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 | 1 158 962 | 1 536 532 | 2 382 993 | 2 517 560 | 3 192 726 |
Current Assets | 2 651 772 | 3 328 426 | 3 353 250 | 3 495 526 | 4 331 861 |
Debtors | 938 535 | 1 047 269 | 321 534 | 408 586 | 502 968 |
Net Assets Liabilities | 2 726 241 | 2 451 262 | 2 394 439 | 2 289 541 | 1 672 178 |
Other Debtors | 529 141 | 530 862 | 76 041 | 58 118 | 26 258 |
Property Plant Equipment | 4 882 526 | 4 542 174 | 4 147 164 | 3 792 434 | 3 455 500 |
Total Inventories | 554 275 | 744 625 | 648 723 | 569 380 | 636 167 |
|
Other Financial Data |
Audit Fees Expenses | 28 040 | 39 916 | 30 771 | 33 200 | 35 000 |
Accrued Liabilities Deferred Income | 1 860 537 | 2 054 560 | 1 552 750 | 2 432 876 | 2 413 984 |
Accumulated Depreciation Impairment Property Plant Equipment | 4 451 691 | 4 922 234 | 5 439 777 | 5 888 662 | 6 314 705 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 130 191 | 122 533 | 109 102 | 89 109 |
Administrative Expenses | 5 685 179 | 5 838 551 | 4 335 119 | 4 209 167 | 5 468 489 |
Average Number Employees During Period | 364 | 361 | 310 | 249 | 339 |
Bank Borrowings | | | 1 464 579 | | |
Bank Borrowings Overdrafts | | | 1 277 079 | | |
Cash Cash Equivalents Cash Flow Value | 1 158 962 | 1 536 532 | 2 382 993 | 2 517 560 | 3 192 726 |
Corporation Tax Payable | 375 637 | 454 306 | 475 562 | 374 843 | 733 812 |
Cost Sales | 16 298 713 | 16 610 989 | 11 460 746 | 9 708 522 | 17 124 574 |
Creditors | 4 660 832 | 5 288 186 | 1 277 079 | 4 839 229 | 6 027 351 |
Current Tax For Period | 907 559 | 950 298 | 516 584 | 651 335 | 1 349 469 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 5 168 | -16 073 | 17 119 | 10 919 | -71 358 |
Depreciation Expense Property Plant Equipment | 474 068 | 470 543 | 517 543 | 462 807 | 426 043 |
Depreciation Impairment Expense Property Plant Equipment | 474 068 | 470 543 | 517 543 | 462 807 | 426 043 |
Dividends Paid | 4 088 862 | 4 247 576 | 1 995 531 | 2 635 634 | 6 174 742 |
Dividends Paid Classified As Financing Activities | -4 088 862 | -4 247 576 | -1 995 531 | -2 635 634 | -6 174 742 |
Dividends Paid On Shares Final | 88 862 | | | 135 634 | |
Dividends Paid On Shares Interim | 4 000 000 | 4 247 576 | 1 995 531 | 2 500 000 | 6 174 742 |
Finished Goods Goods For Resale | 554 275 | 744 625 | 648 723 | 569 380 | 636 167 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -1 464 579 | 1 464 579 | |
Further Item Tax Increase Decrease Component Adjusting Items | 12 029 | 1 892 | 17 413 | 38 206 | -17 125 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 14 295 502 | 13 719 873 | 12 903 869 | 12 223 463 | 12 410 758 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 2 112 | 1 940 | 63 | 1 386 | -11 877 |
Government Grant Income | | | 1 591 641 | 1 221 435 | |
Gross Profit Loss | 10 426 493 | 10 649 966 | 5 183 804 | 5 218 449 | 12 304 041 |
Impairment Loss Reversal On Investments | 1 009 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -1 105 008 | -871 629 | -495 328 | -752 054 | -990 500 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 325 551 | -377 570 | -846 461 | -134 567 | -675 166 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 19 883 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 470 543 | 517 543 | 462 807 | 426 043 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 3 370 | 2 427 | 380 |
Interest Income On Bank Deposits | | | 52 817 | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 52 817 | | |
Interest Payable Similar Charges Finance Costs | | | 20 766 | 37 848 | 380 |
Interest Received Classified As Investing Activities | -501 | -96 | -52 851 | -121 | -318 |
Key Management Personnel Compensation Total | | 585 520 | 238 265 | 610 883 | 354 783 |
Net Cash Flows From Used In Financing Activities | 4 088 862 | 4 247 576 | 530 952 | 4 100 213 | 6 174 742 |
Net Cash Flows From Used In Investing Activities | 174 331 | 130 095 | 69 682 | 95 956 | 88 791 |
Net Cash Flows From Used In Operating Activities | -3 937 642 | -4 755 241 | -1 447 095 | -4 330 736 | -6 938 699 |
Net Current Assets Liabilities | -2 009 060 | -1 959 760 | -327 375 | -1 343 703 | -1 695 490 |
Net Finance Income Costs | 501 | 96 | 52 851 | 121 | 318 |
Net Interest Paid Received Classified As Operating Activities | | | -20 766 | -37 848 | -380 |
Number Shares Issued Fully Paid | | 100 | | | |
Operating Profit Loss | 4 741 314 | 4 906 726 | 2 440 326 | 3 230 717 | 6 835 552 |
Other Creditors | 133 166 | 163 422 | 118 329 | 4 140 | 47 557 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 13 922 | |
Other Disposals Property Plant Equipment | | | | 14 947 | |
Other Interest Expense | | | 17 396 | 35 421 | |
Other Interest Income | 501 | 96 | 34 | 121 | 318 |
Other Interest Receivable Similar Income Finance Income | 501 | 96 | 52 851 | 121 | 318 |
Other Operating Income Format1 | | 95 311 | 1 591 641 | 2 221 435 | |
Other Taxation Social Security Payable | 930 022 | 989 459 | 833 415 | 1 062 102 | 1 623 190 |
Par Value Share | | 1 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 71 930 | 124 829 | 76 771 | 107 567 | 122 321 |
Prepayments Accrued Income | 395 695 | 502 601 | 231 687 | 335 870 | 464 971 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | 6 106 | -1 762 | | -12 000 | |
Proceeds From Sales Property Plant Equipment | | | | -1 025 | |
Profit Loss | 3 828 079 | 3 972 597 | 1 938 708 | 2 530 736 | 5 557 379 |
Profit Loss On Ordinary Activities Before Tax | 4 740 806 | 4 906 822 | 2 472 411 | 3 192 990 | 6 835 490 |
Property Plant Equipment Gross Cost | 9 334 217 | 9 464 408 | 9 586 941 | 9 681 096 | 9 770 205 |
Provisions For Liabilities Balance Sheet Subtotal | 147 225 | 131 152 | | | |
Purchase Property Plant Equipment | -168 726 | -130 191 | -122 533 | -109 102 | -89 109 |
Social Security Costs | 558 466 | 577 737 | 380 621 | 404 495 | 684 643 |
Staff Costs Employee Benefits Expense | 7 385 715 | 7 715 836 | 6 240 140 | 5 840 135 | 8 179 699 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 147 225 | 131 152 | 148 271 | 159 190 | 87 832 |
Tax Expense Credit Applicable Tax Rate | 900 753 | 932 296 | 469 758 | 606 668 | 1 298 743 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 26 009 | 17 343 | -3 614 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 554 | 37 | 640 | 37 | 107 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 912 727 | 934 225 | 533 703 | 662 254 | 1 278 111 |
Total Assets Less Current Liabilities | 2 873 466 | 2 582 414 | 3 819 789 | 2 448 731 | 1 760 010 |
Total Borrowings | | | 1 277 079 | | |
Total Operating Lease Payments | 955 735 | 985 592 | 995 505 | 1 027 085 | 773 528 |
Trade Creditors Trade Payables | 1 361 470 | 1 626 439 | 513 069 | 965 268 | 1 208 808 |
Trade Debtors Trade Receivables | 13 699 | 13 806 | 13 806 | 14 598 | 11 739 |
Turnover Revenue | 26 725 206 | 27 260 955 | 16 644 550 | 14 926 971 | 29 428 615 |
Wages Salaries | 6 755 319 | 7 013 270 | 5 782 748 | 5 328 073 | 7 372 735 |
Director Remuneration | | 180 000 | 180 000 | 180 000 | 165 462 |