 858 396 | 1 078 722 | 616 264 | 983 591 | 1 245 794 |
Turnover Revenue | | | 4 619 554 | 5 165 355 | 5 244 971 | 5 282 577 | | | |
Amount Specific Charitable Donation | | 8 000 | 3 289 | | | | | | |
Charitable Donations | | 11 813 | 3 390 | | | | | | |
Director Remuneration | 85 375 | 80 673 | 78 773 | | | | | | |
Net Consideration Paid For Own Shares | | | 88 000 | | | | | | |
Nominal Value Own Shares Purchased | | | 9 | | | | | | |
Number Directors Accruing Benefits Under Defined Benefit Scheme | 4 | 4 | 4 | | | | | | |
Number Own Shares Purchased | | | 9 | | | | | | |
Percentage Called-up Share Capital Represented By Purchases During Period | | | 9 | | | | | | |
Amortisation Intangible Assets Expense | 2 500 | 2 500 | 2 500 | | | | | | |
Bank Borrowings Overdrafts | 289 074 | 297 898 | 311 152 | | | | | | |
Capital Redemption Reserve | | | 9 | | | | | | |
Commitments Under Non-cancellable Operating Leases Total | 60 600 | 149 593 | 92 480 | | | | | | |
Corporation Tax Due Within One Year | 133 927 | 62 497 | 41 242 | | | | | | |
Creditors Due After One Year | 399 549 | 398 074 | 399 977 | | | | | | |
Creditors Due Within One Year | 1 833 730 | 1 903 299 | 1 900 039 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 86 993 | 92 334 | 96 923 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 30 320 | 84 182 | 76 263 | | | | | | |
Dividends Withdrawn From Total Reserves | | 328 252 | 277 515 | | | | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | 82 493 | -98 899 | -49 098 | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | 171 | -105 221 | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | 16 829 | 53 862 | -7 919 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 17 501 | 20 001 | 22 501 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 2 500 | 2 500 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 25 000 | 25 000 | 25 000 | | | | | | |
Interest Payable Similar Charges | 32 910 | 24 017 | 21 609 | | | | | | |
Interim Payment | 343 864 | 328 252 | 277 515 | | | | | | |
Leased Assets Included In Tangible Fixed Assets | 79 378 | | 75 586 | | | | | | |
Number Shares Allotted | 100 | 100 | 91 | | | | | | |
Operating Leases Expiring After Five Years | 38 000 | | | | | | | | |
Operating Leases Expiring Between Two Five Years | 22 600 | 92 480 | 35 367 | | | | | | |
Operating Leases Expiring Within One Year | | 57 113 | 57 113 | | | | | | |
Other Creditors After One Year | 110 475 | 100 176 | 85 694 | | | | | | |
Other Creditors Due Within One Year | 573 774 | 653 737 | 650 334 | | | | | | |
Other Taxation Social Security Within One Year | 31 884 | 38 359 | 14 805 | | | | | | |
Par Value Share | | 1 | 1 | | | | | | |
Pension Costs Defined Contribution Scheme | 19 906 | 25 324 | 52 870 | | | | | | |
Percentage Turnover Attributable To Markets Outside U K | 22 | 29 | 32 | | | | | | |
Profit Loss For Period | 448 558 | 421 328 | 449 548 | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 53 862 | -7 919 | | | | | | |
Provisions For Liabilities Charges | 30 320 | 84 182 | 76 263 | | | | | | |
Purchase Own Shares Decrease Increase In Total Reserves | | | 87 991 | | | | | | |
Tangible Fixed Assets Additions | | 404 044 | 38 424 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 191 544 | 1 445 210 | 1 437 982 | | | | | | |
Tangible Fixed Assets Depreciation | 472 718 | 442 174 | 523 164 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 92 334 | 96 923 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 122 878 | 15 932 | | | | | | |
Tangible Fixed Assets Disposals | | 150 378 | 45 651 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 150 955 | 116 529 | -71 897 | | | | | | |
Trade Creditors Within One Year | 1 022 182 | 1 064 481 | 1 055 956 | | | | | | |
Turnover Gross Operating Revenue | 5 385 956 | 5 209 119 | 4 619 555 | | | | | | |
U K Current Corporation Tax | 134 126 | 62 667 | -63 978 | | | | | | |
U K Current Corporation Tax On Income For Period | 134 126 | 62 496 | 41 243 | | | | | | |
Value Shares Allotted | 100 | 100 | 91 | | | | | | |