Profit & Loss |
Date of Accounts |
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 | 728 841 | 1 341 828 | 1 505 959 | 1 624 112 | 2 514 022 | 2 391 043 |
Current Assets | 8 298 965 | 8 266 372 | 9 287 195 | 9 911 596 | 11 691 996 | 14 194 594 |
Debtors | 6 043 999 | 5 405 846 | 6 374 966 | 6 473 137 | 7 113 589 | 8 679 905 |
Net Assets Liabilities | 4 487 561 | 5 018 361 | 5 737 502 | 7 118 470 | 8 191 915 | 8 908 851 |
Other Debtors | 532 705 | 90 519 | 634 569 | | | 101 986 |
Property Plant Equipment | 8 039 251 | 8 004 116 | 7 323 857 | 8 636 695 | 9 857 388 | 8 636 155 |
Total Inventories | 1 526 125 | 1 518 698 | 1 406 270 | 1 814 347 | 2 064 385 | 3 123 646 |
|
Other Financial Data |
Audit Fees Expenses | 12 950 | 12 950 | 12 950 | 12 950 | 14 395 | 13 000 |
Accrued Liabilities Deferred Income | 184 176 | 235 052 | 270 609 | 398 590 | 513 152 | 602 440 |
Accumulated Depreciation Impairment Property Plant Equipment | 5 157 548 | 6 359 474 | 7 575 181 | 8 930 283 | 8 341 662 | 10 045 980 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 2 253 291 | 725 934 | 2 779 479 | 3 063 104 | 484 285 |
Administrative Expenses | 1 752 859 | 2 396 404 | 2 849 021 | 2 818 416 | 2 435 861 | 3 020 205 |
Average Number Employees During Period | 104 | 110 | 118 | 127 | 126 | 125 |
Bank Borrowings Overdrafts | 979 723 | 544 346 | 975 164 | 407 113 | | 921 044 |
Banking Arrangements Classified As Cash Cash Equivalents | | -544 346 | -975 164 | -407 113 | | -921 044 |
Bank Overdrafts | | | 975 164 | 407 113 | | 921 044 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 7 320 827 | 7 289 370 | 6 531 053 | 7 564 626 | 9 120 739 | 7 699 687 |
Cash Cash Equivalents Cash Flow Value | -250 882 | 797 482 | 530 795 | 1 216 999 | 2 514 022 | 1 469 999 |
Corporation Tax Payable | 183 124 | 265 975 | 247 894 | 258 901 | 225 902 | 371 659 |
Cost Sales | 14 178 970 | 14 997 059 | 16 230 762 | 18 295 736 | 19 259 958 | 22 738 624 |
Creditors | 4 399 996 | 3 959 704 | 3 273 994 | 3 830 403 | 4 599 727 | 3 184 417 |
Current Tax For Period | 183 124 | 265 975 | 247 894 | 258 901 | 225 902 | 371 659 |
Deferred Income | 185 417 | 160 417 | 135 417 | 110 417 | 85 417 | 60 417 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | -15 384 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 30 733 | -2 889 | 45 876 | 192 393 | 195 081 | -48 716 |
Depreciation Expense Property Plant Equipment | 197 402 | 1 101 420 | 1 147 528 | 1 083 223 | 323 274 | |
Depreciation Impairment Expense Property Plant Equipment | | 1 409 020 | 1 393 484 | 1 429 571 | 1 592 807 | 1 705 518 |
Derivative Liabilities | 111 999 | 21 699 | | | | |
Distribution Costs | 663 694 | 644 850 | 690 008 | 920 463 | 928 343 | 996 662 |
Dividend Income | | | | | 10 000 | |
Dividends Paid | 454 639 | 449 707 | 549 811 | 188 508 | 668 508 | 388 508 |
Dividends Paid Classified As Financing Activities | -454 639 | -449 707 | -549 811 | -188 508 | -668 508 | -388 508 |
Dividends Paid On Shares Interim | | 449 707 | 549 811 | 188 508 | 668 508 | 388 508 |
Dividends Received Classified As Investing Activities | | | | | -10 000 | |
Finance Lease Liabilities Present Value Total | 5 406 669 | 4 943 875 | 4 165 219 | 5 051 217 | 6 151 548 | 4 535 837 |
Finance Lease Payments Owing Minimum Gross | 5 901 109 | 5 322 164 | 4 435 701 | 5 367 713 | 6 508 600 | 4 756 227 |
Finished Goods Goods For Resale | 463 122 | 596 824 | 653 195 | 777 164 | 810 999 | 1 079 437 |
Fixed Assets | 8 039 276 | 8 004 141 | 7 323 882 | 8 636 720 | 9 857 413 | 8 636 180 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | 269 182 |
Further Item Tax Increase Decrease Component Adjusting Items | | -2 889 | 45 876 | 192 393 | 195 081 | 205 082 |
Future Finance Charges On Finance Leases | 494 440 | 378 289 | 270 482 | 316 496 | 357 052 | 220 390 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 3 484 816 | 3 363 275 | 3 030 005 | 3 570 375 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -111 999 | -90 300 | -21 699 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -171 969 | 95 038 | -101 279 | -1 122 733 | -933 257 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -638 153 | 969 120 | 98 171 | 640 452 | 1 566 316 |
Gain Loss In Cash Flows From Change In Deferred Income | | 25 000 | 25 000 | | | |
Gain Loss In Cash Flows From Change In Inventories | | -7 427 | -112 428 | 408 077 | 250 038 | 1 059 261 |
Gain Loss On Disposals Property Plant Equipment | 224 976 | -37 005 | 15 535 | 27 729 | 470 635 | |
Government Grant Income | 25 000 | 25 000 | 25 000 | 25 000 | 25 000 | 25 000 |
Gross Profit Loss | 4 087 236 | 4 590 405 | 5 285 359 | 5 920 796 | 5 658 918 | 5 828 051 |
Income Taxes Paid Refund Classified As Operating Activities | -142 496 | -183 568 | -266 545 | -247 894 | -258 901 | -230 394 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -1 048 364 | 266 687 | -686 204 | -1 297 023 | 1 044 023 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -6 950 | | 570 | | | 4 492 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 409 020 | 1 393 484 | 1 429 571 | 1 592 807 | 1 705 518 |
Interest Expense On Debt Securities In Issue Other Similar Loans | 36 969 | 41 912 | 46 266 | 23 520 | 8 977 | 19 543 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 213 162 | 198 804 | 141 708 | 164 266 | 158 089 | 138 350 |
Interest Income On Bank Deposits | 4 887 | 458 | 1 635 | 639 | 138 | 438 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | 458 | 1 635 | 639 | 138 | 438 |
Interest Payable Similar Charges Finance Costs | 250 131 | 240 716 | 187 974 | 187 786 | 167 066 | 157 893 |
Interest Received Classified As Investing Activities | -4 887 | -458 | -1 635 | -639 | -138 | -438 |
Investments Fixed Assets | 25 | 25 | 25 | 25 | 25 | 25 |
Investments In Associates | | 25 | 25 | 25 | 25 | 25 |
Issue Equity Instruments | | | | 1 000 | 150 | |
Net Cash Flows From Used In Financing Activities | | 2 913 699 | 1 756 433 | 1 711 282 | 2 484 471 | 2 004 219 |
Net Cash Flows From Used In Investing Activities | | -573 622 | 283 284 | 345 624 | -580 896 | 483 847 |
Net Cash Flows From Used In Operating Activities | | -3 388 441 | -1 773 030 | -2 743 110 | -3 200 598 | -1 444 043 |
Net Cash Generated From Operations | | -3 812 725 | -2 227 549 | -3 178 790 | -3 626 565 | -1 832 330 |
Net Current Assets Liabilities | 1 388 160 | 1 510 470 | 2 325 036 | 3 141 968 | 3 936 561 | 4 664 502 |
Net Finance Income Costs | 4 887 | 458 | 1 635 | 639 | 10 138 | 438 |
Net Interest Paid Received Classified As Operating Activities | -250 131 | -240 716 | -187 974 | -187 786 | -167 066 | -157 893 |
Number Shares Issued Fully Paid | | 7 625 | | | | |
Operating Profit Loss | 1 695 683 | 1 574 151 | 1 771 330 | 2 206 917 | 2 319 714 | 1 844 132 |
Other Creditors | 328 731 | 539 122 | 577 118 | 259 662 | 506 142 | 511 972 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 207 094 | 177 777 | 74 469 | 2 181 428 | 1 200 |
Other Disposals Property Plant Equipment | | 1 086 500 | 190 486 | 111 539 | 2 431 032 | 1 200 |
Other Interest Receivable Similar Income Finance Income | 4 887 | 458 | 1 635 | 639 | 10 138 | 438 |
Other Operating Income Format1 | 25 000 | 25 000 | 25 000 | 25 000 | 25 000 | 32 948 |
Other Provisions Balance Sheet Subtotal | | | 166 334 | 166 334 | 143 770 | 143 770 |
Other Remaining Borrowings | 76 515 | 59 371 | 44 176 | 2 821 | | |
Other Taxation Social Security Payable | 651 963 | 685 179 | 739 003 | 547 489 | 606 827 | 709 505 |
Par Value Share | | 1 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -1 764 238 | -2 446 848 | -1 191 427 | -1 482 419 | -1 813 292 | -1 615 711 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 116 717 | 134 640 | 152 007 | 173 578 | 176 401 | 176 033 |
Percentage Class Share Held In Associate | | 25 | | 25 | 25 | 25 |
Prepayments Accrued Income | 168 525 | 207 205 | 216 423 | 233 172 | 229 599 | 250 110 |
Proceeds From Borrowings Classified As Financing Activities | -76 515 | | | | | |
Proceeds From Issuing Shares | | | | -1 000 | -150 | |
Proceeds From Sales Property Plant Equipment | -644 449 | -842 401 | -28 244 | -64 799 | -720 239 | |
Profit Loss | 1 131 533 | 980 507 | 1 268 952 | 1 568 476 | 1 741 803 | 1 105 444 |
Profit Loss On Ordinary Activities Before Tax | 1 338 440 | 1 243 593 | 1 563 292 | 2 019 770 | 2 162 786 | 1 686 677 |
Property Plant Equipment Gross Cost | 13 196 799 | 14 363 590 | 14 899 038 | 17 566 978 | 18 199 050 | 18 682 135 |
Provisions | 539 879 | 536 546 | 637 422 | | | |
Provisions For Liabilities Balance Sheet Subtotal | 539 879 | 536 546 | 637 422 | | | |
Purchase Property Plant Equipment | -382 691 | -269 237 | -313 163 | -411 062 | -149 481 | -484 285 |
Raw Materials Consumables | 972 544 | 867 422 | 707 248 | 948 953 | 1 111 560 | 1 934 195 |
Repayments Borrowings Classified As Financing Activities | | -17 144 | -15 195 | -41 355 | -2 821 | |
Social Security Costs | 307 485 | 342 369 | 366 328 | 437 434 | 443 399 | 500 650 |
Staff Costs Employee Benefits Expense | 3 492 591 | 3 770 127 | 4 027 148 | 4 746 488 | 4 657 274 | 4 858 784 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 428 545 | 425 212 | 471 088 | 663 481 | 858 562 | 1 063 644 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 1 900 | 4 750 |
Tax Expense Credit Applicable Tax Rate | | 236 283 | 297 025 | 383 756 | 410 929 | 320 469 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -78 238 | 13 301 | -51 121 | -128 533 | -191 474 | 51 692 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | 34 635 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 156 | 13 502 | 1 990 | 3 678 | 8 347 | 4 248 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 206 907 | 263 086 | 294 340 | 451 294 | 420 983 | 581 233 |
Total Assets Less Current Liabilities | 9 427 436 | 9 514 611 | 9 648 918 | 11 778 688 | 13 793 974 | 13 300 682 |
Total Current Tax Expense Credit | 176 174 | 265 975 | 248 464 | 258 901 | 225 902 | 376 151 |
Total Deferred Tax Expense Credit | | | | | 195 081 | 205 082 |
Total Increase Decrease In Provisions | | | -55 000 | | 22 564 | |
Total Operating Lease Payments | 288 936 | 351 480 | 405 239 | 437 842 | 463 361 | 435 981 |
Trade Creditors Trade Payables | 3 202 484 | 3 260 570 | 3 081 553 | 3 563 821 | 4 266 174 | 5 001 635 |
Trade Debtors Trade Receivables | 5 342 769 | 5 108 122 | 5 523 974 | 6 239 965 | 6 883 990 | 8 327 809 |
Turnover Revenue | 18 266 206 | 19 587 464 | 21 516 121 | 24 216 532 | 24 918 876 | 28 566 675 |
Wages Salaries | 3 068 389 | 3 315 467 | 3 508 813 | 4 135 476 | 4 037 474 | 4 182 101 |
Work In Progress | | 54 452 | 45 827 | 88 230 | 141 826 | 110 014 |
Company Contributions To Defined Benefit Plans Directors | 40 004 | 40 008 | 53 082 | 54 954 | 55 337 | 62 611 |
Director Remuneration | | | 247 938 | 265 176 | 265 098 | 375 969 |
Director Remuneration Benefits Including Payments To Third Parties | | 262 453 | 301 020 | 320 130 | 320 435 | 438 580 |