Profit & Loss |
Date of Accounts |
2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 75 852 | 220 112 | 65 095 | 15 635 | 4 840 | 669 417 |
Current Assets | 2 598 746 | 3 571 401 | 5 278 578 | 7 066 144 | 8 111 899 | 5 644 597 |
Debtors | 2 489 494 | 3 089 354 | 4 771 992 | 6 555 872 | 7 605 572 | 4 315 566 |
Net Assets Liabilities | -387 116 | 288 661 | 1 297 866 | 617 145 | 130 584 | -752 190 |
Other Debtors | 50 000 | 204 313 | 88 519 | 76 086 | 77 094 | 73 080 |
Property Plant Equipment | 6 746 638 | 6 074 444 | 5 513 798 | 4 802 549 | 4 325 981 | 3 594 196 |
Total Inventories | 33 400 | 261 935 | 441 491 | 494 637 | 501 487 | |
|
Other Financial Data |
Audit Fees Expenses | 16 000 | 15 750 | 16 500 | 17 000 | 25 000 | |
Accrued Liabilities Deferred Income | 1 088 349 | 609 647 | 530 782 | 731 911 | 808 938 | 1 076 313 |
Accumulated Amortisation Impairment Intangible Assets | 751 | 751 | 751 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 071 616 | 1 854 832 | 2 624 055 | 3 240 978 | 3 786 280 | 4 623 083 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 154 822 | 242 577 | 102 192 | 68 734 | 105 018 |
Administrative Expenses | 3 563 382 | 3 751 028 | 5 286 233 | 4 571 560 | 4 204 379 | 6 041 112 |
Amounts Owed By Group Undertakings | | 83 595 | 1 093 892 | 2 787 874 | 3 234 607 | |
Amounts Owed To Group Undertakings | | | | | | 4 043 449 |
Average Number Employees During Period | 232 | 264 | 264 | 329 | 333 | 276 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 5 617 082 | 5 027 106 | 4 437 129 | 3 847 153 | 3 453 835 | 2 954 517 |
Cash Cash Equivalents Cash Flow Value | | | 65 095 | 15 635 | 4 840 | 669 417 |
Comprehensive Income Expense | -863 248 | 675 777 | 1 009 205 | | | |
Corporation Tax Payable | | | 121 476 | 139 826 | 139 826 | |
Corporation Tax Recoverable | 170 000 | 170 000 | | | | |
Cost Sales | 15 961 992 | 19 222 730 | 21 287 933 | 27 168 779 | 18 296 821 | 24 983 798 |
Creditors | 4 501 572 | 3 608 144 | 2 832 932 | 2 308 018 | 1 890 838 | 1 146 534 |
Current Tax For Period | | | 121 476 | 18 350 | | |
Deferred Tax Asset Debtors | 173 500 | 55 375 | | | | 307 936 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -13 000 | 201 951 | 97 965 | 98 676 | -167 283 | -237 077 |
Depreciation Expense Property Plant Equipment | 282 682 | 589 977 | 211 989 | 223 464 | 151 984 | |
Depreciation Impairment Expense Property Plant Equipment | | | | 813 441 | 545 302 | 836 803 |
Dividends Paid | 213 271 | | | | | |
Dividends Paid On Shares Interim | 213 271 | | | | | |
Finance Lease Liabilities Present Value Total | 5 179 789 | 4 383 358 | 3 608 144 | 3 083 232 | 2 618 130 | 1 927 117 |
Finance Lease Payments Owing Minimum Gross | 6 054 830 | 5 177 322 | 4 262 077 | 3 642 756 | 3 038 679 | 2 271 270 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 98 676 | -167 283 | -237 077 |
Future Finance Charges On Finance Leases | 875 041 | 793 964 | 653 933 | 559 524 | 420 549 | 344 153 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 474 602 | 2 928 522 | 2 315 165 | 1 661 291 | 1 723 509 | 1 109 136 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -3 072 | -942 | -1 448 | -15 178 | | -351 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -1 133 472 | -2 631 230 | 651 974 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 1 783 880 | 1 049 699 | -3 597 942 |
Gain Loss In Cash Flows From Change In Inventories | | | | 53 146 | 6 850 | 158 127 |
Gain Loss On Disposals Property Plant Equipment | | -1 364 | 744 | | | |
Gross Profit Loss | 2 599 137 | 5 160 141 | 7 028 240 | 4 206 221 | 3 637 277 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -120 960 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 10 795 | -664 577 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 180 042 | | -1 216 | | | -18 866 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 825 226 | 801 966 | 813 441 | 545 302 | 836 803 |
Intangible Assets Gross Cost | 751 | 751 | 751 | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 27 607 | -727 | 532 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 55 988 | 118 847 | 140 065 | -47 224 | 100 341 | |
Interest Paid Classified As Operating Activities | | | | | -100 674 | -436 561 |
Interest Paid To Group Undertakings | | 413 265 | 373 980 | 252 160 | 333 | 229 302 |
Interest Payable Similar Charges Finance Costs | 83 595 | 531 385 | 514 577 | 204 936 | 100 674 | 436 561 |
Net Cash Flows From Used In Operating Activities | | | | 453 808 | -1 466 138 | |
Net Cash Generated From Operations | | | | 248 872 | -1 566 812 | |
Net Current Assets Liabilities | -1 982 687 | -1 863 313 | -1 026 084 | -1 421 794 | -2 016 250 | -2 840 684 |
Net Interest Paid Received Classified As Operating Activities | | | | -204 936 | -100 674 | |
Operating Profit Loss | -962 611 | 1 409 113 | 1 742 007 | -358 759 | -553 170 | |
Other Creditors | 291 074 | 1 126 508 | 288 525 | 19 537 | 47 168 | 44 727 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | 751 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 42 010 | 32 743 | 196 518 | | |
Other Disposals Intangible Assets | | | | 751 | | |
Other Disposals Property Plant Equipment | | 43 800 | 34 000 | 196 518 | | |
Other Operating Income Format1 | 1 634 | | | 6 580 | 13 932 | 2 513 |
Other Remaining Borrowings | | | 816 004 | 1 847 456 | 904 359 | |
Other Taxation Social Security Payable | 583 446 | 603 071 | 1 237 245 | 1 124 218 | 2 797 316 | 929 372 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -524 912 | -465 102 | -691 013 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 173 191 | 133 845 | 174 926 | 200 351 | 161 656 | 237 493 |
Prepayments Accrued Income | 34 740 | 455 761 | 721 439 | 496 790 | 1 432 560 | 332 583 |
Profit Loss | -863 248 | 675 777 | 1 009 205 | -680 721 | -486 561 | -882 774 |
Profit Loss On Ordinary Activities Before Tax | -1 046 206 | 877 728 | 1 227 430 | -563 695 | -653 844 | -1 138 717 |
Property Plant Equipment Gross Cost | 7 818 254 | 7 929 276 | 8 137 853 | 8 043 527 | 8 112 261 | 8 217 279 |
Provisions | 649 495 | 314 326 | | | | |
Provisions For Liabilities Balance Sheet Subtotal | 649 495 | 314 326 | | | | |
Purchase Property Plant Equipment | | | | -102 192 | -68 734 | -105 018 |
Raw Materials Consumables | 33 400 | 261 935 | 441 491 | 494 637 | 501 487 | |
Repayments Borrowings Classified As Financing Activities | | | | 1 031 452 | -943 097 | -904 359 |
Social Security Costs | 549 212 | 516 499 | 595 015 | 687 274 | 577 845 | |
Staff Costs Employee Benefits Expense | 6 065 414 | 6 516 523 | 6 940 310 | 8 563 848 | 6 957 105 | 9 605 930 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 230 500 | 314 326 | 356 916 | 455 592 | 288 309 | 359 168 |
Tax Decrease From Utilisation Tax Losses | | 9 811 | 12 839 | | | |
Tax Expense Credit Applicable Tax Rate | -198 779 | 166 768 | 233 212 | -107 102 | -124 230 | -233 779 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -160 280 | 29 209 | -1 247 | 122 692 | 15 624 | 46 912 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | -8 720 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 4 779 | 15 785 | 315 | 2 760 | 4 808 | 18 655 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 103 798 | 168 212 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -182 958 | 201 951 | 218 225 | 117 026 | -167 283 | -255 943 |
Total Assets Less Current Liabilities | 4 763 951 | 4 211 131 | 4 487 714 | 3 380 755 | 2 309 731 | 753 512 |
Total Borrowings | | | 816 004 | 1 847 456 | 904 359 | |
Total Current Tax Expense Credit | | | 120 260 | 18 350 | | |
Total Operating Lease Payments | 22 388 | 23 228 | 27 272 | 217 346 | 135 005 | |
Trade Creditors Trade Payables | 1 940 347 | 2 320 274 | 2 535 418 | 3 849 776 | 4 703 250 | 1 610 837 |
Trade Debtors Trade Receivables | 2 061 254 | 2 120 310 | 2 868 142 | 3 195 122 | 2 861 311 | 3 601 967 |
Turnover Revenue | 18 561 129 | 24 382 871 | 28 316 173 | 31 375 000 | 21 934 098 | |
Wages Salaries | 5 343 011 | 5 866 179 | 6 170 369 | 7 676 223 | 6 217 604 | 8 533 268 |
Company Contributions To Defined Benefit Plans Directors | 150 | | | | | |
Director Remuneration | | 54 824 | 24 000 | 24 000 | 6 500 | |
Director Remuneration Benefits Including Payments To Third Parties | 177 979 | 54 824 | | | | |