Profit & Loss |
Date of Accounts |
2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 64 699 | 2 165 800 | 1 273 314 | 1 151 813 |
Current Assets | 1 807 635 | 4 068 524 | 3 243 935 | 3 444 851 |
Debtors | 1 742 936 | 1 902 724 | 1 970 621 | 2 293 038 |
Net Assets Liabilities | 287 067 | 310 064 | 376 375 | 30 095 |
Other Debtors | 1 496 663 | 1 613 311 | 1 504 405 | 1 588 915 |
Total Inventories | 1 023 992 | 904 475 | 598 518 | 949 946 |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | 14 619 | 14 619 | 14 619 | 14 619 |
Additional Provisions Increase From New Provisions Recognised | | 210 242 | | -522 239 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 20 818 | | 11 089 |
Administrative Expenses | 6 235 922 | 3 916 487 | 3 669 239 | 5 277 083 |
Amounts Owed By Related Parties | 75 505 | 37 908 | 213 588 | 213 636 |
Amounts Owed To Related Parties | 291 224 | 689 076 | 233 902 | 541 385 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 53 | 40 | 43 | 47 |
Bank Borrowings | | 1 900 000 | 1 500 000 | 1 100 000 |
Bank Borrowings Overdrafts | -850 000 | -850 000 | -850 000 | -850 000 |
Bank Overdrafts | 850 000 | 1 017 878 | 850 000 | 850 000 |
Cash Cash Equivalents Cash Flow Value | 1 279 480 | 2 551 160 | 1 653 608 | |
Cash On Hand | 64 699 | 2 165 800 | 1 273 314 | 1 151 813 |
Comprehensive Income Expense | -466 650 | 22 997 | 66 311 | -346 280 |
Corporation Tax Recoverable | 67 580 | 162 975 | 140 910 | |
Cost Sales | 7 045 917 | 1 486 160 | 5 460 330 | 7 836 615 |
Creditors | 1 455 971 | 2 364 879 | 2 154 732 | 1 100 000 |
Current Tax For Period | -67 580 | -95 395 | | |
Deferred Tax Asset Debtors | 186 322 | 89 397 | 103 799 | 219 226 |
Deferred Tax Assets | 151 014 | 89 397 | 103 799 | 219 226 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 153 051 | 2 642 | -320 385 | 533 585 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 153 051 | 2 642 | -320 385 | 533 585 |
Deferred Tax Liabilities | 492 719 | 702 961 | | 324 153 |
Depreciation Amortisation Expense | 3 482 716 | 2 714 480 | 2 641 625 | 2 765 895 |
Depreciation Expense Property Plant Equipment | 3 482 716 | 2 714 480 | 2 641 625 | 2 765 895 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -47 694 | | -617 |
Disposals Property Plant Equipment | | -52 994 | | -701 |
Distribution Average Number Employees | 49 | 37 | 40 | 44 |
Finance Lease Liabilities Present Value Total | 843 886 | 654 757 | 394 158 | 245 659 |
Finance Lease Payments Owing Minimum Gross | 1 565 709 | 904 225 | 775 010 | 607 074 |
Financial Assets | | 11 677 | 6 178 | 9 678 |
Financial Liabilities | 734 148 | 215 411 | 273 880 | 118 410 |
Finished Goods Goods For Resale | 614 395 | 423 692 | 598 518 | 949 946 |
Fixed Assets | 151 285 | 146 778 | 146 279 | 149 779 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -120 000 | -20 000 | -100 000 | -400 000 |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | -3 210 | -4 088 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 504 655 | 204 655 | 118 282 | 187 108 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | 4 267 469 | 2 493 747 | 75 256 | 308 564 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 2 363 668 | -3 915 665 | 1 351 390 | -11 233 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 143 069 | -835 338 | 983 971 | -48 139 |
Gain Loss In Cash Flows From Change In Inventories | -104 348 | -119 517 | -305 957 | 351 428 |
Gain Loss On Disposal Investments In Subsidiaries Associates Joint Ventures | 313 | 181 | | |
Gain Loss On Disposals Property Plant Equipment | -2 501 | 11 179 | -33 011 | -12 202 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 20 257 | -9 140 | 3 729 | 32 769 |
Government Grant Income | | 634 567 | 308 434 | |
Gross Profit Loss | 7 906 370 | 3 529 643 | 1 794 453 | 7 532 451 |
Income From Other Fixed Asset Investments | 82 | 27 | | 92 |
Income Taxes Paid Refund Classified As Operating Activities | -35 267 | | -22 065 | -159 495 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 776 276 | 1 271 680 | -897 552 | 2 109 527 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -3 469 | | 12 119 | |
Increase Decrease In Net Debt From Cash Flows | | 121 101 | | -2 948 829 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 21 454 | | 25 483 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 12 200 | 51 513 | 68 615 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 5 950 | 700 | 1 050 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 70 057 | 74 806 | 65 675 | 57 994 |
Interest Income On Bank Deposits | 1 817 | 676 | 17 | 1 376 |
Interest Paid Classified As Financing Activities | -76 007 | -87 706 | -118 238 | -126 609 |
Interest Paid Classified As Operating Activities | 76 007 | 90 916 | 122 326 | 126 609 |
Interest Payable Similar Charges Finance Costs | 76 007 | 87 706 | 118 238 | 126 609 |
Interest Received Classified As Investing Activities | 2 481 | 703 | 17 | 14 047 |
Interest Received Classified As Operating Activities | 2 481 | 703 | 17 | 14 047 |
Investments Fixed Assets | 140 101 | 140 101 | 140 101 | 140 101 |
Investments In Subsidiaries | 140 101 | 140 101 | 140 101 | 140 101 |
Key Management Personnel Compensation Short-term Employee Benefits | 1 790 300 | 335 947 | 355 610 | 1 187 830 |
Minimum Operating Lease Payments Recognised As Expense | 208 398 | 261 171 | 211 556 | 192 816 |
Net Cash Flows From Used In Financing Activities | -1 014 228 | 1 187 311 | -933 519 | -965 911 |
Net Cash Flows From Used In Investing Activities | -1 457 906 | 2 227 673 | -1 734 102 | -1 593 838 |
Net Cash Flows From Used In Operating Activities | 3 248 410 | -2 143 304 | 1 770 069 | 4 669 276 |
Net Cash Generated From Operations | 3 213 143 | -2 143 304 | 1 748 004 | 4 509 781 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 888 196 | 817 506 | 1 074 628 | 4 824 303 |
Net Current Assets Liabilities | 135 782 | 2 063 286 | 1 730 096 | 980 316 |
Net Debt Funds | -835 301 | -714 200 | 1 021 402 | -1 656 061 |
New Finance Leases | | -43 500 | | 271 366 |
Number Shares Issued Fully Paid | 97 136 | 97 136 | 97 136 | 97 136 |
Operating Profit Loss | 1 670 448 | 607 952 | -1 529 752 | 2 354 770 |
Other Comprehensive Income Expense Net Tax | -45 000 | | -45 000 | |
Other Creditors | 1 667 | 1 667 | 1 667 | 1 667 |
Other Departments Average Number Employees | 4 | 3 | 3 | 3 |
Other Finance Income | 582 | | | 12 579 |
Other Interest Receivable Similar Income Finance Income | 2 399 | 676 | 17 | 13 955 |
Other Operating Income Format1 | | 994 796 | 345 034 | 99 402 |
Other Payables Accrued Expenses | 466 769 | 274 049 | 20 774 | 644 841 |
Other Remaining Borrowings | 50 000 | 30 000 | | |
Other Remaining Operating Income | | | | 99 402 |
Other Revenue | 453 799 | 178 470 | 157 140 | 299 239 |
Ownership Interest In Associate Percent | 50 | 50 | 50 | 50 |
Ownership Interest In Subsidiary Percent | 100 | 100 | 100 | 100 |
Par Value Share | | 1 | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -773 221 | -704 983 | -680 781 | -439 302 |
Payments To Redeem Own Shares | -45 000 | | -4 500 | |
Pension Costs Defined Contribution Plan | 151 777 | 123 030 | 81 720 | 102 782 |
Prepayments | 81 133 | 1 942 | 66 135 | 187 165 |
Proceeds From Sales Property Plant Equipment | 4 810 852 | 2 600 120 | 98 611 | 457 020 |
Profit Loss | -421 650 | 22 997 | 66 311 | -346 280 |
Profit Loss Attributable To Owners Parent | 1 515 233 | 610 673 | -1 343 795 | 1 708 623 |
Profit Loss On Ordinary Activities Before Tax | 1 597 235 | 517 920 | -1 652 061 | 2 242 208 |
Property Plant Equipment Gross Cost | 14 619 | 14 619 | 14 619 | 14 619 |
Provisions | 492 719 | 702 961 | | -522 239 |
Provisions For Liabilities Balance Sheet Subtotal | 492 719 | 702 961 | | 522 239 |
Purchase Property Plant Equipment | -6 271 239 | -373 150 | -1 829 143 | -2 061 405 |
Raw Materials Consumables | 409 597 | 480 783 | | |
Revenue From Rendering Services | 8 628 507 | 3 887 408 | 4 469 758 | 10 686 702 |
Revenue From Royalties Licences Similar Items | 172 869 | 22 875 | 79 864 | 271 457 |
Revenue From Sale Goods | 5 697 112 | 927 050 | 2 548 021 | 4 111 668 |
Social Security Costs | 468 463 | 230 413 | 204 296 | 404 117 |
Staff Costs Employee Benefits Expense | 4 633 118 | 2 531 581 | 2 055 475 | 3 700 534 |
Taxation Social Security Payable | 10 627 | 52 653 | 5 930 | 7 256 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | -810 344 | -475 936 | | |
Tax Expense Credit Applicable Tax Rate | 303 475 | 98 405 | -313 892 | 426 020 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 73 644 | 170 691 | 19 863 | -2 836 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 90 509 | 1 377 | 4 829 | 8 202 |
Tax Increase Decrease From Effect Indexation Allowance On Capital Gains | 54 584 | 2 925 | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 114 072 | 152 418 | 350 766 | -431 386 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | 106 480 | -45 275 | -61 566 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 82 002 | -92 753 | -308 266 | 533 585 |
Total Assets Less Current Liabilities | 287 067 | 2 210 064 | 1 876 375 | 1 130 095 |
Total Borrowings | 721 823 | 1 900 000 | 1 500 000 | 1 461 415 |
Trade Creditors Trade Payables | 1 566 | 7 793 | 1 566 | 1 134 |
Trade Debtors Trade Receivables | 89 635 | 160 166 | 82 694 | 84 096 |
Turnover Revenue | 14 052 902 | 4 718 862 | 6 648 680 | 13 815 608 |
Wages Salaries | 4 012 878 | 2 178 138 | 1 769 459 | 3 193 635 |
Company Contributions To Money Purchase Plans Directors | 22 600 | 24 259 | 22 237 | 24 259 |
Compensation For Loss Office Directors | 561 894 | | | |
Director Remuneration | 221 927 | 225 119 | 148 817 | 561 384 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 4 | 3 | 3 | 3 |