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 | 1 541 177 | 1 782 738 | 1 893 651 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 18 826 | 240 707 | 17 417 | 339 952 | 5 260 452 | 3 172 904 |
Current Assets | 1 218 288 | 1 393 916 | 1 423 643 | 1 257 021 | 1 720 324 | 1 402 826 | 1 741 222 | 9 555 576 | 5 071 869 |
Debtors | 1 061 041 | 1 143 879 | 1 423 643 | 1 238 196 | 1 479 617 | 1 385 409 | 1 401 270 | 4 295 124 | 1 898 965 |
Net Assets Liabilities | | | 1 893 651 | 2 069 915 | 2 281 331 | 1 592 981 | 1 775 020 | 8 370 450 | 13 033 373 |
Property Plant Equipment | | | 1 167 924 | 1 422 686 | 1 419 669 | 1 812 924 | 1 622 044 | 2 276 320 | 9 330 564 |
Other Debtors | | | | | 175 400 | 211 478 | 1 155 005 | 3 921 652 | 413 243 |
Cash Bank In Hand | 157 247 | 250 037 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 541 177 | 1 782 738 | 1 893 651 | | | | | | |
Tangible Fixed Assets | 1 091 975 | 1 103 670 | 1 167 924 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | | | | | | |
Profit Loss Account Reserve | 1 541 175 | 1 782 736 | 1 893 649 | | | | | | |
Shareholder Funds | 1 541 177 | 1 782 738 | 1 893 651 | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 717 371 | 1 946 731 | 1 989 728 | 1 678 924 | 2 089 495 | 2 781 582 | 3 528 392 |
Average Number Employees During Period | | | | 22 | 28 | 24 | 27 | 38 | 50 |
Creditors | | | 432 184 | 258 782 | 290 210 | 684 335 | 757 185 | 552 254 | 86 293 |
Fixed Assets | 1 091 975 | 1 103 670 | 1 167 924 | 1 422 686 | 1 419 669 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 229 360 | 300 781 | 426 382 | 443 763 | 692 087 | 746 810 |
Net Current Assets Liabilities | 878 866 | 1 044 737 | 991 459 | 872 026 | 1 180 956 | 464 392 | 910 161 | 6 646 384 | 4 036 649 |
Property Plant Equipment Gross Cost | | | 2 885 295 | 3 111 633 | 3 409 397 | 3 491 848 | 3 711 539 | 5 057 902 | 12 858 956 |
Provisions For Liabilities Balance Sheet Subtotal | | | 27 632 | 27 632 | 29 084 | | | | 247 547 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 484 123 | 297 764 | 715 137 | 278 191 | 1 346 363 | 7 801 210 |
Total Assets Less Current Liabilities | 1 970 841 | 2 148 407 | 2 159 383 | 2 420 926 | 2 600 625 | 2 277 316 | 2 532 205 | 8 922 704 | 13 367 213 |
Amount Specific Advance Or Credit Directors | | | | 9 789 | 7 907 | 12 018 | 9 559 | | 412 523 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 1 882 | 22 642 | 29 201 | 51 525 | 412 523 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 2 717 | 31 660 | 61 084 | |
Audit Fees Expenses | | | | | | | | | 15 000 |
Fees For Non-audit Services | | | | | | | | 9 790 | 8 500 |
Bank Borrowings Overdrafts | | | | | | 81 068 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 737 186 | 33 192 | | |
Disposals Property Plant Equipment | | | | | | 632 686 | 58 500 | | 156 |
Finance Lease Liabilities Present Value Total | | | | | 290 210 | 684 335 | 707 185 | 225 816 | 196 609 |
Number Shares Issued Fully Paid | | | | | | 2 | 2 | 2 | 2 |
Other Creditors | | | | | 24 677 | 216 999 | 50 000 | 37 876 | 3 298 |
Other Taxation Social Security Payable | | | | | 164 693 | 38 486 | 245 311 | 2 276 949 | 75 947 |
Par Value Share | | 1 | 1 | | | 1 | 1 | 1 | 1 |
Trade Creditors Trade Payables | | | | | 242 596 | 155 973 | 101 476 | 286 218 | 230 499 |
Trade Debtors Trade Receivables | | | | | 1 304 217 | 1 173 931 | 246 265 | 373 472 | 1 417 386 |
Accrued Liabilities Deferred Income | | | | | | | | 65 140 | 18 800 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 247 547 |
Administrative Expenses | | | | | | 1 565 367 | 726 006 | 1 262 934 | 1 534 836 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 5 260 452 | |
Comprehensive Income Expense | | | | | | | | 6 595 430 | 4 802 923 |
Corporation Tax Payable | | | | | | | | 1 489 706 | 207 963 |
Cost Sales | | | | | | 2 643 589 | 2 905 128 | 5 321 940 | 6 859 694 |
Current Tax For Period | | | | | | | | 1 324 306 | 1 067 302 |
Depreciation Amortisation Expense | | | | | | | | 654 315 | 746 810 |
Depreciation Expense Property Plant Equipment | | | | | | 426 382 | 443 763 | 484 615 | 635 926 |
Dividends Paid | | | | | | | | | 140 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -140 000 |
Dividends Paid On Shares Interim | | | | | | | | | 140 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 1 058 524 | -562 750 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -3 149 678 | 2 396 159 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | 14 800 | 95 000 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 14 800 | 95 000 |
Gross Profit Loss | | | | | | 908 071 | 978 887 | 9 199 439 | 7 617 857 |
Income From Related Parties | | | | | | | | 10 260 370 | 14 406 244 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | 102 649 | -2 349 045 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 4 920 500 | -2 087 548 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 56 016 | 27 442 |
Interest Payable Similar Charges Finance Costs | | | | | | 31 054 | 37 258 | 56 016 | 27 442 |
Loans Owed By Related Parties | | | | | | | | 624 | 586 468 |
Loans Owed To Related Parties | | | | | | | | -9 750 | -2 370 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 318 683 | 635 440 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 1 331 563 | 7 706 054 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -6 570 746 | -6 253 946 |
Net Cash Generated From Operations | | | | | | | | -6 524 113 | -8 630 433 |
Operating Profit Loss | | | | | | -657 296 | 282 035 | 7 975 752 | 6 145 214 |
Other Deferred Tax Expense Credit | | | | | | | | | 247 547 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 13 | | |
Other Operating Income Format1 | | | | | | | 29 154 | 39 247 | 62 193 |
Other Remaining Borrowings | | | | | | | | 11 192 | 10 920 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | -327 310 | -484 323 |
Payments To Related Parties | | | | | | | | 47 463 | 35 805 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 28 724 | 51 161 |
Prepayments Accrued Income | | | | | | | | 3 859 875 | 68 336 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -14 800 | -95 156 |
Profit Loss | | | | | | -688 350 | 182 039 | 6 595 430 | 4 802 923 |
Profit Loss On Ordinary Activities Before Tax | | | | | | -688 350 | 244 790 | 7 919 736 | 6 117 772 |
Provisions | | | | | | | | | 247 547 |
Purchase Property Plant Equipment | | | | | | | | -1 346 363 | -7 801 210 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -932 | -11 117 |
Social Security Costs | | | | | | | | 209 975 | 290 655 |
Staff Costs Employee Benefits Expense | | | | | | | | 2 249 553 | 2 954 983 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 62 751 | 1 324 306 | 1 314 849 |
Turnover Revenue | | | | | | 3 551 660 | 3 884 015 | 14 521 379 | 14 477 551 |
Wages Salaries | | | | | | | | 2 010 854 | 2 613 167 |
Creditors Due After One Year | 325 244 | 306 135 | 238 100 | | | | | | |
Creditors Due Within One Year | 339 422 | 349 179 | 432 184 | | | | | | |
Number Shares Allotted | | 2 | 2 | | | | | | |
Provisions For Liabilities Charges | 104 420 | 59 534 | 27 632 | | | | | | |
Secured Debts | 534 759 | 446 135 | 486 728 | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | | | | | | |
Tangible Fixed Assets Additions | | 264 276 | 369 546 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 257 873 | 2 515 749 | 2 885 295 | | | | | | |
Tangible Fixed Assets Depreciation | 1 165 898 | 1 412 079 | 1 717 371 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 246 181 | 305 292 | | | | | | |
Tangible Fixed Assets Disposals | | 6 400 | | | | | | | |