Profit & Loss |
Date of Accounts |
2014-07-31 | 2015-07-31 | 2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 |
Currency |
| | | | | | | | |
Net Worth | 143 800 | 212 966 | 377 326 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 3 583 | 107 626 | 309 514 | 44 920 | 518 101 | 6 073 727 | 7 378 845 |
Current Assets | 1 101 668 | 936 172 | 1 322 859 | 1 361 987 | 1 468 633 | 1 478 476 | 3 240 732 | 13 229 359 | 13 222 954 |
Debtors | 995 166 | 936 172 | 1 319 276 | 1 254 361 | 1 159 119 | 1 433 556 | 2 722 631 | 7 155 632 | 5 841 887 |
Net Assets Liabilities | | | 377 326 | 477 183 | 641 046 | 556 859 | 1 398 082 | 10 196 193 | 16 294 732 |
Property Plant Equipment | | | 1 751 927 | 1 652 940 | 1 912 312 | 2 191 178 | 1 914 478 | 3 024 328 | 6 708 969 |
Other Debtors | | | | | 12 800 | | 2 000 | 220 971 | 230 895 |
Total Inventories | | | | | | | | | 2 222 |
Cash Bank In Hand | 106 502 | | 3 583 | | | | | | |
Intangible Fixed Assets | 89 917 | 48 417 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 143 800 | 212 966 | 377 326 | | | | | | |
Tangible Fixed Assets | 1 401 959 | 1 962 677 | 1 751 927 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | | | | | | |
Profit Loss Account Reserve | 143 798 | 212 964 | 377 324 | | | | | | |
Shareholder Funds | 143 800 | 212 966 | 377 326 | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 641 267 | 2 515 809 | 2 966 047 | 2 649 330 | 3 529 533 | 4 501 197 | 6 085 647 |
Average Number Employees During Period | | | | 60 | 64 | 49 | 68 | 104 | 122 |
Creditors | | | 1 602 568 | 1 214 527 | 377 490 | 416 001 | 698 705 | 269 799 | 117 198 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 45 500 | 1 067 020 | | 20 917 | 14 500 |
Disposals Property Plant Equipment | | | | | 45 500 | 1 154 767 | | 77 500 | 24 167 |
Fixed Assets | 1 491 876 | 2 011 094 | 1 751 927 | 1 652 940 | 1 912 312 | | 1 914 478 | 3 024 330 | 6 708 971 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 893 836 | 495 738 | 750 303 | 880 203 | 992 581 | 1 598 950 |
Net Current Assets Liabilities | -454 379 | -433 443 | -279 709 | 147 460 | -881 816 | -1 218 318 | 182 309 | 7 441 662 | 9 955 270 |
Property Plant Equipment Gross Cost | | | 3 393 194 | 4 188 043 | 4 878 359 | 4 840 508 | 5 444 011 | 7 525 525 | 12 794 616 |
Provisions For Liabilities Balance Sheet Subtotal | | | 9 606 | 9 606 | 11 960 | | | | 252 311 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 794 849 | 755 110 | 1 116 916 | 603 503 | 2 159 014 | 5 293 258 |
Total Assets Less Current Liabilities | 1 037 497 | 1 577 651 | 1 472 218 | 1 800 400 | 1 030 496 | 972 860 | 2 096 787 | 10 465 992 | 16 664 241 |
Audit Fees Expenses | | | | | | | | 20 000 | 20 000 |
Fees For Non-audit Services | | | | | | | | 17 340 | 10 600 |
Amount Specific Advance Or Credit Directors | | | | | | | 393 896 | 239 812 | 100 000 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | 239 812 | 100 000 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | 393 896 | 393 896 | 439 812 |
Director Remuneration | | | | | | | 73 472 | 76 912 | 154 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | 1 | 1 |
Bank Borrowings Overdrafts | | | | | | 64 043 | 50 000 | 39 067 | 27 951 |
Finance Lease Liabilities Present Value Total | | | | | 377 490 | 416 001 | 648 705 | 329 741 | 149 976 |
Other Creditors | | | | | 672 912 | 621 628 | 50 000 | 14 754 | 8 439 |
Other Taxation Social Security Payable | | | | | 285 925 | 203 598 | 55 405 | 81 230 | 125 465 |
Trade Creditors Trade Payables | | | | | 1 031 602 | 1 205 367 | 208 283 | 304 453 | 2 669 551 |
Trade Debtors Trade Receivables | | | | | 1 146 319 | 1 433 556 | 2 708 964 | 6 029 529 | 5 147 205 |
Accrued Liabilities Deferred Income | | | | | | | 455 069 | 2 102 446 | 475 771 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | 274 997 | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 252 311 |
Administrative Expenses | | | | | | 1 407 831 | 1 574 702 | 2 738 975 | 3 532 526 |
Amortisation Expense Intangible Assets | | | | | | | | 274 997 | |
Bank Borrowings | | | | | | | 50 000 | 10 000 | 10 000 |
Bank Overdrafts | | | | | | 64 043 | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | 518 101 | 6 073 727 | |
Cash Receipts From Government Grants | | | | | | | -114 238 | -17 180 | |
Comprehensive Income Expense | | | | | | | 841 223 | 8 798 111 | 6 298 539 |
Corporation Tax Payable | | | | | | | 246 699 | 2 055 718 | -302 168 |
Cost Sales | | | | | | 4 850 275 | 5 555 039 | 20 261 493 | 24 167 046 |
Current Tax For Period | | | | | | | 246 699 | 1 881 176 | 789 250 |
Depreciation Amortisation Expense | | | | | | | 880 203 | 1 267 576 | 1 598 950 |
Depreciation Expense Property Plant Equipment | | | | | | 750 303 | 232 193 | 590 524 | 1 373 065 |
Dividends Paid | | | | | | | | | 200 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -200 000 |
Dividends Paid On Shares Interim | | | | | | | | | 200 000 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | 114 238 | 17 180 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 343 729 | 1 764 128 | -82 362 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -1 289 075 | -4 432 999 | 1 073 933 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | -51 078 | 3 937 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | -51 078 | 3 937 |
Gross Profit Loss | | | | | | 1 440 714 | 2 578 100 | 13 335 603 | 10 897 741 |
Income From Related Parties | | | | | | | 49 374 | 47 463 | 258 671 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -101 628 | -3 147 136 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 537 224 | 5 555 626 | 1 305 118 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | 2 222 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 274 997 | |
Intangible Assets Gross Cost | | | | | | | | 274 997 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 38 620 | 23 732 | 25 455 |
Interest Payable Similar Charges Finance Costs | | | | | | 31 150 | 38 620 | 23 732 | 25 455 |
Investments Fixed Assets | | | | | | | | 2 | 2 |
Investments In Group Undertakings | | | | | | | | 2 | 2 |
Loans Owed By Related Parties | | | | | | | | 228 497 | 163 382 |
Loans Owed To Related Parties | | | | | | | | | -555 089 |
Merchandise | | | | | | | | | 2 222 |
Net Cash Flows From Used In Financing Activities | | | | | | | -117 948 | 1 160 275 | 192 554 |
Net Cash Flows From Used In Investing Activities | | | | | | | 603 483 | 2 428 380 | 5 279 314 |
Net Cash Flows From Used In Operating Activities | | | | | | | -1 022 759 | -9 144 281 | -6 776 986 |
Net Cash Generated From Operations | | | | | | | -947 141 | -9 252 461 | -9 949 577 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -20 | -126 | -340 |
Number Shares Issued Fully Paid | | | | | | | | 2 | 2 |
Operating Profit Loss | | | | | | 32 883 | 1 126 522 | 10 619 858 | 7 365 215 |
Other Deferred Tax Expense Credit | | | | | | | | -83 035 | 252 311 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 20 | 126 | 340 |
Other Operating Income Format1 | | | | | | | 123 124 | 23 230 | |
Par Value Share | | 1 | 1 | | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -361 749 | -526 567 | -321 250 |
Payments To Related Parties | | | | | | | 361 926 | 10 291 430 | 14 180 395 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 49 465 | 178 715 | 68 808 |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 | 100 |
Prepayments Accrued Income | | | | | | | 11 667 | 665 320 | 463 787 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | -479 697 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | -5 505 | -13 604 |
Profit Loss | | | | | | -84 187 | 841 223 | 8 798 111 | 6 298 539 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 1 733 | 1 087 922 | 10 596 252 | 7 340 100 |
Provisions | | | | | | | | | 252 311 |
Purchase Intangible Assets | | | | | | | | -274 995 | |
Purchase Property Plant Equipment | | | | | | | -603 503 | -2 159 014 | -5 293 258 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | -11 116 |
Social Security Costs | | | | | | | 161 755 | 260 515 | 377 131 |
Staff Costs Employee Benefits Expense | | | | | | | 2 177 674 | 3 229 794 | 4 194 182 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 85 920 | 246 699 | 1 798 141 | 1 041 561 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 274 997 | |
Total Operating Lease Payments | | | | | | | 47 591 | 37 180 | 10 090 |
Turnover Revenue | | | | | | 6 290 989 | 8 133 139 | 33 597 096 | 35 064 787 |
Wages Salaries | | | | | | | 1 966 454 | 2 790 564 | 3 748 243 |
Creditors Due After One Year | 858 889 | 1 352 725 | 1 085 286 | | | | | | |
Creditors Due Within One Year | 1 556 047 | 1 369 615 | 1 602 568 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 159 083 | 200 583 | 249 000 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 41 500 | 48 417 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 249 000 | 249 000 | 249 000 | | | | | | |
Number Shares Allotted | | 2 | 2 | | | | | | |
Provisions For Liabilities Charges | 34 808 | 11 960 | 9 606 | | | | | | |
Secured Debts | 679 152 | 679 152 | 876 388 | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | | | | | | |
Tangible Fixed Assets Additions | | 1 005 858 | 515 718 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 946 648 | 2 952 506 | 3 393 224 | | | | | | |
Tangible Fixed Assets Depreciation | 544 689 | 989 829 | 1 641 297 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 445 140 | 706 291 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 54 823 | | | | | | |
Tangible Fixed Assets Disposals | | | 75 000 | | | | | | |