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 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 072 | 84 703 | 123 382 | 11 189 | 63 253 | 7 200 | 2 610 |
Current Assets | 467 794 | 525 258 | 613 889 | 454 632 | 503 756 | 497 184 | 552 372 |
Debtors | 446 684 | 423 555 | 472 010 | 424 331 | 418 133 | 467 660 | 531 678 |
Net Assets Liabilities | 2 646 253 | 2 831 965 | 2 499 261 | 2 407 625 | 2 545 879 | 2 441 411 | 1 405 685 |
Other Debtors | 63 749 | 63 749 | 318 743 | 318 743 | 318 743 | 318 743 | 318 743 |
Property Plant Equipment | 4 621 890 | 4 640 432 | 4 632 440 | 4 604 035 | 4 580 233 | 4 550 617 | 3 564 129 |
Total Inventories | 19 038 | 17 000 | 18 497 | 19 112 | 22 370 | 22 324 | 18 084 |
|
Other Financial Data |
Audit Fees Expenses | 7 500 | 7 500 | 7 100 | 7 100 | 8 400 | 9 000 | 15 000 |
Accrued Liabilities Deferred Income | | 8 686 | 5 990 | 8 990 | 10 970 | 25 351 | 32 708 |
Accumulated Amortisation Impairment Intangible Assets | 347 813 | 389 063 | 430 313 | 471 563 | 512 813 | 554 063 | |
Accumulated Depreciation Impairment Property Plant Equipment | 325 665 | 387 695 | 449 675 | 504 152 | 552 377 | 592 972 | 1 583 659 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 53 988 | 26 073 | 24 421 | 10 980 | 4 199 |
Administrative Expenses | 757 311 | 795 673 | 858 964 | 842 281 | 887 050 | 1 001 078 | 1 915 895 |
Amortisation Expense Intangible Assets | 41 250 | 41 250 | 41 250 | 41 250 | 41 250 | 41 250 | 41 250 |
Amortisation Impairment Expense Intangible Assets | | | 41 250 | 41 250 | 41 250 | 41 250 | 41 250 |
Average Number Employees During Period | 184 | 191 | 185 | 191 | 189 | 176 | 158 |
Bank Borrowings | 1 767 994 | 1 675 370 | 2 540 151 | 2 359 161 | 2 221 152 | 2 023 128 | 1 811 027 |
Bank Borrowings Overdrafts | 2 126 703 | 2 042 188 | 2 359 641 | 2 171 677 | 2 027 099 | 1 813 393 | 2 013 908 |
Banking Arrangements Classified As Cash Cash Equivalents | | | -72 445 | -95 908 | | -68 659 | -202 881 |
Bank Overdrafts | 184 501 | | 72 445 | 95 908 | | 68 659 | 202 881 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 12 361 | 18 165 | 13 624 | 10 218 | | |
Cash Cash Equivalents Cash Flow Value | -182 429 | 84 703 | 50 937 | -84 719 | 63 253 | -61 459 | -200 271 |
Comprehensive Income Expense | 18 749 | 307 584 | -234 204 | 37 064 | 263 874 | -10 268 | -1 005 026 |
Corporation Tax Payable | 5 000 | 6 129 | | | 26 654 | 39 181 | |
Corporation Tax Recoverable | | | 6 129 | 6 129 | | | |
Cost Sales | 2 980 639 | 3 086 521 | 3 133 150 | 3 298 428 | 3 444 296 | 3 655 925 | 4 060 522 |
Creditors | 2 131 750 | 2 057 963 | 2 367 563 | 2 172 846 | 2 027 099 | 1 813 393 | 2 790 503 |
Current Tax For Period | | 6 129 | | | 26 654 | 12 527 | -12 527 |
Deferred Tax Asset Debtors | | | | | | | 32 953 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 61 171 | -43 250 | 2 654 | 35 893 | -4 380 | -264 876 |
Depreciation Expense Property Plant Equipment | 54 578 | 61 086 | 55 926 | 49 936 | 44 818 | 40 595 | 33 180 |
Depreciation Impairment Expense Property Plant Equipment | | | 61 980 | 54 477 | 48 224 | 40 595 | 990 687 |
Dividends Paid | 128 078 | 121 872 | 98 500 | 128 700 | 125 620 | 94 200 | 30 700 |
Dividends Paid Classified As Financing Activities | -128 078 | -121 872 | -98 500 | -128 700 | -125 620 | -94 200 | -30 700 |
Dividends Paid On Shares Final | | | 98 500 | 128 700 | | | |
Dividends Paid On Shares Interim | | | | 128 700 | 125 620 | 94 200 | 30 700 |
Finance Lease Liabilities Present Value Total | 5 047 | 15 775 | 7 922 | 1 169 | 1 169 | | |
Finance Lease Payments Owing Minimum Gross | | 25 212 | 15 775 | 7 922 | 1 169 | | |
Finished Goods Goods For Resale | | 17 000 | 18 497 | 19 112 | 22 370 | 22 324 | 18 084 |
Fixed Assets | 4 949 077 | 4 926 369 | 4 877 127 | 4 807 472 | 4 742 420 | 4 671 554 | 3 643 816 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 85 544 | 180 990 | 138 009 | 198 024 | 212 101 |
Further Item Tax Increase Decrease Component Adjusting Items | | 61 171 | -43 250 | 2 654 | 35 893 | -4 380 | -264 875 |
Government Grant Income | | | | | 116 261 | 293 220 | 213 901 |
Gross Profit Loss | 871 354 | 1 229 565 | 648 018 | 978 587 | 1 183 714 | 822 536 | 495 110 |
Impairment Loss Property Plant Equipment | | | | | | | -957 507 |
Income Taxes Paid Refund Classified As Operating Activities | 5 000 | -5 000 | -6 129 | | 6 129 | | -26 654 |
Income Tax Expense Credit On Components Other Comprehensive Income | | -25 932 | -9 504 | | | 43 456 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -124 694 | 267 132 | 33 766 | 135 656 | -147 972 | 124 712 | 138 812 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -6 129 | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 41 250 | 41 250 | 41 250 | 41 250 | 41 250 | 41 250 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 62 030 | 61 980 | 54 477 | 48 224 | 40 595 | 33 180 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | | | | 957 507 |
Intangible Assets | 327 187 | 285 937 | 244 687 | 203 437 | 162 187 | 120 937 | |
Intangible Assets Gross Cost | 675 000 | 675 000 | 675 000 | 675 000 | 675 000 | 675 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 83 270 | 80 776 | 95 718 | 86 183 | 73 333 | 75 545 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 336 | 1 670 | 1 365 | 870 | 321 | 10 | |
Interest Payable Similar Charges Finance Costs | 89 621 | 84 940 | 82 141 | 96 588 | 86 504 | 73 343 | 75 545 |
Key Management Personnel Compensation Total | | | 165 000 | 159 167 | 157 499 | 167 884 | 190 375 |
Net Cash Flows From Used In Financing Activities | 218 558 | 187 534 | -306 519 | 317 543 | 270 382 | 293 393 | 242 801 |
Net Cash Flows From Used In Investing Activities | 64 279 | 80 572 | 53 988 | 26 073 | 24 421 | 10 980 | 4 199 |
Net Cash Flows From Used In Operating Activities | -158 143 | -535 238 | 286 297 | -207 960 | -442 775 | -179 661 | -108 188 |
Net Cash Generated From Operations | -242 764 | -625 178 | | | | | -210 387 |
Net Current Assets Liabilities | 741 | 170 613 | 143 997 | -70 047 | 23 405 | -184 827 | -2 238 131 |
Net Interest Paid Received Classified As Operating Activities | 123 | -84 940 | -82 141 | -96 588 | -86 504 | -73 343 | -75 545 |
Number Shares Issued Fully Paid | | 375 013 | 375 013 | | | | |
Operating Profit Loss | 114 043 | 433 892 | -210 946 | 136 306 | 412 925 | 114 678 | -1 206 884 |
Other Creditors | 60 980 | 131 202 | 88 950 | 97 167 | 96 435 | 105 830 | 195 786 |
Other Operating Income Format1 | | | | | 116 261 | 293 220 | 213 901 |
Other Taxation Social Security Payable | 40 932 | 44 432 | 48 792 | 53 271 | 53 934 | 60 835 | 81 605 |
Par Value Share | | 1 | 1 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | 8 356 | 16 856 | -9 437 | -7 853 | -6 753 | -1 169 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 12 033 | 14 027 | 20 468 | 38 709 | 48 212 | 53 174 | 49 046 |
Prepayments Accrued Income | 8 325 | 8 515 | 3 554 | | | 10 791 | 2 410 |
Profit Loss | 18 749 | 281 652 | -243 708 | 37 064 | 263 874 | 33 188 | -1 005 026 |
Profit Loss On Ordinary Activities Before Tax | 24 545 | 348 952 | -293 087 | 39 718 | 326 421 | 41 335 | -1 282 429 |
Property Plant Equipment Gross Cost | 4 947 555 | 5 028 127 | 5 082 115 | 5 108 188 | 5 132 609 | 5 143 589 | 5 147 788 |
Provisions For Liabilities Balance Sheet Subtotal | 171 815 | 207 054 | 154 300 | 156 954 | | | |
Purchase Property Plant Equipment | -64 402 | -80 572 | -53 988 | -26 073 | -24 421 | -10 980 | -4 199 |
Social Security Costs | 150 060 | 170 514 | 180 419 | 201 549 | 198 590 | 216 824 | 200 430 |
Staff Costs Employee Benefits Expense | 2 625 391 | 2 936 665 | 2 921 586 | 3 223 945 | 3 208 346 | 3 350 711 | 3 124 524 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 207 054 | 154 300 | 156 954 | 192 847 | 231 923 | |
Tax Decrease From Utilisation Tax Losses | | 56 192 | | 11 535 | 38 599 | | |
Tax Expense Credit Applicable Tax Rate | | | -55 687 | 7 546 | 62 020 | 7 854 | -243 662 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -5 677 | -7 057 | -1 184 | 3 181 | 2 706 | 3 927 | 4 045 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 768 | 755 | 815 | 808 | 527 | 746 | 183 497 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 50 133 | | | | 43 592 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 5 796 | 67 300 | -49 379 | 2 654 | 62 547 | 8 147 | -277 403 |
Total Assets Less Current Liabilities | 4 949 818 | 5 096 982 | 5 021 124 | 4 737 425 | 4 765 825 | 4 486 727 | 1 405 685 |
Total Borrowings | 2 392 714 | 2 125 695 | 2 612 596 | 2 455 069 | 2 221 152 | 2 091 787 | 2 013 908 |
Total Current Tax Expense Credit | | 6 129 | -6 129 | | | | |
Trade Creditors Trade Payables | 82 523 | 71 252 | 65 352 | 75 106 | 97 136 | 172 420 | 466 496 |
Trade Debtors Trade Receivables | 119 616 | 96 297 | 143 584 | 99 459 | 99 390 | 138 126 | 177 572 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | | | 776 440 |
Turnover Revenue | 3 851 993 | 4 316 086 | 3 781 168 | 4 277 015 | 4 628 010 | 4 478 461 | 4 555 632 |
Wages Salaries | 2 463 298 | 2 752 124 | 2 720 699 | 2 983 687 | 2 961 544 | 3 080 713 | 2 875 048 |
Company Contributions To Defined Benefit Plans Directors | | | | | 485 | 1 578 | 2 371 |
Director Remuneration | 71 154 | 75 037 | 75 000 | 75 000 | 75 000 | 75 000 | 104 615 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 75 000 | 75 485 | 76 578 | 106 986 |
Other Non-audit Services Fees | 7 050 | 8 300 | | | | | |
Taxation Compliance Services Fees | 2 200 | 2 200 | | | | | |
Amount Specific Advance Or Credit Directors | 254 995 | 254 995 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | 20 000 | | | | | | |
Accrued Liabilities | 8 298 | 8 686 | | | | | |
Administration Support Average Number Employees | 7 | 5 | | | | | |
Amounts Owed By Directors | 254 994 | 254 994 | | | | | |
Applicable Tax Rate | 20 | 20 | | | | | |
Depreciation Amortisation Expense | 99 154 | 103 280 | | | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | 25 932 | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 28 168 | 62 839 | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 429 | 23 129 | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -2 828 | -2 038 | | | | | |
Interest Expense On Bank Loans Similar Borrowings | 85 899 | 80 598 | | | | | |
Interest Expense On Bank Overdrafts | 3 386 | 2 672 | | | | | |
Interest Paid Classified As Operating Activities | -89 285 | -83 270 | | | | | |
Merchandise | 19 038 | 17 000 | | | | | |
Net Deferred Tax Liability Asset | 171 815 | 207 054 | | | | | |
Net Interest Received Paid Classified As Investing Activities | -123 | | | | | | |
Nominal Value Allotted Share Capital | | 375 013 | | | | | |
Other Comprehensive Income Expense Net Tax | | 25 932 | | | | | |
Other Deferred Tax Expense Credit | 5 796 | 61 171 | | | | | |
Other Departments Average Number Employees | 177 | 186 | | | | | |
Other Interest Receivable Similar Income Finance Income | 123 | | | | | | |
Provisions | 171 815 | 207 054 | | | | | |
Repayments Borrowings Classified As Financing Activities | -78 836 | -82 518 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 80 572 | | | | | |
Total Deferred Tax Expense Credit | 5 796 | 61 171 | | | | | |