Profit & Loss |
Date of Accounts |
2013-10-31 | 2014-10-31 | 2015-10-31 | 2016-10-31 | 2017-10-31 | 2018-10-31 | 2019-10-31 | 2020-05-31 | 2021-05-31 |
Currency |
| | | | | | | | |
Net Worth | 5 552 | 57 510 | 424 122 | 983 118 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 175 000 | 127 037 | 101 821 | 38 285 | 1 034 239 | 88 916 |
Current Assets | 824 660 | 1 063 982 | 2 909 272 | 3 956 639 | 4 530 808 | 4 329 129 | 6 194 378 | 5 951 718 | 6 338 979 |
Debtors | 624 948 | 720 075 | 1 654 395 | 2 265 673 | 2 679 626 | 4 175 920 | 5 994 414 | 4 724 689 | 6 152 893 |
Net Assets Liabilities | | | | 983 118 | 973 347 | 103 955 | -450 416 | | |
Other Debtors | | | | 39 680 | 73 233 | 434 186 | 710 376 | 35 669 | 27 715 |
Property Plant Equipment | | | | 91 060 | 99 461 | 90 577 | 116 212 | 112 183 | 402 641 |
Total Inventories | | | | 1 515 966 | 1 658 117 | 51 388 | 161 679 | 192 790 | 97 170 |
Cash Bank In Hand | 61 398 | 54 580 | 291 876 | 175 000 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 5 552 | 57 510 | 424 122 | 983 118 | | | | | |
Stocks Inventory | 138 314 | 289 327 | 963 001 | 1 515 966 | | | | | |
Tangible Fixed Assets | 10 618 | 9 941 | 20 441 | 91 060 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 806 | 806 | 806 | 806 | | | | | |
Profit Loss Account Reserve | 4 746 | 56 704 | 423 316 | 982 312 | | | | | |
Shareholder Funds | 5 552 | 57 510 | 424 122 | 983 118 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 12 130 | 12 764 | 15 938 |
Accrued Liabilities Deferred Income | | | | | | 316 426 | 174 763 | 113 284 | 848 514 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 59 761 | 119 523 | 179 284 | 221 310 | 298 326 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 88 534 | 135 098 | 80 018 | 131 670 | 166 275 | 237 451 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 61 414 | 24 861 | 113 718 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 77 742 | 30 576 | 361 634 |
Administrative Expenses | | | | | | 2 829 684 | 3 337 714 | 2 036 269 | 4 806 116 |
Amortisation Expense Intangible Assets | | | | | | 59 762 | 59 761 | 42 026 | 77 016 |
Amortisation Impairment Expense Intangible Assets | | | | | | 59 762 | 59 761 | | |
Amounts Owed To Group Undertakings | | | | | | | | 3 647 946 | 5 941 496 |
Amounts Recoverable On Contracts | | | | | | 1 811 641 | 2 260 796 | 3 354 207 | 4 204 667 |
Average Number Employees During Period | | | | | 78 | 86 | 108 | 126 | 159 |
Bank Borrowings | | | | | | | 438 805 | | |
Bank Borrowings Overdrafts | | | | 1 305 467 | 1 475 037 | | 438 805 | | |
Cash Cash Equivalents Cash Flow Value | | | | | 127 037 | 101 821 | 38 285 | | |
Corporation Tax Payable | | | | | | 114 365 | 88 365 | | |
Corporation Tax Recoverable | | | | | | 152 721 | 88 365 | 88 365 | 88 365 |
Cost Sales | | | | | | 9 494 441 | 13 455 311 | 6 463 637 | 16 145 129 |
Creditors | | | | 35 016 | 30 000 | 30 000 | 6 941 943 | 6 011 579 | 10 454 693 |
Deferred Tax Asset Debtors | | | | | | | 183 510 | 35 129 | 29 764 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | | 4 735 | 1 095 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | -183 510 | 148 381 | 5 366 |
Depreciation Expense Property Plant Equipment | | | | | | 34 987 | 51 728 | 34 605 | 71 176 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 34 987 | 51 728 | | |
Finished Goods Goods For Resale | | | | | | 51 388 | 161 679 | 192 790 | 97 170 |
Fixed Assets | 10 618 | 9 941 | 20 441 | 91 060 | 338 507 | 269 861 | 297 149 | 275 955 | 603 115 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | -950 000 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -68 134 | | 3 447 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 386 202 | 240 906 | 714 596 | 1 982 284 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -635 199 | -2 034 103 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 234 150 | 1 428 024 | | |
Gain Loss In Cash Flows From Change In Inventories | | | | | | 51 388 | 110 291 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | -9 766 | -379 | | |
Gross Profit Loss | | | | | | 2 890 098 | 2 707 107 | 2 881 675 | 1 126 380 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -125 003 | 38 356 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 25 216 | 63 536 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 59 761 | | 59 761 | 42 026 | 77 016 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 46 564 | | 51 728 | 34 605 | 71 176 |
Intangible Assets | | | | | 239 046 | 179 284 | 180 937 | 163 772 | 200 474 |
Intangible Assets Gross Cost | | | | | 298 807 | 298 807 | 360 221 | 385 082 | 498 800 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 1 876 | 44 626 | 8 642 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | | | 45 779 | 63 336 | 20 101 | |
Interest Payable Similar Charges Finance Costs | | | | | | 51 196 | 108 119 | 30 515 | 43 591 |
Interest Received Classified As Investing Activities | | | | | | | -845 | | |
Net Cash Flows From Used In Financing Activities | | | | | | -24 154 | -438 805 | | |
Net Cash Flows From Used In Investing Activities | | | | | | 387 761 | 409 627 | | |
Net Cash Flows From Used In Operating Activities | | | | | | -338 391 | 92 714 | | |
Net Cash Generated From Operations | | | | | | -514 590 | 22 951 | | |
Net Current Assets Liabilities | 75 428 | 106 986 | 451 288 | 927 074 | 664 840 | -135 906 | -747 565 | -59 861 | -4 115 714 |
Net Finance Income Costs | | | | | | | 845 | | |
Net Interest Paid Received Classified As Operating Activities | | | | | | -51 196 | -108 119 | | |
Operating Profit Loss | | | | | | 60 414 | -630 607 | 845 406 | -3 679 736 |
Other Creditors | | | | 35 016 | 30 000 | 1 398 067 | 1 974 064 | 57 259 | 99 763 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 76 | | |
Other Disposals Property Plant Equipment | | | | | | | 455 | | |
Other Interest Expense | | | | | | | 157 | 1 772 | 43 591 |
Other Interest Income | | | | | | | 845 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | 845 | | |
Other Remaining Borrowings | | | | | | 30 000 | 30 000 | | |
Other Taxation Social Security Payable | | | | 466 859 | 594 545 | 317 674 | 1 107 817 | 788 236 | 499 250 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 134 138 | 204 796 | 105 951 | 219 175 |
Prepayments Accrued Income | | | | | | 67 680 | 145 997 | 139 619 | 387 064 |
Profit Loss | | | | | | 9 218 | -554 371 | 666 510 | -3 728 693 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 9 218 | -737 881 | 814 891 | -3 723 327 |
Property Plant Equipment Gross Cost | | | | 179 594 | 234 559 | 170 595 | 247 882 | 278 458 | 640 092 |
Purchase Financial Investments Other Than Trading Investments | | | | | | -351 892 | -271 316 | | |
Purchase Intangible Assets | | | | | | | -61 414 | | |
Purchase Property Plant Equipment | | | | | | -35 869 | -77 742 | | |
Repayments Borrowings Classified As Financing Activities | | | | | | 24 154 | | | |
Social Security Costs | | | | | | 272 789 | 394 592 | 261 765 | 606 829 |
Staff Costs Employee Benefits Expense | | | | | | 3 151 242 | 4 419 349 | 2 934 139 | 6 553 429 |
Tax Expense Credit Applicable Tax Rate | | | | | | 1 751 | -140 197 | 154 829 | -707 432 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | 697 094 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 1 688 | 7 415 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 5 038 | 17 406 | 457 | 11 162 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | -8 477 | | | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | -11 640 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | -183 510 | 148 381 | 5 366 |
Total Assets Less Current Liabilities | 86 046 | 116 927 | 471 729 | 1 018 134 | 1 003 347 | 133 955 | -450 416 | 216 094 | -3 512 599 |
Total Borrowings | | | | | | | 468 805 | | |
Total Operating Lease Payments | | | | | | 208 941 | 219 919 | 146 462 | 322 964 |
Trade Creditors Trade Payables | | | | 1 309 448 | 1 697 734 | 2 318 503 | 3 128 129 | 1 404 854 | 3 065 670 |
Trade Debtors Trade Receivables | | | | 2 225 993 | 2 606 393 | 1 709 692 | 2 605 370 | 1 071 700 | 1 415 318 |
Turnover Revenue | | | | | | 12 384 539 | 16 162 418 | 9 345 312 | 17 271 509 |
Wages Salaries | | | | | | 2 744 315 | 3 819 961 | 2 566 423 | 5 727 425 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 30 000 | 68 745 | 17 129 | 24 000 |
Director Remuneration | | | | | | | | 145 594 | 248 725 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 74 740 | 130 528 | 162 723 | 272 725 |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | 24 606 | 37 709 | 104 391 | 118 515 | 66 028 | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | 298 807 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 54 965 | | | | |
Creditors Due After One Year | 80 494 | 59 417 | 47 607 | 35 016 | | | | | |
Creditors Due Within One Year | 773 838 | 994 705 | 2 562 375 | 3 148 080 | | | | | |
Tangible Fixed Assets Additions | | 10 289 | 25 500 | 95 923 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 47 882 | 58 171 | 83 671 | 179 594 | | | | | |
Tangible Fixed Assets Depreciation | 37 264 | 48 230 | 63 230 | 88 534 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 10 966 | 15 000 | 25 304 | | | | | |