Profit & Loss |
Date of Accounts |
2012-07-31 | 2013-07-31 | 2015-07-31 | 2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 |
Currency |
| | | | | | | |
Net Worth | 177 915 | 145 260 | 615 513 | 1 073 923 | 1 232 472 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 558 516 | 1 011 300 | 1 331 887 | 2 690 693 | 4 209 780 |
Current Assets | 484 316 | 659 438 | 1 381 869 | 1 818 075 | 2 298 155 | 3 466 911 | 5 076 454 | 7 149 114 |
Debtors | 187 615 | 193 689 | 424 545 | 561 439 | 980 939 | 1 612 364 | 1 621 475 | 1 885 161 |
Net Assets Liabilities | | | | 1 232 472 | 1 952 800 | 3 071 052 | 4 417 217 | 6 677 633 |
Other Debtors | | | | | | | 185 796 | 309 151 |
Property Plant Equipment | | | | 14 496 | 289 839 | 285 601 | 349 600 | 1 262 834 |
Total Inventories | | | | 758 700 | 395 723 | 522 660 | 892 866 | 1 054 173 |
Cash Bank In Hand | 208 738 | 316 726 | 734 409 | 771 194 | 558 516 | | | |
Net Assets Liabilities Including Pension Asset Liability | 177 915 | 145 260 | 615 513 | 1 073 923 | 1 232 472 | | | |
Stocks Inventory | 87 963 | 149 023 | 222 915 | 485 442 | 758 700 | | | |
Tangible Fixed Assets | | | 3 813 | 9 243 | 14 496 | | | |
|
Capital & Reserves |
Called Up Share Capital | 3 | 15 000 | 15 000 | 15 000 | 15 000 | | | |
Profit Loss Account Reserve | 177 912 | 130 260 | 600 513 | 1 058 923 | 1 217 472 | | | |
Shareholder Funds | 177 915 | 145 260 | 615 513 | 1 073 923 | 1 232 472 | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | 110 852 | 364 242 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | -118 422 | -197 697 | -89 644 | -110 852 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 4 260 | 15 692 | 40 464 | 88 522 | 151 571 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 286 775 | 20 534 | 112 057 | 976 283 |
Administration Support Average Number Employees | | | | | | | 6 | 6 |
Administrative Expenses | | | | | | | 1 270 022 | 1 532 162 |
Amounts Owed By Directors | | | | | | | 450 000 | |
Amounts Owed By Group Undertakings | | | | | | | 263 654 | 161 523 |
Amounts Owed To Group Undertakings | | | | | | | | 81 818 |
Applicable Tax Rate | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | 28 | 48 | 87 | 109 | 160 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 2 946 073 | 4 305 011 |
Comprehensive Income Expense | | | | | | | 2 108 321 | 3 187 799 |
Corporation Tax Payable | | | | | | | 390 253 | 36 753 |
Cost Sales | | | | | | | 4 048 863 | 5 723 351 |
Creditors | | | | 958 929 | 450 139 | 779 349 | 1 231 189 | 1 883 714 |
Current Tax For Period | | | | | | | 495 784 | 213 729 |
Decrease In Loans Owed To Related Parties Due To Loans Repaid | | | | | -458 986 | | | |
Deferred Tax Asset Debtors | | | | | | | | 13 300 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 631 | -43 516 |
Deferred Tax Liabilities | | | | | | | 9 346 | 9 478 |
Depreciation Expense Property Plant Equipment | | | | | | | 48 058 | 63 072 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | 8 |
Distribution Costs | | | | | | | 923 989 | 1 099 726 |
Dividend Declared Payable | | | | | | | 425 000 | 678 500 |
Dividend Per Share Interim | | | | 0 | 0 | | | |
Dividends Paid | | | | | | | 705 000 | 820 800 |
Dividends Paid Classified As Financing Activities | | | | | | | 375 000 | 567 300 |
Dividends Paid On Shares | | | | | | | 705 000 | 820 800 |
Dividends Paid On Shares Interim | | | | 504 724 | 226 316 | | | |
Fixed Assets | | | 3 813 | 9 243 | 14 568 | 388 718 | 452 718 | 1 421 711 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | | | | | | -70 000 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | | | 19 745 | 252 945 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 29 404 | 420 793 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 84 324 | -543 795 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | -382 633 | -148 880 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | 39 088 | 978 |
Gross Profit Loss | | | | | | | 4 767 676 | 5 957 675 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | 503 169 | 567 879 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 1 413 408 | 1 358 938 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -216 694 |
Increase Decrease In Existing Provisions | | | | | | | | 132 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 11 432 | 24 772 | 48 058 | 63 049 |
Increase In Loans Owed By Related Parties Due To Loans Advanced | | | | | 193 565 | | | |
Increase In Loans Owed To Related Parties Due To Loans Advanced | | | | 458 986 | | | | |
Interest Received Classified As Operating Activities | | | | | | | 3 771 | 5 730 |
Investments | | | | | | | 103 118 | 158 877 |
Investments Fixed Assets | | | | 72 | 72 | 103 117 | 103 118 | 158 877 |
Investments In Group Undertakings | | | | | | | 103 118 | 158 877 |
Investments In Group Undertakings Participating Interests | | | | 72 | 103 117 | 103 117 | 103 118 | |
Loans Owed By Related Parties | | | | 28 078 | 221 643 | | | |
Loans Owed To Related Parties | | | | 458 986 | | | | |
Net Cash Flows From Used In Financing Activities | | | | | | | -375 000 | -567 300 |
Net Cash Flows From Used In Investing Activities | | | | | | | -112 057 | -978 030 |
Net Cash Flows From Used In Operating Activities | | | | | | | 1 900 465 | 2 904 268 |
Net Cash Generated From Operations | | | | | | | 2 399 863 | 3 466 417 |
Net Current Assets Liabilities | 177 915 | 145 260 | 612 531 | 1 066 530 | 1 220 804 | 2 780 693 | 4 084 697 | 5 265 400 |
Net Deferred Tax Liability Asset | | | | | | | 9 346 | 9 478 |
Number Shares Issued Fully Paid | | | | | | | 37 500 | 37 500 |
Operating Profit Loss | | | | | | | 2 600 965 | 3 352 282 |
Other Creditors | | | | | | | | 159 755 |
Other Finance Income | | | | | | | 3 771 | 5 730 |
Other Increase Decrease In Provisions | | | | | | | | -30 348 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 3 771 | 5 730 |
Other Operating Income Format1 | | | | | | | 27 300 | 26 495 |
Other Remaining Operating Income | | | | | | | 27 300 | 26 495 |
Other Revenue | | | | | | | 165 667 | 195 857 |
Other Taxation Social Security Payable | | | | | | | 267 044 | 498 028 |
Ownership Interest In Subsidiary Percent | | | | | 100 | 100 | 100 | |
Par Value Share | | 0 | | 0 | 0 | | | 0 |
Pension Costs Defined Contribution Plan | | | | | | | 306 677 | 469 012 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 306 677 | 469 012 |
Prepayments Accrued Income | | | | | | | 135 185 | 32 723 |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | 52 156 | 32 112 | 93 131 | 135 185 | |
Production Average Number Employees | | | | | | | 108 | 150 |
Profit Loss | | | | | | | 2 051 165 | 3 081 216 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 2 604 736 | 3 358 012 |
Property Plant Equipment Gross Cost | | | | 18 756 | 305 531 | 326 065 | 438 122 | 1 414 405 |
Provisions | | | | | | | 9 346 | 9 478 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 2 900 | 7 925 | 8 715 | 9 346 | 9 478 |
Purchase Property Plant Equipment | | | | | | | 112 057 | 978 030 |
Revenue From Rendering Services | | | | | | | 8 650 872 | 11 485 169 |
Social Security Costs | | | | | | | 382 367 | 482 438 |
Staff Costs Employee Benefits Expense | | | | | | | 4 483 383 | 6 478 612 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | 11 476 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 494 414 | 640 130 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -316 | 2 911 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 496 | 149 127 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | | | | | 1 053 | 2 925 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | 129 | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | 631 | -43 516 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | | -353 194 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 496 415 | 170 213 |
Total Assets Less Current Liabilities | 177 915 | 145 260 | 616 344 | 1 075 773 | 1 235 372 | 3 169 411 | 4 426 563 | 6 687 111 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | -70 000 |
Trade Creditors Trade Payables | | | | | | | 38 040 | 64 618 |
Trade Debtors Trade Receivables | | | | | | | 586 840 | 1 381 764 |
Turnover Revenue | | | | | | | 8 816 539 | 11 681 026 |
Wages Salaries | | | | | | | 3 794 339 | 5 527 162 |
Work In Progress | | | | 758 700 | 395 723 | 522 660 | 892 866 | 1 054 173 |
Advances Credits Directors | | | | | | 454 552 | 450 000 | |
Advances Credits Made In Period Directors | | | | | | | 4 552 | |
Amount Specific Advance Or Credit Directors | | | | | | 454 509 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 454 509 | | |
Company Contributions To Money Purchase Plans Directors | | | | | | 6 552 | | |
Director Remuneration | | | | 7 200 | 47 200 | 164 867 | 607 577 | 113 752 |
Creditors Due Within One Year Total Current Liabilities | 306 401 | | | | | | | |
Creditors Due Within One Year | 306 401 | 514 178 | 769 338 | 751 545 | 1 077 351 | | | |
Number Shares Allotted | 300 | 1 500 000 | 1 500 000 | 1 500 000 | 1 500 000 | | | |
Percentage Subsidiary Held | | | | | 100 | | | |
Provisions For Liabilities Charges | | | 831 | 1 850 | 2 900 | | | |
Share Capital Allotted Called Up Paid | 3 | 15 000 | | | | | | |
Value Shares Allotted | | | 15 000 | 15 000 | 15 000 | | | |