Profit & Loss |
Date of Accounts |
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 |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 6 512 | 763 954 | 101 466 | 16 497 | 85 310 | 313 311 | 225 236 | 180 227 |
Current Assets | 2 718 586 | 920 924 | 574 042 | 54 744 | 117 333 | 431 129 | 240 514 | 560 295 |
Debtors | 1 947 348 | 156 970 | 472 576 | 38 247 | 32 023 | 117 818 | 15 278 | 380 068 |
Net Assets Liabilities | 3 570 185 | 5 388 655 | 5 361 259 | 5 297 174 | 10 092 626 | 10 784 176 | 12 091 217 | 25 680 101 |
Other Debtors | 1 014 229 | 149 341 | 466 605 | 32 421 | 26 334 | 110 684 | 7 052 | 372 291 |
Property Plant Equipment | | | | 46 076 | 34 557 | | | |
|
Other Financial Data |
Audit Fees Expenses | 8 000 | 8 000 | 11 500 | 11 845 | 12 150 | 12 550 | | |
Accrued Liabilities Deferred Income | 12 084 | 393 919 | 69 993 | 39 103 | 37 350 | 11 300 | 152 300 | 25 746 |
Accumulated Amortisation Impairment Intangible Assets | 8 500 | | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | 5 000 | | 20 359 | 31 878 | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | -256 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | 1 850 525 | 4 238 273 | | 319 183 | 56 958 | 2 029 790 | 1 492 374 |
Amortisation Expense Intangible Assets | 1 000 | 27 000 | 1 000 | 1 000 | 1 000 | 1 000 | | |
Amounts Owed By Group Undertakings | 900 019 | 13 | 5 083 | 5 063 | 5 689 | 6 302 | 6 933 | 7 643 |
Amounts Owed To Group Undertakings | 311 795 | 373 881 | 354 888 | 343 813 | 609 100 | 620 227 | 782 281 | 936 667 |
Applicable Tax Rate | | 20 | 20 | 19 | 19 | 19 | | |
Average Number Employees During Period | 129 | 119 | 338 | 357 | 382 | 447 | 472 | 460 |
Bank Borrowings | 3 508 384 | 3 282 991 | 6 700 000 | 6 468 966 | 6 006 896 | 366 032 | 416 176 | 6 349 351 |
Bank Borrowings Overdrafts | 3 287 082 | 3 061 689 | 6 700 000 | 6 006 897 | 5 622 603 | 6 095 056 | 6 350 329 | 5 921 241 |
Comprehensive Income Expense | 379 727 | 1 915 730 | 73 644 | 439 625 | 4 896 492 | 792 590 | 1 408 081 | 2 202 079 |
Corporation Tax Payable | 114 548 | 178 894 | 30 973 | 110 | 109 932 | 177 777 | 259 125 | 419 335 |
Creditors | 3 287 082 | 3 061 689 | 69 993 | 6 034 614 | 5 631 842 | 6 095 056 | 6 350 329 | 2 913 123 |
Current Asset Investments | 764 726 | | | | | | | |
Current Tax For Period | 146 501 | 134 217 | -102 278 | -7 125 | 145 782 | 317 879 | | |
Depreciation Expense Property Plant Equipment | 85 712 | 136 104 | 161 690 | 259 588 | 424 346 | 487 284 | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | 1 000 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 12 500 | | | | 34 758 | | |
Disposals Intangible Assets | | 10 000 | | | | | | |
Disposals Property Plant Equipment | | 50 000 | | | | 66 435 | | |
Dividends Paid | 96 000 | 97 260 | 101 040 | 101 040 | 101 040 | 101 040 | 101 040 | 101 040 |
Dividends Paid On Shares Interim | 96 000 | 97 260 | 101 040 | 101 040 | 101 040 | 101 040 | | |
Finance Lease Liabilities Present Value Total | | | | 27 717 | 9 239 | | | |
Fixed Assets | 5 716 485 | 9 730 359 | 13 968 632 | 14 673 482 | 20 247 104 | 20 269 505 | 22 299 295 | 39 016 409 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | 22 263 | 2 193 943 | 54 611 | -57 234 | 5 574 147 | -64 500 | | |
Further Item Interest Expense Component Total Interest Expense | 3 980 | 65 159 | 49 423 | 95 | 21 900 | 9 250 | | |
Gain Loss On Disposals Property Plant Equipment | | -51 910 | -7 022 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 17 500 | | | 11 519 | 2 880 | | |
Intangible Assets | 11 500 | | | | | | | |
Intangible Assets Gross Cost | 20 000 | | | | | | | |
Interest Expense On Bank Loans Similar Borrowings | 73 198 | 60 477 | 62 619 | 177 842 | 182 900 | 189 597 | | |
Interest Expense On Bank Overdrafts | 331 | 1 461 | 271 | 4 394 | 2 565 | 738 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 271 | 271 | 271 | 839 | 1 397 | 466 | | |
Interest Payable Similar Charges Finance Costs | 77 780 | 127 368 | 112 584 | 210 049 | 208 762 | 200 051 | | |
Investment Property | 4 836 652 | 8 850 526 | 13 088 799 | 13 747 573 | 19 282 714 | 19 339 672 | 21 369 462 | 38 086 576 |
Investment Property Fair Value Model | 4 836 652 | 8 850 526 | 13 088 799 | 13 747 573 | 19 282 714 | 19 339 672 | 21 369 462 | 38 086 576 |
Investments Fixed Assets | 879 833 | 879 833 | 879 833 | 879 833 | 929 833 | 929 833 | 929 833 | 929 833 |
Investments In Group Undertakings | 879 833 | 879 833 | 879 833 | 879 833 | 929 833 | 929 833 | 929 833 | 929 833 |
Net Assets Liabilities Subsidiaries | -259 366 | -449 441 | -131 145 | -365 924 | -760 078 | -1 482 913 | -1 532 732 | -1 576 140 |
Net Current Assets Liabilities | 1 148 206 | -926 115 | -8 311 318 | -2 959 048 | -3 288 159 | -2 091 552 | -2 532 149 | -2 352 828 |
Number Shares Issued Fully Paid | | 100 | 100 | | 100 | 100 | 100 | 100 |
Other Creditors | 3 780 | 209 929 | 221 791 | 593 959 | 753 588 | 282 684 | 1 094 725 | 1 063 591 |
Other Current Asset Investments Balance Sheet Subtotal | 764 726 | | | | | | | |
Other Deferred Tax Expense Credit | -2 324 | 2 716 | -81 942 | 31 629 | 24 623 | 45 366 | | |
Other Taxation Social Security Payable | | | | 1 034 | | | 2 028 | 2 103 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | | 100 | 100 | 100 | 100 |
Profit Loss | 79 278 | 198 776 | -400 035 | 607 074 | 571 846 | 1 273 869 | 1 141 705 | 1 872 065 |
Profit Loss On Ordinary Activities Before Tax | | 335 709 | -584 255 | 631 578 | 742 251 | 1 637 114 | | |
Profit Loss Subsidiaries | 110 951 | 260 075 | -318 296 | 234 779 | 394 154 | 722 835 | 440 819 | 173 408 |
Property Plant Equipment Gross Cost | | 5 000 | | 66 435 | 66 435 | | | |
Provisions | | 346 732 | 219 150 | 318 756 | 6 400 | 6 144 | 5 888 | 5 056 607 |
Provisions For Liabilities Balance Sheet Subtotal | 7 424 | 353 900 | 226 062 | 382 646 | 1 234 477 | 1 298 721 | 1 325 600 | 5 062 239 |
Tax Decrease From Utilisation Tax Losses | | -9 179 | -33 732 | 20 353 | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 77 860 | | | | |
Tax Expense Credit Applicable Tax Rate | | 67 142 | -116 851 | 120 000 | 141 028 | 311 052 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 6 212 | -23 875 | -8 944 | 15 661 | 18 960 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 14 112 | 4 716 | 1 912 | 3 196 | -1 919 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 144 177 | 136 933 | -184 220 | 24 504 | 170 405 | 363 245 | | |
Total Additions Including From Business Combinations Intangible Assets | | 35 000 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 55 000 | | | | | | |
Total Assets Less Current Liabilities | 6 864 691 | 8 804 244 | 5 657 314 | 11 714 434 | 16 958 945 | 18 177 953 | 19 767 146 | 36 663 581 |
Total Borrowings | 3 508 384 | 3 282 991 | 6 700 000 | 6 515 161 | 6 034 613 | 6 461 088 | | |
Total Operating Lease Payments | 24 212 | 25 169 | 211 320 | 58 245 | 60 019 | 6 000 | | |
Trade Creditors Trade Payables | 6 871 | 20 804 | 126 552 | 133 813 | 107 021 | 70 919 | 66 028 | 37 571 |
Trade Debtors Trade Receivables | | 7 616 | 888 | 763 | | 832 | 1 293 | 134 |
Wages Salaries | 1 962 957 | 2 014 744 | 5 033 156 | 6 121 660 | 6 085 324 | 7 478 308 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 1 000 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 90 473 | 127 325 | | |
Provisions Used | | | | | | 256 | 256 | |
Social Security Costs | | | | | 416 207 | 515 877 | | |
Staff Costs Employee Benefits Expense | | | | | 6 592 004 | 8 121 510 | | |