Profit & Loss |
Date of Accounts |
2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-06-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 370 805 | 2 426 958 | 740 918 | 956 777 |
Current Assets | 4 418 794 | 5 334 975 | 5 752 681 | 5 806 009 |
Debtors | 2 641 319 | 2 449 353 | 4 239 217 | 3 766 794 |
Net Assets Liabilities | 1 809 666 | 1 665 454 | 1 668 539 | 2 099 138 |
Other Debtors | 220 381 | 169 334 | 17 370 | 16 250 |
Property Plant Equipment | 2 593 958 | 3 008 642 | 3 856 267 | 3 927 344 |
Total Inventories | 355 120 | 407 114 | 772 546 | 1 082 438 |
|
Other Financial Data |
Audit Fees Expenses | 18 000 | 10 000 | 14 000 | 23 500 |
Accrued Liabilities Deferred Income | 48 423 | 90 686 | 89 652 | 129 365 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 807 940 | 2 217 016 | 2 600 422 | 2 961 075 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 845 760 | 1 456 773 | 623 501 |
Administrative Expenses | 5 102 915 | 5 699 773 | 5 639 516 | 6 837 572 |
Amounts Owed By Group Undertakings | 395 960 | 783 214 | 2 004 807 | 1 784 469 |
Amounts Owed To Group Undertakings | | 38 820 | | |
Average Number Employees During Period | 159 | 170 | 181 | 224 |
Bank Borrowings | 11 394 | 800 000 | 760 001 | 613 334 |
Bank Borrowings Overdrafts | 414 | 654 545 | 600 005 | 613 334 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 528 626 | 613 861 | 902 444 | 962 433 |
Cash Cash Equivalents Cash Flow Value | | 2 426 958 | 740 918 | 956 777 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | -220 338 |
Comprehensive Income Expense | 573 855 | -144 212 | 623 085 | 430 599 |
Corporation Tax Payable | 111 897 | | 1 840 | 155 430 |
Corporation Tax Recoverable | | 12 548 | | |
Cost Sales | 11 570 096 | 10 771 454 | 12 126 261 | 15 406 070 |
Creditors | 1 466 257 | 1 973 135 | 2 682 850 | 1 242 346 |
Current Asset Investments | 51 550 | 51 550 | | |
Current Tax For Period | 111 897 | -99 028 | 14 388 | 155 430 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | 3 239 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 62 623 | 103 367 | 130 541 | 116 836 |
Depreciation Expense Property Plant Equipment | 230 593 | 333 673 | 109 210 | 299 099 |
Depreciation Impairment Expense Property Plant Equipment | | | 405 696 | 494 482 |
Dividends Paid | | | 620 000 | |
Dividends Paid Classified As Financing Activities | | | -620 000 | |
Dividends Paid On Shares Final | | | 620 000 | |
Finance Lease Liabilities Present Value Total | 325 375 | 429 899 | 507 327 | 282 755 |
Finance Lease Payments Owing Minimum Gross | 544 130 | 716 608 | 900 382 | 656 725 |
Finished Goods Goods For Resale | 355 120 | 407 114 | 772 546 | 1 082 438 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 39 999 | 146 667 |
Further Item Creditors Component Total Creditors | 1 140 468 | 888 691 | 1 575 518 | 959 591 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | 3 239 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | 101 505 | |
Further Item Tax Increase Decrease Component Adjusting Items | 62 623 | 30 478 | | -14 390 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 2 630 033 | 2 084 555 | 1 452 423 | 3 373 333 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -986 090 | 189 535 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 580 819 | -252 085 |
Gain Loss In Cash Flows From Change In Inventories | | | 365 432 | 309 892 |
Gain Loss On Disposals Property Plant Equipment | | -17 645 | 2 968 | -11 318 |
Government Grant Income | | 761 596 | 462 046 | 11 841 |
Gross Profit Loss | 5 913 873 | 5 251 619 | 6 144 416 | 7 659 243 |
Income Taxes Paid Refund Classified As Operating Activities | | | -25 417 | -326 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 2 523 | -20 254 | 25 417 | -1 514 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 409 076 | 405 696 | 494 482 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 6 479 | 1 013 | 120 | 11 751 |
Interest Expense On Debt Securities In Issue Other Similar Loans | 33 023 | 27 225 | 25 471 | 9 139 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 21 096 | 20 965 | 46 484 | 108 046 |
Interest Income On Bank Deposits | 539 | 572 | 65 | 14 |
Interest Payable Similar Charges Finance Costs | 60 598 | 49 203 | 72 075 | 128 936 |
Interest Received Classified As Investing Activities | | | -65 | -14 |
Investments | 51 550 | 51 550 | | |
Net Cash Flows From Used In Operating Activities | | | -1 210 516 | -962 708 |
Net Cash Generated From Operations | | | -1 308 008 | -1 091 970 |
Net Current Assets Liabilities | 941 025 | 992 373 | 988 089 | 27 182 |
Net Finance Income Costs | | | 65 | 14 |
Net Interest Paid Received Classified As Operating Activities | | | -72 075 | -128 936 |
Operating Profit Loss | 810 958 | -111 496 | 865 441 | 833 512 |
Other Creditors | 628 660 | 630 946 | 926 563 | 864 554 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 22 290 | 52 105 |
Other Disposals Property Plant Equipment | | 22 000 | 225 742 | 104 880 |
Other Interest Receivable Similar Income Finance Income | 539 | 572 | 65 | 14 |
Other Operating Income Format1 | | 816 010 | 462 046 | 11 841 |
Other Taxation Social Security Payable | 618 080 | 988 776 | 707 099 | 762 538 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -335 754 | -411 614 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 192 208 | 88 000 | 123 740 | 299 956 |
Prepayments Accrued Income | 352 193 | 336 738 | 498 051 | 291 849 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | -51 550 | |
Proceeds From Sales Property Plant Equipment | | | -206 420 | -46 624 |
Profit Loss | 573 855 | -144 212 | 623 085 | 430 599 |
Profit Loss On Ordinary Activities Before Tax | 750 899 | -160 127 | 793 431 | 704 590 |
Property Plant Equipment Gross Cost | 4 401 898 | 5 225 658 | 6 456 689 | 6 888 419 |
Purchase Other Long-term Assets Classified As Investing Activities | | | -1 221 593 | |
Purchase Property Plant Equipment | | | -937 245 | -455 544 |
Social Security Costs | 437 558 | 411 292 | 422 311 | 577 753 |
Staff Costs Employee Benefits Expense | 5 088 085 | 5 697 505 | 5 679 435 | 6 893 813 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 259 060 | 362 426 | 492 967 | 613 042 |
Tax Expense Credit Applicable Tax Rate | 142 671 | -30 424 | 150 752 | 133 872 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -30 351 | -283 | -1 263 | 5 653 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -422 | 4 568 | -4 560 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 177 044 | -15 915 | 170 346 | 273 991 |
Total Assets Less Current Liabilities | 3 534 983 | 4 001 015 | 4 844 356 | 3 954 526 |
Total Borrowings | 414 | 654 545 | 600 005 | 613 334 |
Total Current Tax Expense Credit | 114 421 | -119 282 | 39 805 | 153 916 |
Total Deferred Tax Expense Credit | | | 130 541 | 120 075 |
Total Operating Lease Payments | 718 388 | 776 797 | 895 745 | 946 240 |
Trade Creditors Trade Payables | 1 840 974 | 2 161 210 | 2 486 387 | 2 879 636 |
Trade Debtors Trade Receivables | 1 672 785 | 1 147 519 | 1 718 989 | 1 674 226 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | 86 891 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | 81 724 |
Turnover Revenue | 17 483 969 | 15 884 510 | 18 270 677 | 23 065 313 |
Wages Salaries | 4 458 319 | 5 198 213 | 5 133 384 | 6 016 104 |
Company Contributions To Defined Benefit Plans Directors | 15 059 | 59 000 | 26 400 | 75 000 |
Director Remuneration | 174 631 | 225 920 | 229 282 | 220 627 |
Director Remuneration Benefits Including Payments To Third Parties | 189 690 | 284 920 | 255 682 | 295 627 |