Profit & Loss |
Date of Accounts |
2015-01-31 | 2016-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | |
Net Worth | 6 598 653 | 4 196 951 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 851 183 | 447 543 | 298 309 |
Current Assets | 554 642 | 776 759 | | 450 543 | 417 834 |
Debtors | 274 642 | 11 291 | | 3 000 | 119 525 |
Net Assets Liabilities | | | | 4 226 273 | 4 187 446 |
Other Debtors | | | | 925 452 | 1 710 443 |
Property Plant Equipment | | | | 18 583 | |
Total Inventories | | | | 132 262 | 153 651 |
Cash Bank In Hand | 280 000 | 765 468 | | | |
Net Assets Liabilities Including Pension Asset Liability | 6 598 653 | 4 196 951 | | | |
Tangible Fixed Assets | 15 000 | 37 162 | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 736 | | | |
Profit Loss Account Reserve | 6 597 653 | 4 195 951 | | | |
Shareholder Funds | 6 598 653 | 4 196 951 | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | 22 900 | 22 500 |
Accumulated Amortisation Impairment Intangible Assets | | | | 133 869 | 162 020 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 37 157 | 538 591 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 26 035 |
Administration Support Average Number Employees | | | | 3 | 3 |
Administrative Expenses | | | | 2 962 168 | 3 425 504 |
Amortisation Expense Intangible Assets | | | | 28 151 | 28 151 |
Amounts Owed By Related Parties | | | | | 116 692 |
Amounts Owed To Related Parties | | | | 299 953 | 288 016 |
Applicable Tax Rate | | | | 19 | 19 |
Average Number Employees During Period | | | | 27 | 64 |
Bank Borrowings | | | | 2 632 620 | 1 719 681 |
Corporation Tax Payable | | | | 479 711 | 104 229 |
Cost Sales | | | | 2 537 327 | 2 483 703 |
Creditors | | | | 2 732 730 | 1 746 879 |
Current Tax For Period | | | | 478 079 | 275 093 |
Deferred Income | | | | 1 197 271 | 1 089 107 |
Deferred Tax Asset Debtors | | | | 3 000 | |
Deferred Tax Assets | | | | 3 000 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | 10 922 | 4 845 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 110 496 | -4 486 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 125 000 | -13 862 |
Deferred Tax Liabilities | | | | 458 000 | 444 138 |
Depreciation Amortisation Expense | | | | 352 425 | 374 290 |
Depreciation Expense Property Plant Equipment | | | | 324 274 | 346 139 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | -37 157 |
Disposals Property Plant Equipment | | | | | -55 740 |
Dividends Paid | | | | -72 864 | -72 864 |
Dividends Paid Classified As Financing Activities | | | | -72 864 | -72 864 |
Finance Lease Liabilities Present Value Total | | | | 193 926 | 72 912 |
Finance Lease Payments Owing Minimum Gross | | | | 294 036 | 100 110 |
Fixed Assets | 6 666 746 | 4 188 908 | | 4 264 515 | 4 245 932 |
Further Item Creditors Component Total Creditors | | | | 1 058 195 | 876 759 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 81 203 | 90 857 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 20 746 | 56 278 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 578 389 | 606 777 |
Gain Loss In Cash Flows From Change In Deferred Items | | | | -4 454 | -108 164 |
Gain Loss In Cash Flows From Change In Inventories | | | | 474 | 21 389 |
Gain Loss On Disposals Property Plant Equipment | | | | 47 432 | 5 281 |
Government Grant Income | | | | 90 416 | 6 000 |
Gross Profit Loss | | | | 5 329 402 | 4 717 029 |
Income Taxes Paid Refund Classified As Operating Activities | | | | 33 746 | 648 681 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 1 426 467 | -1 445 984 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -12 930 | -1 894 |
Increase Decrease In Existing Provisions | | | | | -13 862 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 28 151 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 133 105 |
Intangible Assets | | | | 83 852 | 55 701 |
Intangible Assets Gross Cost | | | | 217 721 | 217 721 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 84 833 | 78 843 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | 12 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 4 094 | 2 743 |
Interest Paid Classified As Financing Activities | | | | -88 927 | -81 598 |
Interest Paid Classified As Operating Activities | | | | 88 927 | 81 598 |
Interest Payable Similar Charges Finance Costs | | | | 88 927 | 81 598 |
Interest Received Classified As Investing Activities | | | | 116 | 848 |
Interest Received Classified As Operating Activities | | | | 116 | 848 |
Investments Fixed Assets | 6 651 746 | 4 151 746 | | 4 245 932 | 4 245 932 |
Investments In Subsidiaries | | | | 4 245 932 | 4 245 932 |
Net Cash Flows From Used In Financing Activities | | | | -599 951 | -1 460 067 |
Net Cash Flows From Used In Investing Activities | | | | -178 879 | -330 468 |
Net Cash Flows From Used In Operating Activities | | | | 2 205 297 | 344 551 |
Net Cash Generated From Operations | | | | 2 239 043 | 993 232 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | 2 801 614 | 1 673 284 |
Net Current Assets Liabilities | -68 093 | 8 043 | | -38 242 | -58 486 |
Number Shares Issued Fully Paid | | | | 736 | 736 |
Operating Profit Loss | | | | 2 496 621 | 1 304 275 |
Other Creditors | | | | 153 517 | 158 136 |
Other Departments Average Number Employees | | | | 3 | 3 |
Other Employee Expense | | | | | 1 041 |
Other Interest Receivable Similar Income Finance Income | | | | 116 | 848 |
Other Inventories | | | | 132 262 | 153 651 |
Other Operating Income Format1 | | | | 129 387 | 12 750 |
Other Remaining Operating Income | | | | 38 971 | 6 750 |
Other Revenue | | | | 130 919 | 157 296 |
Ownership Interest In Subsidiary Percent | | | | 100 | 100 |
Par Value Share | | 1 | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -216 397 | -193 926 |
Pension Costs Defined Contribution Plan | | | | 12 355 | 15 146 |
Prepayments | | | | 364 276 | 2 833 |
Proceeds From Sales Property Plant Equipment | | | | 158 790 | 38 055 |
Profit Loss | | | | 56 776 | 34 037 |
Profit Loss On Ordinary Activities Before Tax | | | | 2 407 810 | 1 223 525 |
Property Plant Equipment Gross Cost | | | | 55 740 | 1 319 766 |
Provisions | | | | 458 000 | 444 138 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 458 000 | 444 138 |
Purchase Property Plant Equipment | | | | -337 785 | -369 371 |
Rental Income From Investment Property | | | | 1 194 501 | 1 422 076 |
Repayments Borrowings Classified As Financing Activities | | | | -221 763 | -1 111 679 |
Revenue From Commissions | | | | 250 653 | 186 796 |
Revenue From Rendering Services | | | | 1 359 212 | 1 331 005 |
Revenue From Sale Goods | | | | 4 931 444 | 4 103 559 |
Sales Marketing Distribution Average Number Employees | | | | 21 | 58 |
Social Security Costs | | | | 59 428 | 80 770 |
Staff Costs Employee Benefits Expense | | | | 1 031 209 | 1 310 096 |
Taxation Social Security Payable | | | | 12 415 | 7 668 |
Tax Expense Credit Applicable Tax Rate | | | | 457 484 | 232 470 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 26 118 | 30 250 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | -309 | 2 816 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 590 149 | 259 337 |
Total Assets Less Current Liabilities | | | | 13 355 463 | 13 138 910 |
Total Borrowings | | | | 2 732 730 | 1 746 879 |
Total Operating Lease Payments | | | | 106 015 | 105 213 |
Trade Creditors Trade Payables | | | | 141 037 | 90 692 |
Trade Debtors Trade Receivables | | | | 117 050 | 208 751 |
Turnover Revenue | | | | 7 866 729 | 7 200 732 |
Wages Salaries | | | | 959 426 | 1 213 139 |
Director Remuneration | | | | 50 420 | 32 840 |
Net Consideration Paid For Own Shares | | 2 310 000 | | | |
Nominal Value Own Shares Purchased | | 1 | | | |
Number Own Shares Purchased | | 264 | | | |
Percentage Called-up Share Capital Represented By Purchases During Period | | 26 | | | |
Capital Redemption Reserve | | 264 | | | |
Creditors Due Within One Year | 622 735 | 768 716 | | | |
Nominal Value Shares Issued | | 6 413 000 | | | |
Number Shares Allotted | 1 000 | 736 | | | |
Number Shares Issued | | 6 413 000 | | | |
Percentage Subsidiary Held | | 100 | | | |
Value Shares Allotted | 1 000 | 736 | | | |