Profit & Loss |
Date of Accounts |
2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 240 013 | 977 287 | 680 638 | 942 485 | 1 628 946 |
Current Assets | 2 998 948 | 3 384 886 | 3 216 483 | 3 858 362 | 4 310 034 |
Debtors | 1 891 336 | 1 859 595 | 1 883 270 | 2 135 518 | 1 950 321 |
Net Assets Liabilities | 859 614 | 1 246 912 | 1 124 725 | 1 724 698 | 2 405 817 |
Other Debtors | | 8 423 | | | |
Property Plant Equipment | 724 263 | 803 124 | 787 376 | 851 902 | 732 481 |
Total Inventories | 867 599 | 548 004 | 652 575 | 780 359 | 730 767 |
|
Other Financial Data |
Audit Fees Expenses | | 9 250 | 8 240 | 12 115 | 11 580 |
Director Remuneration | 48 000 | 48 000 | 62 976 | 94 584 | 148 000 |
Amount Specific Advance Or Credit Directors | | | 24 671 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | 24 671 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 24 671 | |
Accrued Liabilities Deferred Income | 301 368 | 394 740 | 270 319 | 278 174 | 424 395 |
Accumulated Depreciation Impairment Property Plant Equipment | 929 289 | 1 056 276 | 1 149 024 | 652 182 | 817 363 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 5 161 | 855 | 44 150 | -11 500 |
Administrative Expenses | 836 190 | 969 048 | 971 920 | 1 006 766 | 1 208 102 |
Amounts Owed To Group Undertakings | 551 044 | 598 029 | 596 279 | 664 180 | 264 180 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 126 | 118 | 92 | 91 | 86 |
Bank Borrowings Overdrafts | 1 509 | 1 683 | 222 | 450 | 450 |
Bank Overdrafts | 1 509 | 1 683 | 222 | 450 | 450 |
Cash Cash Equivalents Cash Flow Value | 238 504 | 975 604 | 680 416 | 942 035 | 1 628 496 |
Comprehensive Income Expense | 249 277 | 487 298 | -122 187 | 699 973 | 981 119 |
Corporation Tax Payable | 48 640 | 112 481 | | 86 826 | 242 689 |
Cost Sales | 9 596 357 | 9 399 574 | 6 959 985 | 9 065 279 | 10 387 255 |
Creditors | 220 507 | 152 101 | 19 500 | 111 128 | 41 552 |
Current Tax For Period | 48 640 | 112 481 | -29 746 | 86 826 | 242 689 |
Depreciation Amortisation Expense | 80 871 | 126 987 | 136 871 | 149 272 | 165 181 |
Depreciation Expense Property Plant Equipment | 80 871 | 25 651 | 35 535 | 117 229 | 115 687 |
Dividends Paid | | 100 000 | | 100 000 | 300 000 |
Dividends Paid Classified As Financing Activities | | -100 000 | | -100 000 | -300 000 |
Dividends Paid On Shares Interim | | 100 000 | | 100 000 | 300 000 |
Finance Lease Liabilities Present Value Total | 220 507 | 152 101 | 134 150 | 86 152 | 66 652 |
Further Item Interest Expense Component Total Interest Expense | 1 172 | 8 617 | 7 445 | 7 647 | 3 837 |
Further Item Operating Income Component Total Other Operating Income | | 9 422 | | | |
Further Operating Expense Item Component Total Operating Expenses | 5 857 466 | 1 500 | 1 500 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 4 426 | 140 000 | 150 000 | 155 000 | 155 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 310 408 | -419 855 | 232 831 | -136 303 | -7 080 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -200 669 | 541 741 | 30 805 | -306 728 | 185 197 |
Gross Profit Loss | 1 148 217 | 1 573 639 | 672 832 | 1 863 795 | 2 357 132 |
Income Taxes Paid Refund Classified As Operating Activities | -102 364 | -49 014 | -112 544 | -4 | -86 826 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -262 048 | 737 100 | -295 188 | 261 619 | 686 461 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -61 | | | 29 813 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 112 781 | -319 595 | 104 571 | 127 784 | -49 592 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 126 987 | 136 871 | 149 272 | 165 181 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 4 281 | 8 617 | 7 445 | 7 647 | 3 837 |
Interest Paid Classified As Operating Activities | -1 172 | -82 | | | |
Interest Payable Similar Charges Finance Costs | 5 453 | 8 699 | 7 445 | 7 647 | 3 837 |
Net Cash Flows From Used In Financing Activities | 171 860 | 181 820 | 206 379 | -36 202 | 786 151 |
Net Cash Flows From Used In Investing Activities | 372 227 | 205 848 | 116 733 | 213 798 | 45 760 |
Net Cash Flows From Used In Operating Activities | -282 039 | -1 124 768 | -27 924 | -442 140 | -1 518 372 |
Net Cash Generated From Operations | -389 856 | -1 182 481 | -147 913 | -449 791 | -1 609 035 |
Net Current Assets Liabilities | 377 192 | 622 384 | 384 199 | 1 052 499 | 1 774 888 |
Number Shares Issued Fully Paid | | 250 | 250 | 250 | 250 |
Operating Profit Loss | 312 027 | 614 013 | -143 633 | 868 409 | 1 216 145 |
Other Creditors | 341 | 341 | 966 | 181 | 1 599 |
Other Deferred Tax Expense Credit | 8 596 | 5 161 | 855 | 44 150 | -11 500 |
Other Operating Income Format1 | | 9 422 | 155 455 | 11 380 | 67 115 |
Other Taxation Social Security Payable | 305 957 | 351 818 | 358 544 | 299 606 | 313 327 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -171 860 | -81 820 | -179 958 | 43 630 | -86 151 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 27 984 | 42 506 | 42 389 | 53 402 | 51 297 |
Prepayments Accrued Income | 49 161 | 74 549 | 69 708 | 77 723 | 87 524 |
Profit Loss | 249 277 | 487 298 | -122 187 | 699 973 | 981 119 |
Profit Loss On Ordinary Activities Before Tax | 306 574 | 605 314 | -151 078 | 860 762 | 1 212 308 |
Property Plant Equipment Gross Cost | 1 653 552 | 1 859 400 | 1 936 400 | 1 504 084 | 1 549 844 |
Provisions | 21 334 | 26 495 | 27 350 | 71 500 | 60 000 |
Provisions For Liabilities Balance Sheet Subtotal | 21 334 | 26 495 | 27 350 | 71 500 | 60 000 |
Purchase Property Plant Equipment | -372 227 | -205 848 | -145 229 | -277 298 | -45 760 |
Raw Materials | 690 434 | 322 375 | 521 289 | 760 241 | 662 470 |
Social Security Costs | 227 540 | 226 871 | 197 830 | 220 349 | 256 519 |
Staff Costs Employee Benefits Expense | 2 999 626 | 2 939 191 | 2 431 279 | 2 684 894 | 3 014 702 |
Tax Decrease From Utilisation Tax Losses | | 64 | | 23 430 | |
Tax Expense Credit Applicable Tax Rate | 58 249 | 115 010 | -28 705 | 163 545 | 230 339 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 3 070 | -359 | -9 937 | 10 397 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 57 297 | 118 016 | -28 891 | 160 789 | 231 189 |
Total Additions Including From Business Combinations Property Plant Equipment | | 205 848 | 145 229 | 277 298 | 45 760 |
Total Assets Less Current Liabilities | 1 101 455 | 1 425 508 | 1 171 575 | 1 904 401 | 2 507 369 |
Total Borrowings | 416 937 | 335 291 | 153 872 | 197 730 | 108 654 |
Total Current Tax Expense Credit | 48 701 | 112 855 | -29 746 | 116 639 | 242 689 |
Trade Creditors Trade Payables | 1 217 976 | 1 121 903 | 1 471 804 | 1 387 370 | 1 221 854 |
Trade Debtors Trade Receivables | 1 332 886 | 1 266 623 | 1 049 082 | 1 347 795 | 1 152 797 |
Turnover Revenue | 10 744 574 | 10 973 213 | 7 632 817 | 10 929 074 | 12 744 387 |
Wages Salaries | 2 744 102 | 2 669 814 | 2 191 060 | 2 411 143 | 2 706 886 |
Work In Progress | 177 165 | 225 629 | 131 286 | 20 118 | 68 297 |
Amounts Owed By Other Related Parties Other Than Directors | | | | | 710 000 |
Corporation Tax Recoverable | | | 29 809 | | |
Deferred Tax Liabilities | | | | 27 350 | 27 350 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 44 123 | 646 114 | |
Disposals Property Plant Equipment | | | 68 229 | 709 614 | |
Dividends Paid On Shares Final | | | | 100 000 | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | 4 390 | | |
Gain Loss On Disposals Property Plant Equipment | | | 4 390 | | |
Increase Decrease In Property Plant Equipment | | | | 239 950 | |
Key Management Personnel Compensation Total | | 54 624 | 70 442 | 191 622 | 187 989 |
Proceeds From Sales Property Plant Equipment | | | -28 496 | -63 500 | |
Rental Leasing Income | | | 3 740 | 6 880 | 11 580 |
Repayments Borrowings Classified As Financing Activities | | | -1 750 | 67 901 | -400 000 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 173 | 798 | 1 970 |