Profit & Loss |
Date of Accounts |
2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 5 607 021 | 4 510 031 | 4 386 370 | 4 164 994 |
Current Assets | 6 291 002 | 9 866 412 | 10 671 712 | 9 773 026 |
Debtors | 683 981 | 91 458 | 91 458 | 97 027 |
Net Assets Liabilities | 15 193 643 | 17 196 524 | 15 785 572 | 15 784 175 |
Other Debtors | 434 953 | 632 304 | | |
Property Plant Equipment | 1 259 842 | 1 317 073 | 1 300 536 | 1 283 999 |
Total Inventories | 19 045 152 | 16 735 330 | 13 092 767 | 20 301 371 |
|
Other Financial Data |
Total Fees To Auditors | 94 000 | 97 000 | 97 000 | 100 500 |
Accrued Liabilities Deferred Income | 741 596 | 723 954 | 679 477 | 1 771 597 |
Accumulated Amortisation Impairment Intangible Assets | 800 720 | 1 027 736 | 44 000 | 44 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 9 720 396 | 10 587 681 | 6 746 719 | 7 172 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 688 839 | 1 230 780 | |
Administration Support Average Number Employees | 62 | 64 | | |
Administrative Expenses | 14 937 978 | 13 932 162 | 13 412 646 | 15 873 525 |
Amounts Owed By Group Undertakings | 683 981 | 91 458 | 91 458 | 91 458 |
Amounts Owed To Group Undertakings | 3 516 585 | 3 312 535 | 5 396 270 | 4 643 995 |
Average Number Employees During Period | 236 | 232 | 218 | 208 |
Bank Borrowings Overdrafts | 1 390 000 | 1 390 000 | 1 390 000 | 1 390 000 |
Bank Charges Classified As Finance Costs | 5 551 | 15 642 | | |
Capital Commitments | | 800 000 | | |
Cash Cash Equivalents | 30 901 997 | 33 588 624 | 36 422 395 | 31 074 406 |
Cash Cash Equivalents Cash Flow Value | 30 901 997 | 33 588 624 | | |
Comprehensive Income Expense | | 1 429 911 | 2 322 977 | |
Corporation Tax Payable | 339 668 | 315 462 | 161 551 | 67 044 |
Cost Sales | 37 972 243 | 41 854 765 | 31 941 623 | 38 441 368 |
Creditors | 3 518 346 | 3 358 106 | 5 557 821 | 4 643 995 |
Current Asset Investments | | 5 264 923 | 6 193 884 | 5 511 005 |
Current Tax For Period | 760 095 | 582 299 | 639 598 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 27 493 | 295 847 | |
Depreciation Amortisation Impairment Expense | 952 337 | 1 054 103 | | |
Depreciation Impairment Expense Property Plant Equipment | | 1 054 103 | 1 102 911 | 1 279 084 |
Disposals Property Plant Equipment | | 199 583 | | |
Dividends Interest Paid Classified As Financing Activities | 1 500 890 | 1 750 312 | | |
Dividends Interest Received Classified As Investing Activities | 167 217 | 98 486 | | |
Dividends Paid | | 1 750 312 | 2 083 135 | 2 547 125 |
Dividends Paid Classified As Financing Activities | -1 500 890 | -1 750 312 | | |
Final Dividends Paid | 1 500 890 | 1 750 312 | | |
Financial Assets | 45 643 876 | 47 665 185 | | |
Financial Liabilities | 6 151 179 | 4 967 141 | | |
Finished Goods Goods For Resale | 19 045 152 | 16 735 330 | 13 092 767 | 20 301 371 |
Fixed Assets | 12 420 987 | 12 078 218 | 12 061 681 | 12 045 144 |
Further Item Gain Loss Before Tax Component Net Gain Loss Before Tax | 22 403 | 475 108 | | |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | 227 016 | 227 016 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 140 730 | 55 174 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 459 542 | 459 542 | 453 969 | 287 682 |
Gain Loss On Disposal Assets Income Statement Subtotal | -9 254 | 8 726 | | |
Gain Loss On Disposals Intangible Assets | | 227 016 | 227 016 | 227 016 |
Gain Loss On Disposals Property Plant Equipment | | 8 726 | 17 488 | 14 853 |
Gross Profit Loss | 18 146 037 | 15 384 791 | | |
Impairment Loss Reversal On Investments | | -504 230 | -1 856 922 | 1 351 601 |
Income From Current Asset Investments | 22 403 | 504 230 | | |
Income Taxes Paid Refund Classified As Operating Activities | 929 852 | 606 505 | 581 695 | 981 646 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -5 760 903 | 33 588 624 | 36 422 395 | 31 074 406 |
Increase From Amortisation Charge For Year Intangible Assets | | | 227 016 | 227 016 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 35 293 | 16 537 | 16 537 |
Intangible Assets | | 1 286 424 | 1 059 408 | 832 392 |
Intangible Assets Gross Cost | | 2 314 160 | | 2 314 160 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 15 642 | 3 224 | 7 610 |
Interest Income | 167 217 | 98 486 | | |
Interest Income On Bank Deposits | 167 217 | 98 486 | 14 649 | 109 039 |
Interest Paid Classified As Operating Activities | | -15 642 | -3 224 | 7 610 |
Interest Payable Similar Charges Finance Costs | 5 551 | 15 642 | 3 224 | 7 610 |
Interest Received Classified As Investing Activities | | -98 486 | 14 649 | 109 039 |
Investments | | 5 264 923 | 12 261 868 | |
Investments Fixed Assets | 11 161 145 | 10 761 145 | 10 761 145 | 10 761 145 |
Investments In Group Undertakings | 10 761 145 | 11 161 145 | | |
Investments In Subsidiaries | 11 161 145 | 10 761 145 | 10 761 145 | 10 761 145 |
Net Cash Flows From Used In Financing Activities | -1 503 807 | -360 312 | 2 083 135 | 2 547 125 |
Net Cash Flows From Used In Investing Activities | -1 238 375 | -1 064 632 | 38 216 | 3 287 094 |
Net Cash Flows From Used In Operating Activities | -3 018 721 | 4 111 571 | | |
Net Cash Generated From Operations | -2 083 318 | 4 733 718 | 5 540 041 | 1 475 486 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | -2 083 318 | 4 733 718 | | |
Net Current Assets Liabilities | 2 772 656 | 6 508 306 | 5 113 891 | 5 129 031 |
Net Debt Funds | 30 901 997 | 32 198 625 | | |
Net Finance Income Costs | | 98 486 | 14 649 | 109 039 |
Net Interest Paid Received Classified As Operating Activities | 5 551 | 15 642 | | |
Number Shares Issued Fully Paid | 108 918 | 108 918 | 1 390 000 | |
Other Creditors | 425 761 | 499 072 | 541 352 | 623 055 |
Other Debtors Balance Sheet Subtotal | | 632 304 | 567 131 | 595 686 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 903 028 | |
Other Disposals Property Plant Equipment | | | 906 081 | |
Other External Charges | 559 696 | 639 907 | | |
Other Interest Receivable Similar Income Finance Income | 167 217 | 98 486 | 14 649 | 109 039 |
Other Operating Expenses Format2 | -107 732 | 299 662 | | |
Other Operating Income Format1 | 3 208 059 | 1 452 629 | 14 649 | 109 039 |
Other Remaining Borrowings | | 1 390 000 | 1 390 000 | 1 390 000 |
Other Remaining Operating Expense | | 639 907 | 611 531 | 686 428 |
Other Taxation Social Security Payable | 545 432 | 1 126 119 | | |
Other Taxes Not Already Shown | | 1 126 119 | 537 513 | 523 415 |
Par Value Share | | 1 | 1 | |
Payments To Related Parties | 59 545 | 70 206 | 64 077 | 16 338 |
Pension Costs Defined Contribution Plan | 105 885 | 131 642 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 105 885 | 131 642 | 116 117 | 259 375 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 |
Prepayments Accrued Income | 771 693 | 1 152 139 | 1 802 658 | 5 569 |
Proceeds From Issuing Shares Other Equity Instruments | | 1 390 000 | | |
Proceeds From Sales Property Plant Equipment | 165 | 21 491 | | |
Production Average Number Employees | 116 | 113 | | |
Profit Loss | 5 009 386 | 3 753 193 | 2 322 977 | 2 521 963 |
Property Plant Equipment Gross Cost | 23 294 617 | 9 884 399 | 10 209 098 | 11 459 331 |
Provisions For Liabilities Balance Sheet Subtotal | 263 039 | 290 532 | | |
Purchase Property Plant Equipment Intangible Assets | 1 428 160 | 1 688 839 | | |
Redeemable Preference Shares Liability | | 1 390 000 | 1 390 000 | 1 390 000 |
Retirement Benefit Obligations Surplus | | 131 642 | 116 117 | 259 375 |
Sales Marketing Distribution Average Number Employees | 58 | 55 | | |
Social Security Costs | 754 687 | 676 128 | 635 767 | 715 084 |
Staff Costs Employee Benefits Expense | 9 403 315 | 8 907 005 | 8 213 422 | 9 347 553 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 290 532 | 586 379 | 816 272 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 111 175 | 118 501 | 128 005 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 111 073 | 86 600 | 164 496 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 609 792 | 935 445 | 905 218 |
Total Assets Less Current Liabilities | 15 193 643 | 18 586 524 | 17 175 572 | 17 174 175 |
Total Borrowings | | 1 390 000 | 1 390 000 | 1 390 000 |
Total Deferred Tax Expense Credit | 118 115 | 27 493 | | |
Trade Creditors Trade Payables | 4 983 822 | 3 744 115 | 1 783 846 | 5 042 618 |
Trade Debtors Trade Receivables | 14 324 279 | 13 444 257 | 11 112 875 | 12 713 863 |
Turnover Revenue | 56 118 280 | 57 239 556 | 46 744 344 | 58 992 246 |
Wages Salaries | 8 542 743 | 8 099 235 | 7 461 538 | 8 373 094 |
Advances Credits Directors | | 1 283 463 | 1 466 358 | 1 806 592 |
Director Remuneration Benefits Including Payments To Third Parties | 259 090 | 244 522 | | |