Profit & Loss |
Date of Accounts |
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 | | 297 456 | 257 411 | 366 539 | 242 325 | 263 814 |
Current Assets | 2 516 970 | 3 204 957 | 2 330 504 | 2 673 994 | 2 786 380 | 3 442 598 |
Debtors | | 1 029 217 | 693 074 | 753 619 | 992 951 | 640 486 |
Net Assets Liabilities | 381 092 | 466 499 | 540 297 | 769 975 | 1 200 943 | 1 461 145 |
Other Debtors | | 28 724 | 44 077 | 27 240 | 12 864 | 30 155 |
Property Plant Equipment | | 801 080 | 806 475 | 781 426 | 1 208 275 | 1 177 722 |
Total Inventories | 1 478 284 | 1 878 284 | 1 380 019 | 1 553 836 | 1 551 104 | |
|
Other Financial Data |
Audit Fees Expenses | 9 000 | 9 750 | 10 000 | 10 300 | 10 900 | 12 115 |
Accrued Liabilities | 52 168 | 40 319 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 139 529 | 166 065 | 185 189 | 217 639 | 237 452 | 272 511 |
Additions Other Than Through Business Combinations Property Plant Equipment | 17 999 | 27 427 | 36 011 | 7 401 | 534 982 | 5 625 |
Administrative Expenses | 1 143 988 | 1 132 963 | | | | |
Amounts Owed By Other Related Parties Other Than Directors | 84 042 | 71 022 | | | | |
Amounts Owed By Related Parties | | 71 022 | 45 048 | 13 697 | 30 350 | 61 138 |
Amounts Owed To Group Undertakings | | 2 861 779 | 1 990 790 | 1 750 123 | 2 023 189 | 2 716 127 |
Average Number Employees During Period | 11 | 12 | 12 | 12 | 13 | 13 |
Balances Amounts Owed To Related Parties | | | 1 990 790 | 1 750 123 | 2 023 189 | 2 716 127 |
Bank Borrowings | 254 820 | 130 360 | | | | |
Bank Borrowings Overdrafts | | 130 360 | | | | |
Cash Cash Equivalents | 180 562 | 297 456 | | | | |
Cash Cash Equivalents Cash Flow Value | 180 562 | 297 456 | 257 411 | 366 539 | 242 325 | 263 814 |
Corporation Tax Payable | | 6 522 | 18 533 | 51 614 | | 5 999 |
Corporation Tax Recoverable | | | | | 26 914 | |
Cost Sales | 7 026 705 | 7 625 890 | | | | |
Creditors | | 3 531 914 | 2 584 030 | 2 674 517 | 2 779 603 | 3 146 216 |
Current Liabilities | 2 798 471 | 3 531 914 | | | | |
Current Tax For Period | 25 627 | 26 022 | 18 554 | 60 864 | 3 586 | 79 888 |
Current Tax Liabilities | 627 | 6 522 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Temporary Differences | 1 445 | -104 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -104 | 5 028 | -1 724 | 3 181 | -1 150 |
Deferred Tax Liabilities | 7 728 | 7 624 | | | | |
Depreciation Expense Property Plant Equipment | 25 218 | 26 536 | 30 616 | 32 450 | 33 355 | |
Depreciation Impairment Expense Property Plant Equipment | | 26 536 | 30 616 | 32 450 | 33 355 | 35 960 |
Finished Goods | 866 548 | 1 147 889 | | | | |
Finished Goods Goods For Resale | | 1 147 889 | 668 887 | 925 017 | 884 678 | 1 784 613 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 124 460 | 130 360 | | | |
Further Item Interest Expense Component Total Interest Expense | | | 95 833 | 101 639 | 145 800 | 320 789 |
Further Item Tax Increase Decrease Component Adjusting Items | -123 | -897 | 897 | 2 716 | 2 859 | 5 214 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 90 230 | 55 346 | 85 553 | 154 425 | 75 452 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -1 189 | -867 | -2 496 | 1 530 | -172 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -733 953 | -722 140 | 829 535 | -57 406 | -156 701 | -360 614 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 719 064 | 171 093 | -336 143 | 60 545 | 212 418 | -325 551 |
Gain Loss In Cash Flows From Change In Inventories | 150 053 | 400 000 | -498 265 | 173 817 | -2 732 | 987 194 |
Gain Loss On Disposals Property Plant Equipment | | | | | -74 777 | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -8 632 | -1 189 | | | | |
Gross Profit Loss | 1 332 692 | 1 354 469 | | | | |
Income From Related Parties | | 473 998 | 281 937 | 299 261 | 276 531 | 444 717 |
Income Taxes Paid Refund Classified As Operating Activities | -54 296 | -20 127 | -6 543 | -27 783 | -81 619 | -46 975 |
Income Tax Expense Credit | 26 949 | 25 918 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 186 865 | -116 894 | 40 045 | | 124 214 | -21 489 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -123 | | | | -495 | |
Increase From Depreciation Charge For Year Property Plant Equipment | 25 218 | 26 536 | 30 616 | 32 450 | 33 355 | 35 960 |
Interest Expense | 74 655 | 111 007 | | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 9 791 | 5 803 | 1 410 | | | |
Interest Income | 1 797 | 826 | | | | |
Interest Income On Bank Deposits | 1 797 | 826 | | | | |
Interest Paid Classified As Operating Activities | | | | | -145 800 | -320 789 |
Interest Payable Similar Charges Finance Costs | 74 655 | 111 007 | 97 243 | 101 639 | 145 800 | 320 789 |
Interest Received Classified As Investing Activities | -1 797 | -826 | -512 | -1 | -1 523 | -27 613 |
Net Cash Flows From Used In Financing Activities | 120 470 | 124 460 | 130 360 | | | |
Net Cash Flows From Used In Investing Activities | 16 202 | 26 601 | 35 499 | | | |
Net Cash Flows From Used In Operating Activities | | -267 955 | -125 814 | -116 528 | -409 245 | |
Net Cash Generated From Operations | 50 193 | -267 955 | -229 600 | -245 950 | -636 664 | -367 265 |
Net Current Assets Liabilities | -281 501 | -326 957 | -253 526 | -523 | 6 777 | 296 382 |
Net Finance Income Costs | | 826 | 512 | 1 | 1 523 | 27 613 |
Net Interest Paid Received Classified As Operating Activities | | -111 007 | -97 243 | -101 639 | -145 800 | |
Non-current Liabilities | 137 596 | 7 624 | | | | |
Number Shares Issued Fully Paid | | 1 000 | | | | |
Operating Profit Loss | 188 704 | 221 506 | | | | |
Other Creditors | | 46 519 | 48 236 | 88 311 | 77 174 | 82 852 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | 1 744 | | 11 492 | | 13 542 | 901 |
Other Disposals Property Plant Equipment | 1 744 | | 11 492 | | 88 320 | 1 119 |
Other Interest Expense | 64 864 | 105 204 | | | | |
Other Interest Receivable Similar Income Finance Income | 1 797 | 826 | | | | |
Other Payables | 8 061 | 6 200 | | | | |
Other Taxation Social Security Payable | 532 826 | 458 900 | 477 109 | 739 611 | 611 900 | 263 625 |
Par Value Share | | 100 | | | | |
Payments To Related Parties | | 8 059 765 | 6 325 406 | 9 874 996 | 11 200 059 | 13 844 515 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 19 358 | 22 412 | 36 956 | 44 047 | 74 346 | 74 115 |
Prepayments | 37 178 | 27 352 | | | | |
Profit Loss | 88 897 | 85 407 | 73 798 | 229 678 | 430 968 | |
Profit Loss Before Tax | 115 846 | 111 325 | | | | |
Profit Loss On Ordinary Activities Before Tax | | 111 325 | 97 380 | 288 818 | 437 240 | 338 940 |
Property Plant Equipment Gross Cost | 86 867 | 967 145 | 991 664 | 999 065 | 1 445 727 | 1 450 233 |
Property Plant Equipment Including Right-of-use Assets | 800 189 | 801 080 | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | 7 624 | 12 652 | 10 928 | 14 109 | 12 959 |
Purchase Property Plant Equipment | -17 999 | -27 427 | -36 011 | -7 401 | -534 982 | -5 625 |
Raw Materials | 611 736 | 730 395 | | | | |
Raw Materials Consumables | | 730 395 | 711 132 | 628 819 | 666 426 | |
Social Security Costs | 56 130 | 55 649 | 58 801 | 55 010 | 70 149 | |
Staff Costs Employee Benefits Expense | 638 755 | 605 562 | 638 343 | 690 201 | 728 635 | 762 931 |
Tax Expense Credit Applicable Tax Rate | 22 011 | 21 152 | 18 502 | 54 875 | 83 076 | 71 196 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 2 236 | 2 541 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 825 | 3 122 | 1 467 | 1 549 | 16 493 | 2 748 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 25 918 | 23 582 | 59 140 | 6 272 | 78 738 |
Total Assets | 3 317 159 | 4 006 037 | | | | |
Total Assets Less Current Liabilities | | 474 123 | 552 949 | 780 903 | 1 215 052 | 1 474 104 |
Total Borrowings | 254 820 | 130 360 | | | | |
Total Current Tax Expense Credit | 25 504 | 26 022 | | 60 864 | 3 091 | 79 888 |
Total Liabilities | 2 936 067 | 3 539 538 | | | | |
Trade Creditors Trade Payables | 2 672 892 | 3 395 032 | 49 362 | 44 858 | 67 340 | 77 613 |
Trade Debtors Trade Receivables | | 929 471 | 603 949 | 712 682 | 922 823 | 549 193 |
Trade Other Payables | 2 672 892 | 3 395 032 | | | | |
Trade Other Receivables | 858 124 | 1 029 217 | | | | |
Turnover Revenue | 8 359 397 | 8 980 359 | | | | |
Wages Salaries | 563 267 | 527 501 | 542 586 | 591 144 | 584 140 | 618 723 |
Company Contributions To Defined Benefit Plans Directors | | 3 953 | 4 059 | 14 253 | 3 624 | |
Company Contributions To Money Purchase Plans Directors | 3 762 | 3 953 | | | | |
Director Remuneration | 98 953 | 103 749 | 103 381 | 102 285 | 104 610 | 109 332 |
Director Remuneration Benefits Including Payments To Third Parties | 102 715 | 107 702 | 107 440 | 116 538 | 108 234 | 113 184 |