Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 43 228 | 114 361 | 298 781 | 876 049 |
Current Assets | 3 963 382 | 3 139 851 | 2 667 517 | 3 110 411 | 3 481 020 | 4 056 657 |
Debtors | 3 909 071 | 3 088 740 | 2 581 005 | 2 964 392 | 3 129 655 | 3 089 455 |
Net Assets Liabilities | 235 217 | -1 782 719 | 359 795 | 905 891 | 2 015 851 | 3 056 856 |
Other Debtors | 162 746 | 1 978 | 1 978 | | | |
Property Plant Equipment | 2 273 165 | 1 471 669 | 883 014 | 1 143 026 | 2 660 461 | 3 337 271 |
Total Inventories | 54 311 | 51 111 | 43 284 | 31 658 | 52 584 | 91 153 |
|
Other Financial Data |
Audit Fees Expenses | 28 753 | 28 110 | 14 290 | 12 000 | 12 000 | 12 348 |
Director Remuneration | 95 797 | 82 083 | 60 000 | 36 250 | 12 500 | 12 500 |
Amount Specific Advance Or Credit Directors | | | | 127 620 | 84 453 | 173 884 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 212 073 | 92 431 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 127 620 | | 3 000 |
Dividend Recommended By Directors | | | | 44 900 | 87 900 | 116 500 |
Accrued Liabilities | 197 823 | 177 628 | 124 986 | 92 113 | 119 035 | 168 145 |
Accumulated Amortisation Impairment Intangible Assets | 34 172 | 172 033 | 192 084 | 278 218 | 364 352 | 450 486 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 093 125 | 2 244 316 | 2 086 856 | 2 259 987 | 2 310 341 | 2 175 570 |
Administrative Expenses | 1 927 585 | 3 772 031 | 2 673 770 | 2 897 711 | 2 679 991 | 2 800 076 |
Amortisation Expense Intangible Assets | 8 000 | 137 861 | 20 051 | 86 134 | 86 134 | 86 134 |
Amounts Owed By Group Undertakings | 469 936 | 126 078 | 104 348 | | | |
Amounts Owed To Group Undertakings | 190 469 | | | | | |
Average Number Employees During Period | 159 | 117 | 65 | 69 | 67 | 65 |
Bank Borrowings Overdrafts | 28 283 | 24 336 | 250 | | | |
Bank Overdrafts | 28 283 | 24 336 | 250 | | | |
Bills Exchange Payable | 1 999 780 | 1 910 230 | 1 540 439 | 1 038 820 | 1 217 789 | |
Comprehensive Income Expense | 190 867 | -2 017 936 | 2 142 514 | 590 996 | 1 197 860 | 1 157 505 |
Cost Sales | 4 953 784 | 5 511 612 | 6 755 877 | 7 112 732 | 8 808 849 | 8 779 889 |
Creditors | 850 881 | 2 951 733 | 35 362 | 538 741 | 1 240 141 | 1 679 438 |
Deferred Tax Liabilities | 70 018 | 70 018 | 118 160 | 115 981 | 410 169 | 829 669 |
Depreciation Expense Property Plant Equipment | 319 084 | 502 348 | 520 433 | 449 900 | 173 528 | 132 976 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 351 157 | 677 893 | 276 769 | 478 659 | 887 378 |
Disposals Property Plant Equipment | | 680 019 | 867 588 | 367 076 | 815 080 | 1 337 709 |
Distribution Costs | 2 536 720 | 2 466 823 | 1 502 678 | | | |
Finance Lease Liabilities Present Value Total | 850 881 | 559 190 | 35 362 | 459 143 | 554 338 | 875 429 |
Fixed Assets | 3 104 330 | 2 160 973 | 1 552 267 | 1 726 145 | 3 157 446 | 3 748 122 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | 60 | | | | | |
Further Item Interest Expense Component Total Interest Expense | 64 | | 163 351 | 108 466 | 53 723 | 34 819 |
Gain Loss On Disposals Property Plant Equipment | 11 275 | -66 407 | 41 012 | 10 159 | 103 512 | 214 863 |
Gross Profit Loss | 4 645 023 | 4 445 455 | 3 399 794 | 3 785 804 | 4 132 090 | 4 466 924 |
Increase From Amortisation Charge For Year Intangible Assets | | 137 861 | 20 051 | 86 134 | 86 134 | 86 134 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 502 348 | 520 433 | 449 900 | 529 013 | 752 607 |
Intangible Assets | 827 165 | 689 304 | 669 253 | 583 119 | 496 985 | 410 851 |
Intangible Assets Gross Cost | 861 337 | 861 337 | 861 337 | 861 337 | 861 337 | |
Interest Expense On Bank Overdrafts | | 67 636 | 22 720 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 55 938 | 152 901 | 86 136 | 122 053 | 88 104 | 85 758 |
Interest Payable Similar Charges Finance Costs | 56 002 | 220 537 | 272 207 | 230 519 | 156 333 | 130 854 |
Investments Fixed Assets | 4 000 | | | | | |
Investments In Group Undertakings | 4 000 | -4 000 | | | | |
Issue Equity Instruments | 299 950 | | | | | |
Merchandise | 54 311 | 51 111 | 43 284 | 31 658 | 52 584 | 91 153 |
Net Current Assets Liabilities | -1 900 072 | -873 799 | -1 038 950 | -76 312 | 508 715 | 1 817 841 |
Number Shares Issued Fully Paid | | 300 000 | 300 000 | 300 000 | 300 000 | 300 000 |
Operating Profit Loss | 246 809 | -1 793 399 | 2 576 266 | 888 093 | 1 538 824 | 1 666 848 |
Other Comprehensive Income Expense Net Tax | 60 | | | | | |
Other Creditors | 26 571 | 6 411 | 598 880 | 10 259 | | |
Other Operating Income Format1 | 66 091 | | 1 850 242 | 173 690 | 86 725 | |
Other Taxation Social Security Payable | 447 980 | 266 810 | 175 725 | 496 011 | 367 645 | 196 557 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 40 016 | 53 860 | 68 871 | 111 430 | 94 076 | 100 140 |
Prepayments | 436 170 | 351 620 | 373 055 | 534 954 | 297 750 | 257 660 |
Profit Loss | 190 807 | -2 017 936 | 2 142 514 | 590 996 | 1 197 860 | 1 157 505 |
Profit Loss On Ordinary Activities Before Tax | 190 807 | -2 017 936 | 2 304 059 | 657 574 | 1 382 491 | 1 536 486 |
Property Plant Equipment Gross Cost | 4 366 290 | 3 715 985 | 2 969 870 | 3 403 013 | 4 970 802 | 5 512 841 |
Provisions | 118 160 | 118 160 | 118 160 | 115 981 | 410 169 | 829 669 |
Provisions For Liabilities Balance Sheet Subtotal | 118 160 | 118 160 | 118 160 | 115 981 | 410 169 | 829 669 |
Social Security Costs | 201 343 | 238 524 | 201 724 | 203 125 | 218 406 | 246 483 |
Staff Costs Employee Benefits Expense | 2 675 156 | 3 204 228 | 2 270 938 | 2 385 095 | 2 551 030 | 2 733 860 |
Total Additions Including From Business Combinations Property Plant Equipment | | 29 714 | 121 473 | 800 219 | 2 382 869 | 1 879 748 |
Total Assets Less Current Liabilities | 1 204 258 | 1 287 174 | 513 317 | 1 649 833 | 3 666 161 | 5 565 963 |
Total Borrowings | | 2 310 230 | 1 540 439 | 1 986 704 | 3 012 268 | 2 554 867 |
Total Operating Lease Payments | 505 718 | 794 252 | 654 850 | 664 400 | 677 233 | 686 400 |
Trade Creditors Trade Payables | 1 862 882 | 667 847 | 688 293 | 929 765 | 788 434 | 993 258 |
Trade Debtors Trade Receivables | 2 840 219 | 2 609 064 | 2 101 624 | 2 429 438 | 2 627 464 | 2 435 880 |
Turnover Revenue | 9 598 807 | 9 957 067 | 10 155 671 | 10 898 536 | 12 940 939 | 13 246 813 |
Wages Salaries | 2 433 797 | 2 911 844 | 2 000 343 | 2 070 540 | 2 238 548 | 2 387 237 |
Accrued Income | | | | 108 090 | 119 988 | 148 067 |
Accrued Liabilities Deferred Income | | | | -108 090 | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | 419 500 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | -2 179 | 294 188 | |
Applicable Tax Rate | | | | | 19 | 19 |
Capital Commitments | | | | | 352 664 | 213 859 |
Cash Cash Equivalents Cash Flow Value | | | | 114 361 | 298 781 | |
Corporation Tax Payable | | | 161 545 | 230 302 | -74 936 | 5 427 |
Current Tax For Period | | | 161 545 | 68 757 | -109 557 | -40 519 |
Depreciation Amortisation Expense | | | | 536 035 | 615 146 | 837 137 |
Dividend Per Share Final | | | | 44 900 | 87 900 | 2 533 |
Dividends Paid | | | | 44 900 | 87 900 | 116 500 |
Dividends Paid Classified As Financing Activities | | | | -44 900 | -87 900 | -116 500 |
Dividends Paid On Shares Final | | | | 44 900 | 87 900 | 116 500 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 664 667 | 675 000 | 675 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -59 736 | -253 034 | 82 846 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -595 825 | 27 280 | 129 632 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | 10 159 | 103 512 | 214 863 |
Income From Related Parties | | | 72 942 | 45 253 | 62 698 | 64 699 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -195 681 | 120 882 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 71 383 | 184 420 | 577 268 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -109 557 | -45 946 |
Increase Decrease In Property Plant Equipment | | | | | 1 796 112 | 71 233 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | -11 626 | 20 926 | 38 569 |
Interest Paid Classified As Operating Activities | | | | -108 466 | -68 229 | -45 096 |
Loans Owed By Related Parties | | | 141 888 | 21 267 | 4 072 | 5 772 |
Loans Owed To Related Parties | | | -147 278 | -32 762 | -54 069 | -237 689 |
Net Cash Flows From Used In Financing Activities | | | | -231 621 | -675 592 | 661 729 |
Net Cash Flows From Used In Investing Activities | | | | 699 753 | 1 942 936 | 1 214 062 |
Net Cash Flows From Used In Operating Activities | | | | -539 515 | -1 451 764 | -2 453 059 |
Net Cash Generated From Operations | | | | -770 034 | -1 803 778 | -2 463 031 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -492 |
Other Deferred Tax Expense Credit | | | | -2 179 | 294 188 | 419 500 |
Other Interest Receivable Similar Income Finance Income | | | | | | 492 |
Other Remaining Borrowings | | | | 50 000 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | 496 173 | 846 595 | 760 388 |
Payments To Related Parties | | | 592 352 | 381 553 | 472 095 | 537 102 |
Proceeds From Borrowings Classified As Financing Activities | | | | -50 000 | 50 000 | |
Proceeds From Sales Property Plant Equipment | | | | -100 466 | -439 933 | -665 194 |
Provisions For Amounts Owed By Related Parties | | | -20 536 | -10 800 | -12 600 | |
Purchase Property Plant Equipment | | | | -800 219 | -2 382 869 | -1 879 748 |
Repayments Borrowings Classified As Financing Activities | | | | -397 272 | 178 970 | -1 216 185 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | -570 |
Tax Expense Credit Applicable Tax Rate | | | | | 262 673 | 291 932 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -263 028 | -305 703 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 355 | 18 628 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 161 545 | 66 578 | 184 631 | 378 981 |