Profit & Loss |
Date of Accounts |
2017-04-30 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 | 2023-04-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 197 | 197 | 197 | 97 | 97 | 97 | 97 |
Current Assets | 384 197 | 384 197 | 384 197 | 384 097 | 384 097 | 384 097 | 384 097 |
Debtors | 384 000 | 384 000 | 384 000 | 384 000 | 384 000 | 384 000 | 384 000 |
Net Assets Liabilities | 2 216 075 | 514 821 | 717 177 | 746 653 | 1 394 627 | -1 416 099 | -69 144 |
Other Debtors | 454 651 | 650 150 | 1 105 686 | 1 205 547 | 1 899 898 | 1 124 016 | 1 323 138 |
Total Inventories | 7 344 | 99 764 | 148 603 | 159 603 | 110 764 | 101 118 | 177 479 |
|
Other Financial Data |
Audit Fees Expenses | 5 249 | 5 381 | 7 491 | 7 685 | 38 000 | 40 000 | 30 000 |
Other Non-audit Services Entity Subsidiaries Fees | 67 614 | 115 153 | 93 017 | 66 813 | 24 632 | 68 366 | 14 785 |
Accrued Liabilities Deferred Income | 1 190 630 | 4 728 511 | 5 996 928 | 5 022 337 | 6 820 913 | 6 517 644 | 8 290 962 |
Accumulated Depreciation Impairment Property Plant Equipment | 660 198 | 1 207 082 | 1 591 839 | 1 881 667 | 224 154 | 249 743 | 261 050 |
Additional Provisions Increase From New Provisions Recognised | | 28 500 | | 14 231 | | -535 430 | 140 378 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 84 388 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 608 703 | 15 | 791 825 | 17 868 | 39 061 | 1 399 |
Administration Support Average Number Employees | 46 | 27 | 20 | 12 | 30 | 18 | 19 |
Administrative Expenses | 3 370 100 | 6 231 915 | 4 616 860 | 2 780 933 | 3 181 549 | 4 071 686 | 2 552 020 |
Amortisation Government Grants | | | | -122 794 | -44 360 | | |
Amounts Owed By Directors | | 88 393 | | | | | |
Amounts Owed By Group Undertakings | 384 000 | 384 000 | 384 000 | 384 000 | 384 000 | 384 000 | 384 000 |
Amounts Owed To Directors | 125 984 | | 30 659 | 67 054 | 57 034 | 37 034 | 158 087 |
Amounts Owed To Group Undertakings | 384 000 | 384 000 | 384 000 | 384 000 | 384 000 | 384 000 | 384 000 |
Applicable Tax Rate | 20 | 19 | 38 | 19 | 19 | 19 | 20 |
Average Number Employees During Period | 159 | 139 | 131 | 82 | 109 | 98 | 123 |
Balances Amounts Owed To Related Parties | | | | | 324 | 2 128 | |
Bank Borrowings Overdrafts | 228 480 | 200 373 | 181 537 | 171 787 | 150 753 | 124 599 | 111 762 |
Bank Overdrafts | | 556 779 | 891 845 | 112 571 | | | |
Cash Cash Equivalents | 355 780 | -555 388 | -891 648 | -111 414 | 2 564 377 | | |
Cash Cash Equivalents Cash Flow Value | 355 780 | -555 388 | -891 648 | -111 414 | 2 564 377 | 376 956 | 1 104 975 |
Cash Receipts From Sales Equity Or Debt Instruments Other Entities Classified As Investing Activities | | | | -80 848 | | | |
Comprehensive Income Expense | 80 000 | 150 000 | -35 423 | -83 140 | 647 974 | -2 676 629 | -119 441 |
Corporation Tax Payable | 159 260 | | 130 263 | 286 964 | 496 133 | 269 003 | 210 057 |
Corporation Tax Recoverable | | 47 144 | | | | | |
Cost Sales | 20 173 319 | 35 156 880 | 22 182 256 | 12 823 035 | 21 600 041 | 20 913 418 | 14 526 584 |
Creditors | 384 000 | 384 000 | 384 000 | 384 000 | 384 000 | 384 000 | 384 000 |
Current Tax For Period | 88 220 | 5 394 | 159 105 | 145 368 | 235 305 | 36 492 | 167 413 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 19 917 | -1 739 | -18 576 | 14 231 | -34 268 | -535 457 | 140 377 |
Deferred Tax Liabilities | 163 704 | 161 965 | 143 389 | 157 620 | 123 352 | -417 346 | -276 968 |
Depreciation Expense Property Plant Equipment | 419 894 | 784 685 | 490 811 | 388 259 | 262 934 | 230 579 | 128 131 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 18 108 | 7 625 | 28 430 | | | 75 315 |
Disposals Property Plant Equipment | | 24 525 | 7 624 | 805 456 | | | 80 854 |
Dividends Paid | 80 000 | | | | | | |
Dividends Paid Classified As Financing Activities | 79 999 | | | | | | |
Dividends Paid On Shares | 80 000 | | | | | | |
Finance Lease Liabilities Present Value Total | 430 562 | 136 321 | 11 123 | 47 378 | | 130 438 | 246 202 |
Finance Lease Payments Owing Minimum Gross | 444 270 | 138 055 | 11 206 | 48 478 | | 130 438 | 246 202 |
Financial Instruments Net Gain Loss Before Tax | | | | 253 448 | -37 236 | -21 316 | 43 396 |
Fixed Assets | 2 553 002 | 2 506 160 | 2 083 791 | 1 762 598 | 1 560 245 | 1 682 896 | 2 001 989 |
Further Revenue Item Component Total Revenue | | 28 907 940 | 13 004 074 | | | | |
Future Finance Charges On Finance Leases | 28 780 | 8 312 | 1 839 | 1 100 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 59 385 | 243 202 | 160 379 | 80 000 | 420 000 | 280 000 | 140 000 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | -50 524 | -94 321 | 1 186 | -81 890 | -178 575 | -20 857 | -119 441 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | | | | 50 000 | |
Gain Loss In Cash Flows From Change In Accrued Items | -286 622 | 3 537 881 | 1 268 417 | -974 591 | 1 798 576 | -303 269 | 1 773 318 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 324 371 | -160 015 | 350 090 | 1 726 008 | 2 282 417 | -1 632 158 | 764 813 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 5 055 | -1 954 510 | -2 400 323 | -447 893 | -2 374 723 | 3 320 137 | -3 100 736 |
Gain Loss In Cash Flows From Change In Inventories | -7 344 | -92 420 | -48 839 | -11 000 | 48 839 | 9 646 | -76 361 |
Gain Loss On Disposals Property Plant Equipment | -1 550 | -63 355 | 1 001 | 80 035 | | | -1 250 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 1 422 | | | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | 80 000 | 150 000 | | | | 50 000 | |
Government Grant Income | | | | 122 794 | 44 360 | | |
Gross Profit Loss | 3 861 282 | 4 364 302 | 5 072 921 | 2 715 997 | 4 247 490 | 4 417 074 | 4 280 861 |
Income Expense Recognised Directly In Equity | -80 000 | | | | | | |
Income From Related Parties | | | 4 741 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | 111 298 | 53 826 | 78 517 | -11 333 | 26 136 | 218 884 | 226 359 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -37 718 | -911 168 | -336 260 | 780 234 | 2 675 791 | -2 187 421 | 728 019 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -18 622 | -110 828 | 49 675 | | | -44 738 | 26 819 |
Increase Decrease In Existing Provisions | | | | | | -5 268 | |
Increase Decrease In Net Debt From Cash Flows | | | | -814 125 | -2 780 337 | 2 306 849 | -470 329 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 784 685 | 9 941 | 49 751 | 198 005 | 25 589 | 11 307 |
Intangible Assets | | | | | | 134 098 | 218 486 |
Intangible Assets Gross Cost | | | | | | 134 098 | 218 486 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 14 547 | 14 011 | 16 678 | 33 164 | 35 766 | 12 181 | 6 661 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 30 726 | 43 732 | 12 546 | 2 922 | 1 199 | 2 993 | 8 028 |
Interest Income On Cash Cash Equivalents | | 5 | | | | | |
Interest Paid Classified As Operating Activities | 49 635 | 57 791 | 29 264 | 40 816 | 82 715 | 43 746 | -20 852 |
Interest Payable Similar Charges Finance Costs | 49 635 | 57 791 | 29 264 | 40 816 | 82 715 | 43 746 | -20 852 |
Interest Received Classified As Operating Activities | | 5 | | 253 923 | | | |
Investments | 3 | 3 | 3 | 103 | 103 | 103 | 103 |
Investments Fixed Assets | 3 | 3 | 3 | 103 | 103 | 103 | 103 |
Investments In Associates | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Investments In Group Undertakings | 3 | 3 | 3 | 103 | 103 | 103 | 103 |
Net Cash Flows From Used In Financing Activities | 196 979 | -426 693 | -242 017 | 88 903 | -60 186 | 119 428 | 257 690 |
Net Cash Flows From Used In Investing Activities | -1 021 850 | -684 226 | -101 678 | -68 921 | -239 156 | -324 088 | -567 913 |
Net Cash Flows From Used In Operating Activities | 787 153 | 199 751 | 7 435 | 760 252 | 2 975 133 | -1 848 663 | 1 038 242 |
Net Cash Generated From Operations | 948 086 | 311 363 | 115 216 | 535 812 | 3 083 984 | -1 720 131 | 1 243 749 |
Net Current Assets Liabilities | 197 | 197 | 197 | 97 | 97 | 97 | 97 |
Net Debt Funds | | | 1 259 366 | 445 241 | -2 335 096 | -28 247 | -498 576 |
Net Deferred Tax Liability Asset | 98 321 | 68 082 | 49 506 | 63 737 | 29 469 | -541 637 | -401 259 |
Number Shares Issued Fully Paid | 200 | 200 | 200 | 200 | 200 | 200 | 200 |
Operating Profit Loss | 491 182 | -1 867 613 | 456 061 | 57 858 | 1 110 301 | -3 205 729 | 1 753 334 |
Other Cash Inflow Outflow Classified As Investing Activities | | -76 226 | -28 927 | | -178 575 | | |
Other Comprehensive Income Expense Net Tax | 29 476 | 116 972 | -34 237 | | -178 575 | 29 143 | -119 441 |
Other Creditors | 261 688 | 17 434 | 9 777 | 1 735 097 | 2 056 055 | 2 019 286 | 2 088 188 |
Other Fee Income | | | | | 9 822 062 | 8 105 758 | 6 018 382 |
Other Finance Costs | 435 | 48 | 40 | 4 730 | 8 514 | 7 256 | 7 855 |
Other Finance Income | | | | 475 | | | |
Other Interest Receivable Similar Income Finance Income | | 5 | | 253 923 | | | |
Other Operating Income Format1 | | | | 122 794 | 44 360 | | 24 493 |
Other Remaining Operating Income | | | | | | | 24 493 |
Other Revenue | | | 13 004 074 | 4 251 922 | 9 822 062 | | |
Other Taxation Social Security Payable | 775 246 | 661 834 | 834 131 | 1 089 529 | 1 535 126 | 617 816 | 544 930 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -263 212 | 329 568 | 197 744 | 88 685 | 47 378 | -161 675 | -149 195 |
Payments To Related Parties | | 4 506 | 4 741 | 2 044 | 2 195 | | |
Pension Costs Defined Contribution Plan | 157 002 | 195 671 | 112 093 | 88 870 | 93 578 | 130 454 | 82 327 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 157 002 | 195 671 | 112 093 | 88 870 | 93 578 | 130 454 | 82 327 |
Prepayments Accrued Income | 69 959 | 394 380 | 357 148 | 1 221 886 | 193 896 | 258 142 | 263 279 |
Proceeds From Borrowings Classified As Financing Activities | 13 766 | -97 125 | -44 273 | 54 794 | -57 168 | -42 247 | 108 495 |
Proceeds From Government Grants Classified As Financing Activities | | | | 122 794 | 44 360 | | |
Proceeds From Sales Property Plant Equipment | 1 801 | 703 | 1 000 | 803 752 | | | 4 289 |
Production Average Number Employees | 100 | 110 | 105 | 66 | 73 | 75 | 100 |
Profit Loss | 80 000 | -1 818 226 | 236 593 | 111 366 | 826 549 | -2 839 869 | 1 466 396 |
Profit Loss On Ordinary Activities Before Tax | 441 547 | -1 925 399 | 426 797 | 270 965 | 1 027 586 | -3 249 475 | 1 774 186 |
Property Plant Equipment Gross Cost | 3 697 618 | 4 366 293 | 950 000 | 950 000 | 300 456 | 339 517 | 340 916 |
Provisions | 163 704 | 161 965 | 143 389 | 157 620 | 123 352 | -417 346 | -276 968 |
Purchase Intangible Assets | | | | | | 134 098 | 218 484 |
Purchase Property Plant Equipment | 929 427 | 608 703 | 73 751 | 791 825 | 60 581 | 303 230 | 234 277 |
Raw Materials | 7 344 | 99 764 | 148 603 | 159 603 | 110 764 | 101 118 | 177 479 |
Revenue From Construction Contracts | 9 038 775 | 10 613 242 | 14 251 103 | 11 287 110 | 16 025 469 | 17 224 734 | 12 789 063 |
Social Security Costs | 502 874 | 773 374 | 451 605 | 340 960 | 477 714 | 615 844 | 337 745 |
Staff Costs Employee Benefits Expense | 5 059 329 | 7 523 720 | 4 908 295 | 3 722 739 | 3 968 428 | 5 649 824 | 3 449 652 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 163 704 | 161 965 | 143 389 | 157 620 | 123 352 | -417 346 | -276 968 |
Tax Expense Credit Applicable Tax Rate | 92 129 | 31 949 | 179 111 | 35 225 | 221 003 | -617 400 | 354 837 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | -36 175 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -1 476 | 1 945 | 15 493 | 65 906 | 8 397 | 3 912 | 3 596 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 13 504 | | 11 036 | 6 066 | 5 905 | 11 823 | 8 309 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | -46 535 | 38 171 | | | |
Tax Increase Decrease From Other Short-term Timing Differences | | -1 739 | -18 576 | 14 231 | -34 268 | -9 500 | 140 377 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 89 515 | -107 173 | 190 204 | 159 599 | 201 037 | -543 703 | 307 790 |
Total Assets Less Current Liabilities | 200 | 200 | 200 | 200 | 200 | 200 | 200 |
Total Current Tax Expense Credit | 69 598 | -105 434 | 208 780 | 145 368 | 235 305 | -8 246 | 167 413 |
Total Increase Decrease From Revaluations Property Plant Equipment | | 150 000 | | | | 50 000 | |
Trade Creditors Trade Payables | 3 082 579 | 3 328 175 | 3 549 105 | 2 284 115 | 3 812 046 | 2 988 010 | 3 970 905 |
Trade Debtors Trade Receivables | 5 528 299 | 6 827 352 | 8 944 908 | 8 428 202 | 11 136 564 | 8 528 063 | 11 424 540 |
Turnover Revenue | 24 034 601 | 25 528 449 | 9 683 620 | 15 539 032 | 22 612 131 | 25 330 492 | 18 807 445 |
Unused Provision Reversed | | 30 239 | 18 576 | | 34 268 | | |
Wages Salaries | 4 399 453 | 6 554 675 | 4 344 597 | 3 292 909 | 3 397 136 | 5 021 582 | 3 029 580 |
Advances Credits Directors | 125 984 | 88 393 | 30 659 | 67 054 | 57 034 | 37 034 | |
Advances Credits Made In Period Directors | 42 019 | 214 377 | | | | | |
Advances Credits Repaid In Period Directors | | | 119 052 | 36 395 | 10 020 | | |
Director Remuneration | 80 000 | 103 809 | 244 346 | 125 000 | 169 952 | 341 472 | 173 356 |