Profit & Loss |
Date of Accounts |
2014-10-31 | 2015-10-31 | 2016-10-31 | 2017-10-31 | 2018-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | | | | |
Net Worth | 1 050 450 | 1 466 348 | 1 826 082 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 8 667 | 3 138 | 18 090 | 11 487 | 6 265 |
Current Assets | | | 2 705 409 | 2 702 174 | 2 970 220 | 5 064 417 | 5 475 673 |
Debtors | 1 441 242 | 1 799 875 | 2 242 024 | 2 077 156 | 2 252 589 | 3 846 380 | 4 079 340 |
Net Assets Liabilities | | | 1 826 082 | 1 996 047 | 2 181 474 | 3 364 731 | 3 755 634 |
Other Debtors | | | 117 776 | 177 879 | | 8 670 | 27 025 |
Property Plant Equipment | | | 479 331 | 656 937 | 634 818 | 1 693 363 | 1 547 049 |
Total Inventories | | | 454 718 | 621 880 | 699 541 | 1 206 550 | 1 390 068 |
Cash Bank In Hand | 20 902 | 54 544 | 8 667 | | | | |
Stocks Inventory | 337 630 | 367 022 | 454 718 | | | | |
Tangible Fixed Assets | 191 261 | 267 069 | 479 331 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 50 000 | 50 000 | 50 000 | | | | |
Profit Loss Account Reserve | 1 000 450 | 1 416 348 | 1 776 082 | | | | |
Shareholder Funds | 1 050 450 | 1 466 348 | 1 826 082 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 6 000 |
Other Non-audit Services Fees | | | | | | | 4 000 |
Accrued Liabilities Deferred Income | | | | | | 435 407 | 326 119 |
Accumulated Amortisation Impairment Intangible Assets | | | | 198 626 | 219 263 | 276 936 | 302 189 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 108 007 | 1 072 599 | 1 173 075 | 1 565 436 | 1 669 095 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 62 703 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 309 093 | | | 194 580 |
Administrative Expenses | | | | | | 2 486 527 | 2 809 828 |
Amortisation Expense Intangible Assets | | | | | | 6 793 | 25 253 |
Amortisation Impairment Expense Intangible Assets | | | | | | 6 793 | 25 253 |
Amounts Owed By Group Undertakings | | | | | | 1 550 185 | 1 550 628 |
Amounts Owed By Group Undertakings Participating Interests | | | 900 214 | 996 691 | | | |
Amounts Owed By Related Parties | | | | 996 691 | 960 719 | | |
Average Number Employees During Period | | | 73 | 74 | | 163 | 177 |
Bank Borrowings | | | | | | 243 056 | 159 722 |
Bank Borrowings Overdrafts | | | | | 31 137 | 159 722 | 76 389 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | 513 784 | 889 420 |
Cash Cash Equivalents Cash Flow Value | | | | | | 11 487 | 6 265 |
Corporation Tax Payable | | | 73 647 | 43 929 | 3 096 | | |
Corporation Tax Recoverable | | | | | | | 240 113 |
Cost Sales | | | | | | 7 729 896 | 9 707 312 |
Creditors | | | 1 234 228 | 1 158 454 | 44 212 | 585 925 | 213 451 |
Current Tax For Period | | | 73 651 | 43 929 | | | -86 523 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 32 760 | 16 060 | | 58 584 | 125 528 |
Depreciation Expense Property Plant Equipment | | | | | | 98 536 | 161 853 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 152 948 | 340 894 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 164 818 | | | |
Disposals Property Plant Equipment | | | | 166 895 | | | |
Dividends Paid | | | | | | 326 100 | 281 500 |
Dividends Paid Classified As Financing Activities | | | | | | -326 100 | -281 500 |
Dividends Paid On Shares Final | | | | | | 326 100 | 281 500 |
Finance Lease Liabilities Present Value Total | | | | | | 786 044 | 507 890 |
Finance Lease Payments Owing Minimum Gross | | | | | | 815 544 | 522 348 |
Finished Goods Goods For Resale | | | | | | 1 206 550 | 1 390 068 |
Fixed Assets | 191 261 | 267 069 | 479 331 | 656 937 | 688 476 | 1 717 837 | 1 608 973 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | 6 944 | 83 334 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -59 515 | 125 528 |
Future Finance Charges On Finance Leases | | | | | | 29 500 | 14 458 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 107 069 | 52 028 | | 293 997 | 578 704 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | 97 087 | 77 512 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -805 139 | -147 449 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 657 874 | -7 153 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | 475 396 | 183 518 |
Gain Loss On Disposals Intangible Assets | | | | | | 48 500 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | 6 500 | 12 400 |
Government Grant Income | | | | | | 19 267 | 16 961 |
Gross Profit Loss | | | | | | 3 559 206 | 3 337 985 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 59 514 | 70 512 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | -27 651 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 70 471 | 5 222 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -12 511 | | -59 514 | -224 102 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 20 637 | | 25 253 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 129 410 | 148 677 | | 340 894 |
Intangible Assets | | | | | 53 658 | 24 474 | 61 924 |
Intangible Assets Gross Cost | | | | 198 626 | 272 921 | 301 410 | 364 113 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 13 515 | 35 462 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 35 138 | 22 350 |
Interest Paid Classified As Operating Activities | | | | | | -48 653 | -57 812 |
Interest Payable Similar Charges Finance Costs | | | | | | 48 653 | 57 812 |
Net Cash Generated From Operations | | | | | | -844 552 | -869 949 |
Net Current Assets Liabilities | 880 989 | 1 240 949 | 1 471 181 | 1 543 720 | 1 639 450 | 2 382 082 | 2 634 903 |
Operating Profit Loss | | | | | | 1 091 946 | 545 118 |
Other Creditors | | | 702 215 | 660 257 | 44 212 | 678 164 | 1 184 679 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 48 201 | | 237 235 |
Other Disposals Property Plant Equipment | | | | | 48 201 | | 237 235 |
Other Operating Income Format1 | | | | | | 19 267 | 16 961 |
Other Taxation Social Security Payable | | | 80 688 | 72 218 | 134 372 | 319 207 | 211 813 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | 452 056 | -278 154 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 144 309 | 112 829 |
Percentage Class Share Held In Subsidiary | | | | | | | 100 |
Prepayments Accrued Income | | | | | | 271 979 | 172 180 |
Proceeds From Sales Intangible Assets | | | | | | -48 500 | |
Proceeds From Sales Property Plant Equipment | | | | | | -43 895 | -12 400 |
Profit Loss | | | | | | 1 044 223 | 672 403 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 1 043 293 | 487 306 |
Property Plant Equipment Gross Cost | | | 1 587 338 | 1 729 536 | 1 807 893 | 3 258 799 | 3 216 144 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 90 490 | 102 240 | | |
Purchase Intangible Assets | | | | | | -23 089 | -62 703 |
Purchase Property Plant Equipment | | | | | | -1 114 202 | -194 580 |
Social Security Costs | | | | | | 360 476 | 439 669 |
Staff Costs Employee Benefits Expense | | | | | | 4 962 963 | 5 500 385 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 74 430 | 90 490 | | 149 263 | 274 791 |
Tax Expense Credit Applicable Tax Rate | | | | | | 198 226 | 92 588 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | -10 608 | -183 098 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -191 936 | 1 707 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 4 319 | 2 280 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 106 411 | 47 478 | | -930 | -185 097 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 126 558 | | |
Total Assets Less Current Liabilities | 1 072 250 | 1 508 018 | 1 950 512 | 2 200 657 | 2 327 926 | 4 099 919 | 4 243 876 |
Total Borrowings | | | | | | 159 722 | 76 389 |
Total Current Tax Expense Credit | | | 73 651 | 31 418 | | -59 514 | -310 625 |
Total Operating Lease Payments | | | | | | 145 647 | 182 742 |
Trade Creditors Trade Payables | | | 377 678 | 382 050 | 368 621 | 806 382 | 663 998 |
Trade Debtors Trade Receivables | | | 1 224 034 | 902 586 | 1 205 311 | 2 015 546 | 2 089 394 |
Turnover Revenue | | | | | | 11 289 102 | 13 045 297 |
Wages Salaries | | | | | | 4 458 178 | 4 947 887 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 11 379 | 11 387 |
Director Remuneration | | | | | | 160 943 | 174 839 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 172 322 | 186 226 |
Bank Borrowings Overdrafts Secured | -1 444 | | | | | | |
Creditors Due After One Year | | | 50 000 | | | | |
Creditors Due Within One Year | 918 785 | 980 492 | 1 234 228 | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 198 626 | 198 626 | 198 626 | | | | |
Intangible Fixed Assets Cost Or Valuation | 198 626 | 198 626 | 198 626 | | | | |
Net Assets Liability Excluding Pension Asset Liability | 1 050 450 | 1 466 348 | 1 826 082 | | | | |
Number Shares Allotted | 50 000 | 50 000 | 50 000 | | | | |
Number Shares Authorised | | 100 000 | | | | | |
Par Value Share | | 1 | 1 | | | | |
Provisions For Liabilities Charges | 21 800 | 41 670 | 74 430 | | | | |
Share Capital Allotted Called Up Paid | -50 000 | -50 000 | -50 000 | | | | |
Share Capital Authorised | -100 000 | -100 000 | | | | | |
Tangible Fixed Assets Additions | | 132 689 | 302 683 | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 224 981 | 1 325 853 | 1 587 338 | | | | |
Tangible Fixed Assets Depreciation | 1 033 720 | 1 058 784 | 1 108 007 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 56 881 | 90 422 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 31 817 | 41 199 | | | | |
Tangible Fixed Assets Disposals | | 31 817 | 41 198 | | | | |