Profit & Loss |
Date of Accounts |
2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 2 754 403 | 2 323 768 | 1 142 331 |
Current Assets | 7 395 817 | 10 276 235 | 11 394 495 |
Debtors | 836 981 | 6 223 964 | 1 920 917 |
Net Assets Liabilities | 6 469 879 | 8 759 927 | 10 197 273 |
Other Debtors | 41 826 | 41 826 | 41 829 |
Property Plant Equipment | 469 128 | 384 672 | 315 644 |
Total Inventories | 1 297 965 | 1 728 503 | |
|
Other Financial Data |
Audit Fees Expenses | 15 000 | 17 500 | 17 500 |
Accrued Liabilities Deferred Income | 143 739 | 108 860 | 155 867 |
Accumulated Amortisation Impairment Intangible Assets | | 17 400 | 23 200 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 135 528 | 1 226 501 | 1 292 898 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 78 110 | 76 685 |
Administrative Expenses | 1 286 194 | 1 206 299 | 1 473 681 |
Amortisation Expense Intangible Assets | | 5 800 | |
Amounts Owed By Group Undertakings | 2 506 468 | 898 942 | 763 092 |
Amounts Owed To Group Undertakings | 318 825 | 197 239 | 24 676 |
Average Number Employees During Period | 15 | 14 | 18 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 48 393 | 36 295 | 27 221 |
Comprehensive Income Expense | 1 598 595 | 2 290 048 | |
Corporation Tax Recoverable | 79 367 | 25 223 | 536 582 |
Cost Sales | 7 429 862 | 8 516 681 | 10 238 794 |
Creditors | 79 044 | 27 517 | 2 667 |
Current Tax For Period | 89 633 | 149 777 | |
Deferred Tax Asset Debtors | 14 161 | 20 128 | 20 128 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -12 942 | -5 967 | |
Depreciation Expense Property Plant Equipment | 175 826 | 135 536 | |
Finance Lease Liabilities Present Value Total | 79 044 | 27 517 | 2 667 |
Finance Lease Payments Owing Minimum Gross | 152 350 | 108 693 | 27 515 |
Fixed Assets | 469 128 | 396 272 | 321 444 |
Further Item Tax Increase Decrease Component Adjusting Items | 434 | -2 524 | -5 009 |
Gain Loss On Disposals Property Plant Equipment | | -507 | |
Government Grant Income | 19 671 | | |
Gross Profit Loss | 2 814 797 | 3 559 721 | |
Impairment Loss Reversal On Investments | -86 158 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -66 968 |
Increase From Amortisation Charge For Year Intangible Assets | | 5 800 | 5 800 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 135 536 | 122 394 |
Intangible Assets | | 11 600 | 5 800 |
Intangible Assets Gross Cost | | 29 000 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 6 924 | 13 069 | |
Interest Income From Group Undertakings Participating Interests | 33 738 | 92 351 | 159 321 |
Interest Income On Bank Deposits | 65 | | |
Interest Payable Similar Charges Finance Costs | 6 924 | 13 069 | -4 818 |
Net Current Assets Liabilities | 6 079 795 | 8 391 172 | 9 878 496 |
Net Finance Income Costs | 47 778 | 93 505 | 164 712 |
Operating Profit Loss | 1 548 274 | 2 353 422 | |
Other Creditors | 479 | 1 817 | 4 422 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 32 963 | 55 997 |
Other Disposals Property Plant Equipment | | 42 593 | 79 316 |
Other Interest Income | 13 975 | 1 154 | 5 391 |
Other Interest Receivable Similar Income Finance Income | 47 778 | 93 505 | 164 712 |
Other Operating Income Format1 | 19 671 | | |
Other Taxation Social Security Payable | 33 894 | 21 961 | 25 415 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 58 908 | 30 084 | 35 334 |
Prepayments Accrued Income | 103 786 | 167 526 | 400 078 |
Profit Loss | 1 598 595 | 2 290 048 | 1 437 346 |
Profit Loss On Ordinary Activities Before Tax | 1 675 286 | 2 433 858 | 1 370 378 |
Property Plant Equipment Gross Cost | 1 604 656 | 1 611 173 | 1 608 542 |
Raw Materials Consumables | 1 297 965 | 1 728 503 | |
Research Development Expense Recognised In Profit Or Loss | 248 411 | 58 010 | |
Social Security Costs | 73 278 | 73 337 | |
Staff Costs Employee Benefits Expense | 734 224 | 725 393 | 862 616 |
Tax Expense Credit Applicable Tax Rate | 318 304 | 462 433 | 260 372 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | -285 805 | -257 274 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -25 828 | -26 325 | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | -4 831 | 1 202 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 25 717 | 862 | 1 889 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 76 691 | 143 810 | -66 968 |
Total Assets Less Current Liabilities | 6 548 923 | 8 787 444 | 10 199 940 |
Total Current Tax Expense Credit | | 149 777 | -66 968 |
Total Operating Lease Payments | 17 500 | | |
Trade Creditors Trade Payables | 745 779 | 1 474 010 | 1 280 771 |
Trade Debtors Trade Receivables | 597 841 | 253 714 | 159 208 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Intangible Assets | | -29 000 | |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | 29 000 | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Amortisation Impairment Intangible Assets | | -11 600 | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | 11 600 | |
Turnover Revenue | 10 244 659 | 12 076 402 | |
Wages Salaries | 602 038 | 621 972 | 739 011 |