Profit & Loss |
Date of Accounts |
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 | 1 383 | 350 | 155 938 | 52 | 168 | 4 | 1 015 |
Current Assets | 5 059 764 | 6 356 307 | 6 473 911 | 8 151 980 | 6 971 306 | 9 548 210 | 8 880 638 |
Debtors | 578 588 | 719 855 | 840 525 | 1 050 891 | 859 779 | 798 613 | 1 069 710 |
Net Assets Liabilities | 1 721 329 | 2 178 475 | 2 667 729 | 3 769 836 | 4 079 287 | 4 581 803 | 5 258 687 |
Other Debtors | 34 406 | 19 000 | 1 493 | | 154 | | 7 589 |
Property Plant Equipment | 1 540 027 | 1 499 057 | 1 571 783 | 2 240 188 | 2 295 384 | 2 324 137 | 2 322 028 |
Total Inventories | 4 479 793 | 5 636 102 | 5 477 448 | 7 101 037 | 6 111 359 | 8 749 593 | 7 809 913 |
|
Other Financial Data |
Audit Fees Expenses | 9 000 | 12 000 | 13 500 | 14 705 | 18 240 | 20 375 | 31 000 |
Company Contributions To Money Purchase Plans Directors | 5 004 | 5 004 | 5 004 | 5 004 | 5 004 | 5 944 | 6 314 |
Director Remuneration | | | 4 480 | 4 900 | 17 256 | 56 380 | 85 627 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities | 42 077 | 57 280 | 56 898 | 59 091 | 88 446 | 51 272 | 93 522 |
Accumulated Depreciation Impairment Property Plant Equipment | 417 302 | 470 252 | 528 776 | 568 965 | 718 763 | 871 558 | 1 014 949 |
Additional Provisions Increase From New Provisions Recognised | | 5 818 | 10 875 | 170 324 | 14 763 | | -9 185 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | 730 976 | 718 825 | 21 256 | 11 422 | 2 610 | 705 |
Administrative Expenses | 4 328 807 | 5 449 094 | 6 581 678 | 7 816 734 | 5 596 897 | 5 033 217 | 5 428 192 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 39 | 51 | 63 | 75 | 64 | 47 | 48 |
Bank Borrowings | 1 578 810 | 1 902 004 | 1 756 548 | 2 022 948 | 1 856 489 | 1 590 076 | 143 183 |
Bank Borrowings Overdrafts | 2 025 461 | 2 472 963 | 1 756 548 | 2 222 385 | 2 817 312 | 36 281 | 1 478 076 |
Bank Overdrafts | 446 651 | 570 959 | | 199 437 | 960 823 | 762 536 | 821 188 |
Cash Cash Equivalents Cash Flow Value | -445 268 | -570 609 | | -199 385 | -960 655 | -762 532 | -820 173 |
Comprehensive Income Expense | 726 753 | 632 146 | 1 234 254 | 1 812 107 | 892 195 | 1 310 016 | 1 447 216 |
Corporation Tax Payable | 191 660 | 179 324 | 313 141 | 254 723 | 351 553 | 440 394 | 374 566 |
Cost Sales | 28 490 486 | 32 856 188 | 40 051 130 | 41 864 491 | 28 459 128 | 30 820 582 | 34 340 390 |
Creditors | 125 833 | 274 833 | 87 402 | 91 783 | 20 879 | 36 281 | 1 536 632 |
Current Tax For Period | 191 660 | 179 324 | 288 817 | 309 854 | 241 018 | 345 130 | 340 577 |
Depreciation Amortisation Expense | 53 231 | 52 950 | 58 573 | 232 515 | 149 798 | 152 795 | 152 321 |
Depreciation Expense Property Plant Equipment | 53 231 | 52 950 | 58 524 | 232 515 | 149 798 | 152 795 | 146 107 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 192 326 | | | 8 930 |
Disposals Property Plant Equipment | | | | 264 308 | | 764 | 18 001 |
Dividends Paid | 256 000 | 175 000 | 745 000 | 710 000 | 582 744 | 807 500 | 770 332 |
Dividends Paid Classified As Financing Activities | -256 000 | -175 000 | -745 000 | -710 000 | -582 744 | -807 500 | -770 332 |
Dividends Paid On Shares | 256 000 | 175 000 | 745 000 | 710 000 | 582 744 | 807 500 | 770 332 |
Dividends Paid On Shares Final | 100 000 | 50 000 | 10 000 | 75 000 | 85 000 | 130 000 | |
Dividends Paid On Shares Interim | 156 000 | 125 000 | 87 500 | 190 000 | 141 372 | 200 000 | 203 580 |
Finance Lease Liabilities Present Value Total | 125 833 | 274 833 | 87 402 | 91 783 | 73 412 | 17 400 | 26 025 |
Fixed Assets | 4 179 690 | 4 869 696 | 5 661 247 | 5 965 554 | 6 005 622 | 5 861 397 | 5 990 868 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 8 437 | 7 363 | 126 996 | 125 857 | 124 719 | 124 719 | 64 719 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 769 251 | 984 065 | 1 142 147 | 196 931 | -2 087 178 | 2 254 304 | -1 123 248 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -247 659 | -141 267 | -120 670 | -29 537 | 309 313 | -43 349 | -9 597 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | -71 982 | | | 4 721 |
Gain Loss On Disposals Property Plant Equipment | | | | -71 982 | | | 4 721 |
Gross Profit Loss | 4 560 031 | 5 241 379 | 6 715 308 | 8 156 171 | 5 334 238 | 5 389 931 | 7 240 139 |
Income Taxes Paid Refund Classified As Operating Activities | -196 419 | -191 660 | -155 000 | -313 140 | -144 188 | -256 289 | -347 137 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | 396 979 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -122 629 | -125 341 | 726 547 | -355 323 | -761 270 | 198 123 | -57 641 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 1 339 604 | 1 156 309 | -158 654 | 1 623 589 | -989 678 | 2 638 234 | -939 680 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 52 950 | 58 524 | 232 515 | 149 798 | 152 795 | 152 321 |
Interest Expense On Bank Loans Similar Borrowings | 340 014 | 453 641 | 567 733 | 77 721 | 80 001 | 63 038 | 37 273 |
Interest Expense On Bank Overdrafts | 21 687 | 30 128 | 24 779 | 15 944 | 27 243 | 34 009 | 50 888 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 12 306 | 17 192 | 16 636 | 17 038 | 16 429 | -3 168 | 4 445 |
Interest Paid Classified As Operating Activities | -361 701 | -483 769 | -592 512 | -93 665 | -107 244 | -97 047 | -88 161 |
Interest Payable Similar Charges Finance Costs | 374 007 | 500 961 | 609 148 | 110 703 | 123 673 | 93 879 | 92 606 |
Investment Property | 2 557 850 | 3 288 826 | 4 007 651 | 3 661 556 | 3 672 978 | 3 500 000 | 3 500 705 |
Investment Property Fair Value Model | 2 557 850 | 3 288 826 | 4 007 651 | 3 661 556 | 3 672 978 | 3 500 000 | 3 500 705 |
Investments Fixed Assets | 81 813 | 81 813 | 81 813 | 63 810 | 37 260 | 37 260 | 168 135 |
Merchandise | 4 479 793 | 5 636 102 | 5 477 448 | 7 101 037 | 6 111 359 | 8 749 593 | 7 809 913 |
Net Cash Flows From Used In Financing Activities | 510 953 | -252 548 | 1 041 028 | 586 163 | 936 803 | 1 010 008 | 969 749 |
Net Cash Flows From Used In Investing Activities | 572 957 | 742 956 | 850 075 | 529 850 | 216 416 | 184 158 | 277 071 |
Net Cash Flows From Used In Operating Activities | -961 281 | -365 067 | -2 617 650 | -760 690 | -391 949 | -1 392 289 | -1 189 179 |
Net Cash Generated From Operations | -1 531 707 | -1 057 688 | -3 381 798 | -1 184 533 | -659 810 | -1 742 457 | -1 628 922 |
Net Current Assets Liabilities | -2 316 707 | -2 394 749 | -2 873 602 | -1 901 097 | -1 687 855 | -1 007 384 | 1 607 736 |
Net Interest Received Paid Classified As Investing Activities | -1 804 | | | | | | |
Number Shares Issued Fully Paid | | 5 | 5 | 5 | 5 | 5 | 5 |
Operating Profit Loss | 1 296 488 | 1 318 249 | 2 143 094 | 2 347 856 | 1 271 649 | 1 767 353 | 1 811 947 |
Other Creditors | 285 370 | 115 890 | 138 224 | 143 478 | 59 690 | 113 721 | 99 172 |
Other Deferred Tax Expense Credit | 5 872 | 5 818 | 10 875 | 170 324 | 14 763 | 18 328 | -9 184 |
Other Interest Receivable Similar Income Finance Income | 1 804 | | | | | | |
Other Investments Other Than Loans | 81 813 | 81 813 | 81 813 | 63 810 | -26 550 | 37 260 | 168 135 |
Other Operating Income Format1 | 1 065 264 | 1 525 964 | 2 009 464 | 2 008 419 | 1 534 308 | 1 410 639 | |
Other Taxation Social Security Payable | 35 250 | 39 762 | 75 388 | 85 487 | 49 838 | 56 810 | 60 017 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -39 792 | -25 000 | -148 257 | -55 215 | -69 399 | -76 891 | -36 920 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 8 157 | 15 031 | 26 951 | 52 145 | 46 778 | 42 203 | 47 541 |
Prepayments | 62 666 | 84 644 | 106 824 | 116 983 | 144 876 | 159 313 | 202 053 |
Proceeds From Borrowings Classified As Financing Activities | | -600 000 | | -500 000 | -50 000 | | -1 600 000 |
Profit Loss | 726 753 | 632 146 | 1 234 254 | 1 812 107 | 892 195 | 1 310 016 | 1 447 216 |
Profit Loss On Ordinary Activities Before Tax | 924 285 | 817 288 | 1 533 946 | 2 237 153 | 1 147 976 | 1 673 474 | 1 719 341 |
Property Plant Equipment Gross Cost | 1 957 329 | 1 969 309 | 2 100 559 | 2 809 153 | 3 014 147 | 3 195 695 | 3 336 977 |
Provisions | 15 821 | 21 639 | 32 514 | 202 838 | 217 601 | 714 000 | 576 541 |
Provisions For Liabilities Balance Sheet Subtotal | 15 821 | 21 639 | 32 514 | 202 838 | 217 601 | 235 929 | 803 285 |
Purchase Investment Properties | -432 675 | -730 976 | -718 825 | -21 256 | -11 422 | -2 610 | -705 |
Purchase Property Plant Equipment | -142 086 | -11 980 | -131 250 | -508 594 | -204 994 | -182 312 | -159 283 |
Repayments Borrowings Classified As Financing Activities | -191 308 | -276 806 | -145 505 | -233 600 | -216 459 | -230 132 | -1 605 097 |
Staff Costs Employee Benefits Expense | 1 161 741 | 1 723 625 | 2 382 867 | 3 304 803 | 2 462 113 | 1 983 611 | 2 307 691 |
Tax Expense Credit Applicable Tax Rate | 184 857 | 155 285 | 291 450 | 425 059 | 218 115 | 317 960 | 326 675 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 3 910 | 3 020 | -8 352 | -20 553 | 9 563 | -16 015 | 4 577 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 893 | 18 065 | 5 719 | 47 092 | 13 340 | 9 823 | 2 345 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 197 532 | 185 142 | 299 692 | 425 046 | 255 781 | 363 458 | 272 125 |
Total Additions Including From Business Combinations Property Plant Equipment | | 11 980 | 131 250 | 575 923 | 204 994 | 182 312 | 159 283 |
Total Assets Less Current Liabilities | 1 862 983 | 2 474 947 | 2 787 645 | 4 064 457 | 4 317 767 | 4 854 013 | 7 598 604 |
Total Borrowings | 6 041 257 | 7 115 741 | 6 487 729 | 2 386 075 | 2 817 312 | 2 352 612 | 964 371 |
Total Current Tax Expense Credit | | | 288 817 | 254 722 | 241 018 | 345 130 | 281 309 |
Total Operating Lease Payments | 34 769 | 42 354 | 37 628 | 44 647 | 23 972 | 3 190 | 386 |
Trade Creditors Trade Payables | 248 473 | 389 092 | 368 611 | 566 430 | 978 877 | 525 740 | 563 332 |
Trade Debtors Trade Receivables | 471 479 | 604 886 | 712 142 | 737 854 | 407 869 | 436 485 | 394 903 |
Turnover Revenue | 33 050 517 | 38 097 567 | 46 766 438 | 50 020 662 | 33 793 366 | 37 424 105 | 41 580 529 |
Wages Salaries | 1 153 584 | 1 708 594 | 2 355 916 | 3 252 658 | 2 415 335 | 1 941 408 | 2 260 150 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | 18 328 | |
Deferred Tax Liabilities | | | | | | 177 977 | 168 792 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | -104 100 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -59 268 |
Proceeds From Sales Property Plant Equipment | | | | | | -764 | -13 792 |