Profit & Loss |
Date of Accounts |
2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 2 110 633 | 18 252 |
Current Assets | 2 128 | 2 244 | 2 244 | 699 | 18 951 |
Debtors | 2 128 | 2 244 | 2 244 | 2 244 | 699 |
Net Assets Liabilities | 233 685 | 238 166 | 255 644 | 235 743 | 1 629 593 |
Other Debtors | | | | 699 | 699 |
Total Inventories | | | | 1 124 184 | 1 266 161 |
|
Other Financial Data |
Audit Fees Expenses | | | | 10 000 | 30 000 |
Accrued Liabilities Deferred Income | | | | 1 084 879 | 4 000 |
Accumulated Amortisation Impairment Intangible Assets | | | | 1 750 901 | 1 835 880 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 60 596 | 71 780 |
Additional Provisions Increase From New Provisions Recognised | | | | | 9 186 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 11 348 |
Administration Support Average Number Employees | | | | 25 | 38 |
Administrative Expenses | | | | 2 540 257 | 5 287 604 |
Amortisation Expense Intangible Assets | | | | 76 856 | 84 979 |
Amortisation Government Grants | | | | -5 019 | |
Amortisation Rate Used For Intangible Assets | | | | | 10 |
Amounts Owed By Associates Joint Ventures Participating Interests | | | | | 2 203 750 |
Amounts Owed By Directors | | | | 13 228 | 13 228 |
Amounts Owed To Associates Joint Ventures Participating Interests | | | | | 64 908 |
Amounts Owed To Directors | | | | 8 429 | 8 429 |
Amounts Owed To Group Undertakings | | | | 3 447 969 | 2 356 825 |
Applicable Tax Rate | | | | 38 | 38 |
Average Number Employees During Period | | | | 47 | 70 |
Bank Borrowings Overdrafts | | | | 68 711 | 96 879 |
Bank Overdrafts | | | | | 2 180 |
Cash Cash Equivalents | | | | 2 110 633 | 1 479 543 |
Cash Cash Equivalents Cash Flow Value | | | | 2 110 633 | 1 479 543 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | | 985 302 | 130 006 |
Comprehensive Income Expense | | | | 1 199 246 | 1 491 519 |
Corporation Tax Payable | | | | 9 753 | 10 730 |
Cost Sales | | | | 7 568 377 | 17 184 147 |
Creditors | 3 037 075 | 3 124 569 | 2 954 663 | 3 919 582 | 2 655 504 |
Current Tax For Period | | | | 228 937 | 450 973 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 33 147 | 9 186 |
Deferred Tax Liabilities | | | | 74 203 | 83 389 |
Depreciation Expense Property Plant Equipment | | | | 116 615 | 199 149 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 93 195 |
Disposals Property Plant Equipment | | | | | 135 115 |
Distribution Average Number Employees | | | | 5 | 5 |
Distribution Costs | | | | 81 808 | 440 158 |
Dividends Paid | | | | 143 528 | 190 911 |
Dividends Paid Classified As Financing Activities | | | | 143 528 | 190 911 |
Dividends Paid On Shares | | | | 143 528 | 190 911 |
Finance Lease Liabilities Present Value Total | | | | 18 674 | 6 375 |
Finance Lease Payments Owing Minimum Gross | | | | 18 674 | 6 375 |
Finished Goods | | | | 1 124 184 | 1 266 161 |
Fixed Assets | 3 520 709 | 3 572 570 | 3 378 596 | 4 554 902 | 1 317 141 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | 653 682 | -480 474 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 1 502 718 | -326 245 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -2 000 265 | -878 424 |
Gain Loss In Cash Flows From Change In Inventories | | | | -277 683 | -141 977 |
Gain Loss On Disposals Property Plant Equipment | | | | 9 450 | 18 314 |
Government Grant Income | | | | 5 019 | |
Gross Profit Loss | | | | 4 033 549 | 7 587 742 |
Income Taxes Paid Refund Classified As Operating Activities | | | | 138 022 | 409 562 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 288 717 | -631 090 |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | | | | 61 619 |
Increase Decrease In Net Debt From Cash Flows | | | | | 521 914 |
Increase Decrease Through Other Changes Intangible Assets | | | | | -11 980 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 84 979 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 199 149 |
Intangible Assets | | | | 605 586 | 508 627 |
Intangible Assets Gross Cost | | | | 2 356 487 | 2 344 507 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 2 501 | 489 |
Interest Income On Cash Cash Equivalents | | | | -6 371 | -25 344 |
Interest Income On Short-term Bank Deposits | | | | 220 | 2 835 |
Interest Paid Classified As Operating Activities | | | | 2 501 | 489 |
Interest Payable Similar Charges Finance Costs | | | | 2 501 | 489 |
Interest Received Classified As Operating Activities | | | | 47 328 | 62 083 |
Investments | 3 520 709 | 3 532 570 | 3 378 596 | 4 554 902 | 4 542 922 |
Investments Fixed Assets | 3 520 709 | 3 572 570 | 3 378 596 | 4 554 902 | 4 542 922 |
Investments In Group Undertakings | | | | 4 554 902 | 4 542 922 |
Net Cash Flows From Used In Financing Activities | | | | 97 820 | -300 087 |
Net Cash Flows From Used In Investing Activities | | | | -1 189 865 | -311 813 |
Net Cash Flows From Used In Operating Activities | | | | 1 380 762 | -19 190 |
Net Cash Generated From Operations | | | | 1 473 957 | 328 778 |
Net Current Assets Liabilities | -3 034 947 | -3 122 325 | -2 952 419 | -3 917 339 | -2 636 553 |
Net Debt Funds | | | | -1 621 427 | -1 099 513 |
Net Deferred Tax Liability Asset | | | | 74 203 | 83 389 |
Number Shares Issued Fully Paid | | | | 2 | 2 |
Operating Profit Loss | | | | 1 416 503 | 1 890 084 |
Other Finance Income | | | | 53 479 | 84 599 |
Other Interest Receivable Similar Income Finance Income | | | | 47 328 | 62 083 |
Other Operating Income Format1 | | | | 5 019 | 30 104 |
Other Remaining Borrowings | | | | 383 176 | 113 733 |
Other Remaining Operating Income | | | | | 30 104 |
Other Taxation Social Security Payable | | | | 145 461 | 244 834 |
Par Value Share | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | 22 124 | 12 299 |
Pension Costs Defined Contribution Plan | | | | 74 563 | 128 955 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 74 563 | 128 955 |
Prepayments Accrued Income | | | | 261 166 | 258 370 |
Proceeds From Borrowings Classified As Financing Activities | | | | 300 000 | |
Proceeds From Government Grants Classified As Financing Activities | | | | 5 019 | |
Proceeds From Sales Property Plant Equipment | | | | 9 450 | 60 234 |
Production Average Number Employees | | | | 10 | 14 |
Profit Loss | | | | 123 626 | 1 584 762 |
Profit Loss On Ordinary Activities Before Tax | | | | 1 461 330 | 1 951 678 |
Property Plant Equipment Gross Cost | | | | 372 680 | 559 998 |
Provisions | | | | 74 203 | 83 389 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 74 203 | 83 389 |
Purchase Property Plant Equipment | | | | 214 013 | 242 041 |
Repayments Borrowings Classified As Financing Activities | | | | 41 547 | 96 877 |
Revenue From Rendering Services | | | | 5 943 079 | 6 830 821 |
Revenue From Sale Goods | | | | 5 658 847 | 17 941 068 |
Selling Average Number Employees | | | | 7 | 13 |
Social Security Costs | | | | 116 181 | 309 358 |
Staff Costs Employee Benefits Expense | | | | 1 508 034 | 3 197 326 |
Tax Expense Credit Applicable Tax Rate | | | | 277 653 | 370 819 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -30 295 | 10 245 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 123 | 1 330 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | 14 603 | 16 146 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 262 084 | 460 159 |
Total Assets Less Current Liabilities | 485 762 | 450 245 | 426 177 | 637 564 | 1 906 369 |
Trade Creditors Trade Payables | | | | 1 675 608 | 1 001 978 |
Trade Debtors Trade Receivables | | | | 2 040 464 | 1 957 156 |
Turnover Revenue | | | | 11 601 926 | 24 771 889 |
Wages Salaries | | | | 1 317 290 | 2 759 013 |
Advances Credits Directors | 8 429 | 8 429 | 8 429 | 1 545 | |