Profit & Loss |
Date of Accounts |
2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 144 245 | 358 576 | 344 907 |
Current Assets | 2 615 622 | 2 480 919 | 2 443 642 |
Debtors | 2 412 543 | 2 023 545 | 1 960 990 |
Net Assets Liabilities | 3 424 976 | 3 266 221 | 2 833 834 |
Other Debtors | 24 236 | 24 236 | 50 837 |
Property Plant Equipment | 2 550 903 | 3 391 389 | 4 227 268 |
Total Inventories | 58 834 | 98 798 | 137 745 |
|
Other Financial Data |
Audit Fees Expenses | 5 300 | 5 500 | 5 500 |
Fees For Non-audit Services | 3 226 | 2 297 | 3 644 |
Company Contributions To Money Purchase Plans Directors | 13 137 | 13 177 | 15 165 |
Director Remuneration | 251 664 | 193 988 | 202 029 |
Dividend Recommended By Directors | | 2 000 | 23 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 4 | 4 | 4 |
Accrued Liabilities Deferred Income | 191 482 | 155 674 | 150 944 |
Accumulated Depreciation Impairment Property Plant Equipment | 4 700 404 | 5 291 463 | 4 420 380 |
Administrative Expenses | 1 073 402 | 1 043 687 | 1 153 147 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 89 | 93 | 93 |
Bank Overdrafts | | | |
Cash Cash Equivalents Cash Flow Value | 144 245 | 358 576 | |
Comprehensive Income Expense | 342 033 | -156 755 | -409 387 |
Corporation Tax Payable | | | 26 601 |
Corporation Tax Recoverable | 174 438 | 158 832 | 158 832 |
Cost Sales | 10 095 976 | 10 537 999 | 11 964 174 |
Creditors | 144 192 | 835 646 | 1 337 383 |
Depreciation Amortisation Expense | 626 970 | 597 668 | 960 109 |
Depreciation Expense Property Plant Equipment | 367 188 | 372 171 | 345 431 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 6 483 | 1 831 194 |
Disposals Property Plant Equipment | | 8 500 | 2 308 079 |
Dividends Paid | 31 000 | 2 000 | 23 000 |
Dividends Paid Classified As Financing Activities | -31 000 | -2 000 | -23 000 |
Dividends Paid On Shares Interim | 31 000 | 2 000 | 23 000 |
Finance Lease Liabilities Present Value Total | 380 569 | 560 137 | 1 181 527 |
Finance Lease Payments Owing Minimum Gross | 397 698 | 590 573 | 1 261 439 |
Future Finance Charges On Finance Leases | 17 129 | 30 436 | 79 912 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 480 479 | 244 330 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -36 785 | 26 771 | 81 261 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 46 806 | 389 331 | 75 555 |
Gain Loss On Disposal Assets Income Statement Subtotal | -9 230 | 3 609 | 191 877 |
Gain Loss On Disposals Property Plant Equipment | -9 230 | 3 609 | 191 877 |
Gross Profit Loss | 1 542 167 | 1 262 153 | 788 017 |
Income Taxes Paid Refund Classified As Operating Activities | -24 275 | 15 606 | 26 601 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 382 172 | 214 331 | -13 669 |
Increase Decrease In Property Plant Equipment | | 1 351 725 | 2 128 556 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 6 974 | 39 964 | 38 947 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 597 542 | 960 111 |
Interest Expense On Bank Overdrafts | 12 266 | 2 909 | 8 448 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 32 265 | 19 956 | 45 720 |
Interest Paid Classified As Operating Activities | -12 266 | -2 909 | -8 448 |
Interest Payable Similar Charges Finance Costs | 44 531 | 22 865 | 54 168 |
Merchandise | 58 834 | 98 798 | 137 745 |
Net Cash Flows From Used In Financing Activities | 645 601 | -853 083 | -1 087 129 |
Net Cash Flows From Used In Investing Activities | 11 433 | 1 434 145 | 1 601 197 |
Net Cash Flows From Used In Operating Activities | -1 039 206 | -795 393 | -500 399 |
Net Cash Generated From Operations | -1 108 012 | -802 652 | -527 966 |
Net Current Assets Liabilities | 1 051 520 | 710 478 | -56 051 |
Net Interest Received Paid Classified As Investing Activities | -40 | -400 | -2 916 |
Number Shares Issued But Not Fully Paid | | 284 000 | 284 000 |
Number Shares Issued Fully Paid | | 10 000 | 10 000 |
Operating Profit Loss | 468 765 | 218 466 | -365 130 |
Other Creditors | 12 354 | 17 065 | 12 265 |
Other Deferred Tax Expense Credit | 82 241 | -33 255 | |
Other Interest Receivable Similar Income Finance Income | 40 | 400 | 2 916 |
Other Taxation Social Security Payable | 69 464 | 110 084 | 104 892 |
Par Value Share | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -614 723 | 871 022 | 1 123 129 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 66 402 | 77 609 | 92 712 |
Prepayments Accrued Income | 504 537 | 437 353 | 510 324 |
Proceeds From Sales Property Plant Equipment | -175 000 | -5 500 | -668 762 |
Profit Loss | 342 033 | -156 755 | -409 387 |
Profit Loss On Ordinary Activities Before Tax | 424 274 | -190 010 | -409 387 |
Property Plant Equipment Gross Cost | 7 251 307 | 8 682 852 | 8 647 648 |
Provisions | 33 255 | 33 255 | |
Provisions For Liabilities Balance Sheet Subtotal | 33 255 | | |
Purchase Property Plant Equipment | -186 473 | -1 440 045 | -2 272 875 |
Social Security Costs | 283 078 | 355 722 | 437 385 |
Staff Costs Employee Benefits Expense | 3 092 765 | 3 688 551 | 4 290 347 |
Tax Decrease From Utilisation Tax Losses | 97 875 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | -685 | -36 457 |
Tax Expense Credit Applicable Tax Rate | 80 612 | -36 102 | -77 784 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 14 982 | -281 540 | -389 107 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 281 | 214 | 234 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 82 241 | -33 255 | |
Total Additions Including From Business Combinations Property Plant Equipment | | 1 440 045 | 2 272 875 |
Total Assets Less Current Liabilities | 3 602 423 | 4 101 867 | 4 171 217 |
Trade Creditors Trade Payables | 910 233 | 927 481 | 1 023 464 |
Trade Debtors Trade Receivables | 1 101 563 | 1 064 051 | 1 014 886 |
Turnover Revenue | 11 638 143 | 11 800 152 | 12 752 191 |
Wages Salaries | 2 743 285 | 3 255 220 | 3 760 250 |