Profit & Loss |
Date of Accounts |
2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 | 2023-07-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 040 785 | 1 007 212 | 841 843 | 712 592 | 2 577 217 | 1 421 817 | 2 664 062 | 1 803 511 |
Current Assets | 8 744 146 | 7 652 150 | 7 281 079 | 7 475 626 | 6 541 493 | 6 312 387 | 10 450 590 | 10 675 644 |
Debtors | 7 703 361 | 6 644 938 | 6 439 236 | 6 763 034 | 3 964 276 | 4 890 570 | 7 786 528 | 8 872 133 |
Net Assets Liabilities | 2 077 531 | 2 487 970 | 3 240 932 | 4 059 657 | 4 392 634 | 5 111 602 | 7 554 310 | 12 810 332 |
Other Debtors | 3 704 973 | 2 897 077 | 2 979 497 | 3 028 449 | 2 737 936 | 2 490 513 | 516 480 | 1 956 301 |
Property Plant Equipment | 1 073 971 | 1 008 433 | 958 923 | 3 074 595 | 3 118 408 | 3 129 317 | 5 109 685 | 5 824 721 |
|
Other Financial Data |
Audit Fees Expenses | 4 500 | 13 200 | 9 000 | 9 000 | 9 500 | 13 000 | 12 000 | 13 500 |
Dividend Recommended By Directors | | | | 100 000 | 100 000 | 100 000 | 330 000 | 300 000 |
Accrued Liabilities | 38 500 | 144 237 | 56 483 | 43 147 | 55 287 | 73 396 | 41 780 | 77 282 |
Accrued Liabilities Deferred Income | 502 611 | 1 248 801 | 632 357 | 402 953 | 373 709 | 925 331 | 1 082 590 | 412 244 |
Accumulated Amortisation Impairment Intangible Assets | 60 000 | | 60 000 | 60 000 | 60 000 | 60 000 | 60 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 028 870 | 1 145 988 | 1 249 361 | 1 366 540 | 1 480 070 | 1 625 506 | 425 791 | 543 992 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -8 900 | | | | | | |
Administrative Expenses | 3 864 678 | 4 076 430 | 4 458 420 | 5 230 135 | 5 217 453 | 3 972 683 | 4 731 293 | 6 154 832 |
Applicable Tax Rate | | | | | | 19 | 19 | 21 |
Average Number Employees During Period | 176 | 171 | | 201 | 194 | 118 | 113 | 142 |
Bank Borrowings | 21 595 | 23 216 | | | | | | |
Bank Borrowings Overdrafts | 318 098 | 294 882 | | | | | | |
Cash Cash Equivalents Cash Flow Value | 1 040 785 | | | 712 592 | 2 577 217 | 1 421 817 | 2 664 062 | |
Comprehensive Income Expense | 512 026 | 510 439 | 852 962 | 918 725 | 432 977 | 818 968 | 2 772 708 | 5 556 022 |
Corporation Tax Payable | 85 413 | 135 660 | 187 795 | 235 202 | 541 879 | 161 874 | 1 135 469 | 974 328 |
Cost Sales | 41 117 365 | 39 516 082 | 41 705 463 | 45 383 880 | 33 492 391 | 24 749 027 | 46 458 783 | 65 444 812 |
Creditors | 318 098 | 294 882 | 4 967 770 | 6 472 064 | 5 258 667 | 4 315 828 | 8 005 965 | 3 585 433 |
Current Tax For Period | 135 404 | 135 660 | 187 795 | 235 202 | 291 462 | 74 400 | 1 176 823 | 1 415 752 |
Depreciation Amortisation Expense | 133 130 | 117 118 | 106 446 | 117 179 | 136 937 | 145 436 | 180 982 | 195 260 |
Depreciation Expense Property Plant Equipment | 133 130 | 117 118 | 106 446 | 117 179 | 136 937 | 145 436 | 180 982 | 195 260 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 23 407 | | 1 380 697 | 77 059 |
Disposals Property Plant Equipment | | | | | 34 240 | | 1 621 566 | 308 237 |
Dividend Per Share Final | | | | 50 000 | 50 000 | 50 000 | 115 000 | |
Dividend Per Share Interim | | | | | | | 50 000 | 190 000 |
Dividends Paid | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 330 000 | 300 000 |
Dividends Paid Classified As Financing Activities | -100 000 | -100 000 | -100 000 | -100 000 | -100 000 | -100 000 | -330 000 | -300 000 |
Dividends Paid On Shares | | | | | | 100 000 | 330 000 | 300 000 |
Dividends Paid On Shares Final | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 230 000 | |
Dividends Paid On Shares Interim | | | | | | | 100 000 | 300 000 |
Fixed Assets | 1 073 971 | 1 008 433 | 958 923 | 3 074 595 | 3 118 408 | 3 129 317 | 5 109 685 | 5 824 721 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | 450 000 | |
Further Item Interest Expense Component Total Interest Expense | 19 256 | 17 634 | 5 239 | | | | | |
Gain Loss Before Tax On Sale Discontinued Operations | | | | | -816 784 | | -1 910 092 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -33 049 | -132 945 | -40 426 | -63 234 | 26 001 | -19 463 | 585 | 2 812 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 701 187 | -1 643 090 | -777 232 | 1 117 426 | -1 217 705 | -322 362 | 2 745 734 | -4 267 177 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 347 666 | 1 058 423 | 205 702 | -323 798 | 2 798 758 | -926 294 | -2 895 958 | -1 013 757 |
Gain Loss On Disposal Assets Income Statement Subtotal | -1 293 | | -1 422 | | 8 953 | | -95 719 | -25 478 |
Gain Loss On Disposals Property Plant Equipment | -1 293 | | -1 422 | | 8 953 | | -95 719 | -25 478 |
Gross Profit Loss | 4 531 001 | 4 724 505 | 5 406 549 | 6 124 979 | 5 403 253 | 3 817 086 | 9 631 314 | 13 025 812 |
Income Taxes Paid Refund Classified As Operating Activities | -94 851 | -85 413 | -43 928 | -187 795 | 85 844 | -454 405 | -203 228 | -1 576 893 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 756 487 | -33 573 | -165 369 | -129 251 | 1 864 625 | -1 155 400 | 1 242 245 | -860 551 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -88 275 | 41 354 | -63 916 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 117 118 | | 117 179 | 136 937 | 145 436 | 180 982 | 195 260 |
Intangible Assets Gross Cost | 60 000 | | 60 000 | 60 000 | 60 000 | 60 000 | 60 000 | |
Interest Paid Classified As Operating Activities | -19 256 | -17 634 | -5 239 | | | | | |
Interest Payable Similar Charges Finance Costs | 19 256 | 17 634 | 5 239 | | | | | |
Net Cash Flows From Used In Financing Activities | 159 762 | 66 230 | 543 246 | -239 461 | 402 369 | 340 472 | 359 192 | 364 062 |
Net Cash Flows From Used In Investing Activities | 123 911 | 44 822 | 58 352 | 2 232 710 | 171 745 | 156 337 | 1 807 018 | 935 363 |
Net Cash Flows From Used In Operating Activities | -1 040 160 | -77 479 | -436 229 | -1 863 998 | -2 438 739 | 658 591 | -3 408 455 | -438 874 |
Net Cash Generated From Operations | -1 154 267 | -180 526 | -485 396 | -2 051 793 | -2 352 895 | 204 186 | -3 611 683 | -2 015 767 |
Net Current Assets Liabilities | 1 367 058 | 1 810 919 | 2 313 309 | 1 003 562 | 1 282 826 | 1 996 559 | 2 444 625 | 7 090 211 |
Net Interest Received Paid Classified As Investing Activities | -463 | -6 758 | -6 | -141 | -52 | -8 | -51 | -411 |
Number Shares Issued Fully Paid | | 2 | | 2 | 2 | 2 | 2 | 2 |
Operating Profit Loss | 666 323 | 648 075 | 949 058 | 1 140 986 | 1 460 642 | 899 034 | 5 395 298 | 7 075 963 |
Other Comprehensive Income Expense Net Tax | | | | | | | 450 000 | |
Other Creditors | 886 266 | 344 804 | 1 069 822 | | 199 626 | 484 293 | 694 513 | |
Other Deferred Tax Expense Credit | 100 | -8 900 | -5 200 | -12 800 | -9 900 | 5 674 | -14 274 | |
Other Interest Receivable Similar Income Finance Income | 463 | 6 758 | 6 | 141 | 52 | 8 | 51 | 411 |
Other Operating Income Format1 | | | 929 | 246 142 | 1 274 842 | 1 054 631 | 495 277 | 204 983 |
Other Taxation Social Security Payable | 1 561 546 | 1 077 112 | 295 081 | 642 937 | 911 194 | 612 368 | 1 217 450 | 1 347 008 |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 23 638 | 20 971 | 23 969 | 50 677 | 63 756 | 47 909 | 215 315 | 131 114 |
Prepayments | 48 566 | 70 399 | 44 503 | 43 303 | 51 945 | 63 960 | 47 955 | 93 809 |
Proceeds From Sales Property Plant Equipment | -7 250 | | | | -19 786 | | -145 150 | -205 700 |
Profit Loss | 512 026 | 510 439 | 852 962 | 918 725 | 432 977 | 818 968 | 2 772 708 | 5 556 022 |
Profit Loss On Ordinary Activities Before Tax | 647 530 | 637 199 | 943 825 | 1 141 127 | 643 910 | 899 042 | 3 935 257 | 7 076 374 |
Property Plant Equipment Gross Cost | 2 102 841 | 2 154 421 | 2 208 284 | 4 441 135 | 4 598 478 | 4 754 823 | 5 535 476 | 6 368 713 |
Provisions | 45 400 | 36 500 | 31 300 | 18 500 | 8 600 | 14 274 | | 104 600 |
Provisions For Liabilities Balance Sheet Subtotal | 45 400 | 36 500 | 31 300 | 18 500 | 8 600 | 14 274 | | 104 600 |
Purchase Property Plant Equipment | -131 624 | -51 580 | -58 358 | -2 232 851 | -191 583 | -156 345 | -1 952 219 | -1 141 474 |
Repayments Borrowings Classified As Financing Activities | | | -318 098 | | | | | |
Social Security Costs | 177 476 | 171 309 | 246 342 | 277 658 | 266 332 | 196 315 | 248 178 | 330 389 |
Staff Costs Employee Benefits Expense | 2 843 506 | 3 164 904 | 3 442 929 | 4 036 158 | 4 107 424 | 2 864 716 | 3 282 222 | 4 478 078 |
Tax Expense Credit Applicable Tax Rate | | | | | | 170 818 | 747 699 | 1 520 352 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -9 359 | 22 386 | -10 178 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 1 216 | 365 384 | 3 454 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | -14 274 | 104 600 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 135 504 | 126 760 | 90 863 | 222 402 | 210 933 | 80 074 | 1 162 549 | 1 520 352 |
Total Additions Including From Business Combinations Property Plant Equipment | | 51 580 | | 2 232 851 | 191 583 | 156 345 | 1 952 219 | 1 141 474 |
Total Assets Less Current Liabilities | 2 441 029 | 2 819 352 | 3 272 232 | 4 078 157 | 4 401 234 | 5 125 876 | 7 554 310 | 12 914 932 |
Total Current Tax Expense Credit | | | 96 063 | 235 202 | 220 833 | 74 400 | | |
Total Operating Lease Payments | 46 542 | 16 054 | 6 123 | 3 678 | 1 133 | | | |
Trade Creditors Trade Payables | 3 917 111 | 2 479 960 | 2 448 182 | 3 482 505 | 970 128 | 199 813 | 1 011 431 | 530 143 |
Trade Debtors Trade Receivables | 3 949 822 | 3 677 462 | 3 415 236 | 3 691 282 | 1 174 395 | 2 336 097 | 7 222 093 | 6 550 124 |
Turnover Revenue | 45 648 366 | 44 240 587 | 47 112 012 | 51 508 859 | 38 895 644 | 28 566 113 | 56 090 097 | 78 470 624 |
Wages Salaries | 2 642 392 | 2 972 624 | 3 172 618 | 3 707 823 | 3 777 336 | 2 620 492 | 2 818 729 | 4 016 575 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | 450 000 | |