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 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | | | | | | | |
Net Worth | 1 512 179 | 1 795 168 | 2 032 898 | 2 175 300 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 172 799 | 165 306 | 192 384 | 63 147 | | | | | | |
Cash Bank On Hand | | | | 63 147 | 61 768 | 202 154 | 309 798 | 582 556 | 325 910 | 587 154 |
Current Assets | 1 777 366 | 2 096 326 | 2 269 018 | 2 555 223 | 3 109 440 | 3 955 901 | 4 635 413 | 5 300 127 | 5 793 011 | 6 914 123 |
Debtors | 893 567 | 1 115 020 | 1 177 733 | 1 622 076 | 2 105 672 | 2 336 519 | 2 567 310 | 2 656 343 | 3 004 397 | 3 197 363 |
Net Assets Liabilities | | | | 2 175 300 | 2 527 292 | 3 059 142 | 3 580 543 | 4 168 488 | 4 654 645 | 5 812 555 |
Net Assets Liabilities Including Pension Asset Liability | 1 512 179 | 1 795 168 | 2 032 898 | 2 175 300 | | | | | | |
Other Debtors | | | | 274 161 | 266 481 | 223 906 | 170 909 | 296 158 | 240 508 | 153 566 |
Property Plant Equipment | | | | 810 092 | 817 515 | 845 765 | 894 349 | 915 315 | 1 267 187 | 1 441 142 |
Stocks Inventory | 711 000 | 816 000 | 898 901 | 870 000 | | | | | | |
Tangible Fixed Assets | 812 500 | 816 028 | 814 948 | 810 092 | | | | | | |
Total Inventories | | | | 870 000 | 942 000 | 1 417 228 | 1 758 305 | 2 061 228 | 2 462 704 | 3 129 606 |
|
Capital & Reserves |
Called Up Share Capital | 40 | 40 | 40 | 40 | | | | | | |
Profit Loss Account Reserve | 1 512 079 | 1 795 068 | 2 032 798 | 2 175 200 | | | | | | |
Shareholder Funds | 1 512 179 | 1 795 168 | 2 032 898 | 2 175 300 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 8 000 |
Director Remuneration | | | | | | | | | 8 819 | 8 991 |
Dividend Recommended By Directors | | | | | | | | | | 130 583 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 409 442 | 459 527 | 550 892 | 552 291 | 666 006 | 668 190 | 774 608 |
Average Number Employees During Period | | | | | 29 | 36 | 40 | 40 | 40 | 45 |
Bank Borrowings Overdrafts | | | | 254 197 | 231 260 | 210 731 | 189 409 | 165 693 | 187 440 | 154 303 |
Capital Redemption Reserve | 60 | 60 | 60 | 60 | | | | | | |
Creditors | | | | 254 197 | 231 260 | 210 731 | 237 357 | 186 863 | 187 440 | 154 303 |
Creditors Due After One Year | 315 642 | 298 139 | 276 475 | 254 197 | | | | | | |
Creditors Due Within One Year | 737 019 | 785 716 | 738 869 | 901 683 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 20 059 | | 105 139 | | 104 790 | 26 858 |
Disposals Property Plant Equipment | | | | | 23 906 | | 129 628 | | 124 098 | 27 731 |
Finance Lease Liabilities Present Value Total | | | | | | | 47 948 | 21 170 | 21 169 | |
Fixed Assets | | | | | 817 515 | 848 765 | 897 349 | 918 315 | 1 270 187 | 1 444 142 |
Increase Decrease In Property Plant Equipment | | | | | | | 91 988 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 70 144 | 91 365 | 106 538 | 113 715 | 106 974 | 133 276 |
Investments Fixed Assets | | | | | | 3 000 | 3 000 | 3 000 | 3 000 | 3 000 |
Net Current Assets Liabilities | 1 040 347 | 1 310 610 | 1 530 149 | 1 653 540 | 1 975 532 | 2 455 603 | 2 961 686 | 3 478 143 | 3 627 437 | 4 585 319 |
Number Shares Allotted | | 40 | 40 | 40 | | | | | | |
Other Creditors | | | | 1 787 | 1 330 | 5 120 | 65 797 | 76 285 | 41 266 | |
Other Investments Other Than Loans | | | | | | 3 000 | 3 000 | 3 000 | 3 000 | 3 000 |
Other Taxation Social Security Payable | | | | 192 672 | 206 697 | 287 463 | 326 934 | 431 122 | 30 216 | 38 862 |
Par Value Share | | 1 | 1 | 1 | | | | | | 1 |
Property Plant Equipment Gross Cost | | | | 1 219 534 | 1 277 042 | 1 396 657 | 1 446 640 | 1 581 321 | 1 935 377 | 2 215 750 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 34 135 | 34 495 | 34 495 | 41 135 | 41 107 | 55 539 | 62 603 |
Provisions For Liabilities Charges | 25 026 | 33 331 | 35 724 | 34 135 | | | | | | |
Share Capital Allotted Called Up Paid | 40 | 40 | 40 | 40 | | | | | | |
Tangible Fixed Assets Additions | | 90 435 | 71 006 | 143 042 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 060 825 | 1 103 178 | 1 156 061 | 1 219 534 | | | | | | |
Tangible Fixed Assets Depreciation | 248 325 | 287 150 | 341 113 | 409 442 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 66 449 | 69 330 | 74 755 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 27 624 | 15 367 | 6 426 | | | | | | |
Tangible Fixed Assets Disposals | | 48 082 | 18 123 | 79 569 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 81 414 | 119 615 | 179 611 | 134 681 | 478 154 | 308 104 |
Total Assets Less Current Liabilities | 1 852 847 | 2 126 638 | 2 345 097 | 2 463 632 | 2 793 047 | 3 304 368 | 3 859 035 | 4 396 458 | 4 897 624 | 6 029 461 |
Trade Creditors Trade Payables | | | | 685 779 | 901 851 | 1 186 307 | 1 234 260 | 1 265 103 | 1 687 949 | 1 819 289 |
Trade Debtors Trade Receivables | | | | 1 347 915 | 1 839 191 | 2 112 613 | 2 396 401 | 2 360 185 | 2 763 889 | 2 964 501 |
Accrued Liabilities | | | | | | | | | 41 266 | 10 662 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | 7 064 |
Administrative Expenses | | | | | | | | | 1 941 465 | 2 162 801 |
Applicable Tax Rate | | | | | | | | | 19 | 19 |
Bank Borrowings | | | | | | | | | 27 167 | 33 000 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 325 910 | |
Corporation Tax Payable | | | | | | | | | 206 277 | 290 482 |
Cost Sales | | | | | | | | | 8 389 725 | 8 853 996 |
Current Tax For Period | | | | | | | | | 207 159 | 290 062 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | 14 432 | 7 064 |
Depreciation Amortisation Expense | | | | | | | | | 106 974 | 133 276 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 93 526 | 133 276 |
Dividend Per Share Interim | | | | | | | | | | 3 265 |
Dividends Paid | | | | | | | | | 413 008 | 130 583 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -413 008 | -130 583 |
Dividends Paid On Shares Interim | | | | | | | | | 413 008 | 130 583 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 43 248 | 43 248 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | 294 799 | 94 361 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | -348 054 | -192 966 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | -5 808 | -548 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | -5 808 | -548 |
Gross Profit Loss | | | | | | | | | 3 020 268 | 3 679 205 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -118 404 | -148 391 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | -256 646 | 261 244 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | 401 476 | 666 902 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 2 081 | 585 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 2 081 | 585 |
Merchandise | | | | | | | | | 2 462 704 | 3 129 606 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | 413 601 | 179 056 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | 464 214 | 306 869 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -621 169 | -747 169 |
Net Cash Generated From Operations | | | | | | | | | -741 654 | -896 145 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | -440 | -910 |
Number Shares Issued Fully Paid | | | | | | | | | | 40 |
Operating Profit Loss | | | | | | | | | 1 083 603 | 1 527 828 |
Other Deferred Tax Expense Credit | | | | | | | | | 14 432 | 7 064 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 440 | 910 |
Other Operating Income Format1 | | | | | | | | | 4 800 | 11 424 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | -26 886 | -21 169 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 25 717 | 30 650 |
Prepayments | | | | | | | | | 93 010 | 79 296 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | -50 000 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -13 500 | -325 |
Profit Loss | | | | | | | | | 899 165 | 1 288 493 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 1 081 962 | 1 528 153 |
Provisions | | | | | | | | | 55 539 | 62 603 |
Purchase Property Plant Equipment | | | | | | | | | -478 154 | -308 104 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | -23 675 | -27 304 |
Social Security Costs | | | | | | | | | 103 748 | 129 351 |
Staff Costs Employee Benefits Expense | | | | | | | | | 1 247 971 | 1 447 944 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 205 573 | 290 349 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | -38 794 | -57 446 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -6 122 | -2 498 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 6 604 | 2 503 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | | 1 104 | -312 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 182 797 | 239 660 |
Total Current Tax Expense Credit | | | | | | | | | 168 365 | 232 596 |
Total Operating Lease Payments | | | | | | | | | 63 060 | 40 012 |
Turnover Revenue | | | | | | | | | 11 409 993 | 12 533 201 |
Wages Salaries | | | | | | | | | 1 118 506 | 1 287 943 |