Profit & Loss |
Date of Accounts |
2017-10-31 | 2018-10-31 | 2019-04-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 358 351 | 769 294 | 749 499 | 787 137 | 2 635 354 | 1 299 916 | 2 314 011 |
Current Assets | 9 263 972 | 9 962 949 | 12 112 552 | 10 057 350 | 10 920 703 | 9 941 394 | 11 210 997 |
Debtors | 6 984 360 | 5 190 104 | 9 096 511 | 7 271 908 | 7 381 918 | 7 224 782 | 7 642 425 |
Net Assets Liabilities | 6 419 752 | 7 602 822 | 7 630 770 | 8 487 115 | 8 033 686 | 8 317 485 | 9 456 879 |
Other Debtors | 23 | | 1 068 | 87 | 102 346 | 35 306 | |
Property Plant Equipment | 1 617 111 | 1 109 866 | 1 285 440 | 1 429 726 | 1 126 034 | 1 451 713 | |
Total Inventories | 1 921 261 | 2 552 797 | 2 266 542 | 1 998 305 | 903 431 | 1 416 696 | 1 254 561 |
|
Other Financial Data |
Audit Fees Expenses | 13 100 | 10 200 | | | | | |
Amount Specific Advance Or Credit Directors | | | 1 051 | 10 000 | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | 1 051 | 10 000 | | | |
Company Contributions To Money Purchase Plans Directors | | 1 593 | 891 | 3 069 | 2 630 | 2 642 | 2 642 |
Director Remuneration | 324 586 | 283 166 | 195 084 | 324 592 | 326 978 | 239 484 | 289 200 |
Dividend Recommended By Directors | | | 2 000 000 | 722 916 | 1 750 000 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 2 | 2 | 2 | 2 | 2 | 2 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 1 051 | 10 000 | | |
Accrued Liabilities | 440 332 | 412 724 | 518 994 | 418 176 | 465 292 | 299 108 | 397 486 |
Accumulated Depreciation Impairment Property Plant Equipment | 8 582 085 | 8 952 180 | 8 041 811 | 8 334 034 | 8 637 726 | 7 379 618 | 6 786 143 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | 113 173 |
Administrative Expenses | 3 221 013 | 3 098 562 | 1 509 509 | 3 231 800 | 2 483 452 | 2 005 992 | 2 427 109 |
Amounts Owed By Group Undertakings | | | 1 000 000 | 1 142 685 | 1 027 523 | 815 180 | 903 040 |
Amounts Owed To Group Undertakings | | | 2 000 000 | 2 472 916 | 178 955 | 178 955 | 178 955 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 | 20 |
Average Number Employees During Period | 93 | 101 | 100 | 100 | 88 | 72 | 63 |
Bank Borrowings | | 1 581 938 | 1 294 313 | 623 188 | 47 938 | | |
Bank Borrowings Overdrafts | | 1 020 350 | 724 815 | 49 855 | 47 938 | | |
Capital Commitments | | 389 000 | | | 281 900 | 573 000 | |
Cash Cash Equivalents Cash Flow Value | 358 351 | | 749 499 | 787 137 | 2 635 354 | | |
Comprehensive Income Expense | 973 365 | 1 183 070 | 2 027 948 | 1 579 261 | 1 296 571 | 283 799 | 1 139 394 |
Corporation Tax Payable | 233 051 | 103 239 | 371 057 | 95 293 | 25 840 | | |
Corporation Tax Recoverable | | | | | | 122 705 | 90 205 |
Cost Sales | 12 815 900 | 13 561 563 | 7 369 881 | 13 462 825 | 10 787 655 | 7 922 933 | 11 177 230 |
Creditors | 230 475 | 1 230 999 | 994 916 | 258 705 | 27 840 | 224 279 | 3 220 653 |
Current Tax For Period | 233 052 | 186 157 | 153 740 | 170 085 | 94 533 | | 158 983 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | 587 | 24 122 |
Depreciation Amortisation Expense | 825 506 | 781 946 | 226 160 | 431 906 | 303 691 | 269 508 | |
Depreciation Expense Property Plant Equipment | 808 718 | 683 878 | 157 155 | 186 297 | 101 073 | 79 206 | 376 523 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 411 850 | 393 | 139 684 | | 1 527 616 | 139 366 |
Disposals Property Plant Equipment | | 449 350 | 1 100 | 143 105 | | 1 716 517 | 139 366 |
Dividend Per Share Interim | | | 16 000 | 722 916 | 14 000 | | |
Dividends Paid | | | 2 000 000 | 722 916 | 1 750 000 | | |
Dividends Paid On Shares Interim | | | 2 000 000 | 722 916 | 1 750 000 | | |
Dividends Received Classified As Investing Activities | | -350 000 | -380 000 | -722 916 | -830 000 | | |
Finance Lease Liabilities Present Value Total | 230 475 | 210 649 | 270 101 | 208 850 | 180 322 | 128 258 | |
Finished Goods | 686 742 | 1 197 142 | 1 205 985 | 961 760 | 343 449 | 713 630 | 397 037 |
Fixed Assets | 1 617 111 | 4 312 447 | 4 488 021 | 4 632 308 | 1 126 034 | | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | 91 778 | | | | |
Further Operating Expense Item Component Total Operating Expenses | 170 000 | 170 000 | 85 000 | 198 333 | 170 000 | 170 000 | 170 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 135 | 12 116 | 5 914 | -438 | 1 194 | -10 919 | -5 893 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 2 317 030 | -874 519 | 279 188 | -1 191 540 | 1 039 223 | -1 008 026 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -4 569 271 | 1 345 989 | -1 044 033 | 2 654 652 | -250 082 | 288 490 | |
Gain Loss On Disposal Assets Income Statement Subtotal | | 147 500 | -707 | 5 728 | | 308 649 | |
Gain Loss On Disposals Property Plant Equipment | | 147 500 | -707 | 5 728 | | 308 649 | 40 000 |
Gross Profit Loss | 4 441 533 | 4 041 533 | 2 315 644 | 4 109 966 | 2 948 285 | 2 760 160 | 3 823 101 |
Income From Related Parties | 64 307 | 17 526 | 17 500 | 40 339 | 200 973 | 131 888 | 264 729 |
Income From Shares In Group Undertakings | | 350 000 | 1 380 000 | 722 916 | 830 000 | | |
Income Taxes Paid Refund Classified As Operating Activities | -32 953 | -239 924 | | -445 849 | -163 986 | -148 545 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -754 448 | 410 943 | -19 795 | 37 638 | 1 848 217 | -1 335 438 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 32 119 | -82 917 | -8 860 | | | | -12 531 |
Increase Decrease In Property Plant Equipment | | | 389 000 | 409 730 | | 383 950 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 380 149 | 631 536 | -286 255 | -268 237 | -1 094 874 | 513 265 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 781 945 | 226 160 | 431 907 | 303 692 | 269 508 | 379 523 |
Interest Expense On Bank Loans Similar Borrowings | | 5 824 | 11 649 | 27 181 | 23 298 | 1 941 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 1 601 | 7 569 | 5 811 | 23 555 | 13 294 | 5 916 | 41 447 |
Interest Paid Classified As Operating Activities | | -5 824 | -11 649 | -27 181 | -23 298 | -1 941 | |
Interest Payable Similar Charges Finance Costs | 1 601 | 13 393 | 17 460 | 50 736 | 36 592 | 7 857 | 41 447 |
Investments Fixed Assets | | 3 202 581 | 3 202 581 | 3 202 582 | | | |
Investments In Group Undertakings | | 3 202 581 | 3 202 581 | 3 202 582 | -3 793 961 | | |
Key Management Personnel Compensation Total | | 283 166 | 190 785 | 324 592 | 326 978 | | |
Loans Owed By Related Parties | 1 500 727 | 2 496 752 | 2 898 943 | 152 480 | 152 344 | 11 988 | 3 744 781 |
Loans Owed To Related Parties | 6 292 | 1 476 484 | 1 334 081 | -341 059 | -387 601 | -381 985 | -388 193 |
Net Assets Liabilities Subsidiaries | -1 926 | -88 503 | -55 921 | 229 107 | | | |
Net Cash Flows From Used In Financing Activities | 86 691 | -2 097 545 | 626 499 | 2 653 920 | 1 433 744 | 33 483 | |
Net Cash Flows From Used In Investing Activities | 46 839 | 2 850 636 | 22 441 | -152 450 | -830 000 | 285 515 | |
Net Cash Flows From Used In Operating Activities | 620 918 | -1 164 034 | -629 145 | -2 539 108 | -2 451 961 | 1 016 440 | |
Net Cash Generated From Operations | 586 364 | -1 417 351 | -554 827 | -3 035 693 | -2 652 539 | 860 038 | |
Net Current Assets Liabilities | 5 033 116 | 4 521 374 | 4 137 665 | 4 113 512 | 6 935 492 | 7 090 051 | 7 990 344 |
Number Shares Issued Fully Paid | | 125 | 125 | 125 | 125 | 125 | 125 |
Operating Profit Loss | 1 220 520 | 942 971 | 806 550 | 1 099 802 | 612 606 | 754 168 | 1 398 495 |
Other Creditors | | 129 145 | 616 | 764 | 4 473 | 1 418 | 2 235 |
Other Deferred Tax Expense Credit | -19 617 | -6 732 | -34 898 | 22 636 | 14 910 | 121 271 | 121 190 |
Other Interest Receivable Similar Income Finance Income | | | | | | 1 023 | 655 |
Other Operating Income Format1 | | | 415 | 221 636 | 147 773 | | 2 503 |
Other Taxation Social Security Payable | 375 438 | 255 678 | 293 345 | 335 872 | 236 588 | 132 135 | 200 874 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -86 691 | -192 717 | -148 352 | -489 254 | -290 051 | -189 975 | |
Payments To Related Parties | 353 421 | 314 729 | 103 219 | 293 551 | 262 257 | 351 769 | 283 838 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 27 693 | 36 627 | 19 506 | 58 497 | 42 998 | 51 978 | 72 814 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | | | |
Prepayments | 135 509 | 152 638 | 157 100 | 129 656 | 65 441 | 97 797 | 92 002 |
Proceeds From Borrowings Classified As Financing Activities | | -1 725 750 | | | | -334 350 | |
Proceeds From Sales Property Plant Equipment | | -185 000 | | -9 149 | | -497 550 | |
Profit Loss | 973 365 | 1 183 070 | 2 027 948 | 1 579 261 | 1 296 571 | 283 799 | 1 139 394 |
Profit Loss On Ordinary Activities Before Tax | 1 218 919 | 1 279 578 | 2 169 090 | 1 771 982 | 1 406 014 | 405 070 | 1 407 035 |
Profit Loss Subsidiaries | 11 111 111 | -4 296 | 53 994 | -1 210 119 | | | |
Property Plant Equipment Gross Cost | 10 199 196 | 8 925 910 | 9 327 251 | 9 763 760 | 9 763 760 | 8 831 331 | 244 811 |
Provisions | | | | | | | 113 173 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 113 173 |
Purchase Property Plant Equipment | -46 839 | -312 200 | -402 441 | -579 614 | | -784 088 | |
Raw Materials | 1 067 709 | 1 015 481 | 850 991 | 837 639 | 341 889 | 594 966 | 658 067 |
Repayments Borrowings Classified As Financing Activities | | -150 137 | -287 626 | -671 125 | -575 250 | -47 938 | |
Restructuring Costs | | | | | | 342 264 | -49 332 |
Social Security Costs | 229 685 | 257 180 | 136 996 | 274 234 | 199 494 | 185 664 | 193 086 |
Staff Costs Employee Benefits Expense | 2 915 302 | 3 192 371 | 1 680 728 | 3 488 904 | 2 572 081 | 2 088 689 | 2 262 045 |
Tax Decrease Increase From Effect Tax Incentives | | | | | | 26 047 | 21 946 |
Tax Expense Credit Applicable Tax Rate | 236 592 | 243 120 | 412 127 | 336 677 | 267 143 | 76 963 | 288 301 |
Tax Increase Decrease From Effect Dividends From U K Companies | | -66 500 | -262 200 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 23 | 75 | 6 299 | | 69 768 | -10 113 |
Tax Increase Decrease From Other Short-term Timing Differences | 7 632 | 2 782 | | | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | -192 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 245 554 | 96 508 | 141 142 | 192 721 | 109 443 | 121 271 | 267 641 |
Total Additions Including From Business Combinations Property Plant Equipment | | 312 200 | 402 441 | 579 614 | | 784 088 | 500 988 |
Total Assets Less Current Liabilities | 6 650 227 | 8 833 821 | 8 625 686 | 8 745 820 | 8 061 526 | 8 541 764 | 9 570 052 |
Total Borrowings | 383 375 | 2 019 050 | 1 894 273 | 1 121 401 | 256 100 | 352 537 | |
Total Current Tax Expense Credit | 265 171 | 103 240 | 176 040 | 170 085 | | | 146 451 |
Total Operating Lease Payments | 80 768 | -8 046 | 3 437 | 8 916 | 7 354 | 7 351 | 7 306 |
Trade Creditors Trade Payables | 3 029 135 | 2 301 984 | 2 565 764 | 1 432 367 | 2 520 049 | 1 785 715 | 2 115 352 |
Trade Debtors Trade Receivables | 5 222 627 | 3 859 532 | 4 898 035 | 2 271 808 | 2 483 846 | 2 572 303 | 2 983 707 |
Turnover Revenue | 17 257 433 | 17 603 096 | 9 685 525 | 17 572 791 | 13 735 940 | 10 683 093 | 671 044 |
Wages Salaries | 2 657 924 | 2 898 564 | 1 524 226 | 3 156 173 | 2 329 589 | 1 851 047 | 1 996 145 |
Work In Progress | 166 810 | 340 174 | 209 566 | 198 906 | 218 093 | 108 100 | 199 457 |
Cash Receipts From Government Grants | | | | -221 636 | -147 773 | | |
Dividends Paid Classified As Financing Activities | | | | -722 916 | -250 000 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | 669 768 | 476 216 | 129 920 | |
Net Interest Received Paid Classified As Investing Activities | | | | | | -1 023 | |