Profit & Loss |
Date of Accounts |
2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 714 010 | 2 086 256 | 3 949 091 | 1 157 800 |
Current Assets | 3 464 075 | 4 589 947 | 6 747 311 | 7 322 537 |
Debtors | 2 183 968 | 2 085 856 | 2 385 434 | 5 503 768 |
Net Assets Liabilities | 2 706 855 | 3 320 895 | 4 306 777 | 5 660 243 |
Property Plant Equipment | 3 923 819 | 3 350 157 | 2 716 468 | 3 134 060 |
Total Inventories | 566 097 | 417 835 | 412 786 | 660 969 |
|
Other Financial Data |
Audit Fees Expenses | 10 000 | 11 000 | 14 000 | 14 000 |
Amount Specific Advance Or Credit Directors | | | | 3 105 096 |
Amount Specific Advance Or Credit Made In Period Directors | | | | 3 105 096 |
Company Contributions To Money Purchase Plans Directors | 6 719 | 7 625 | 46 520 | 6 780 |
Director Remuneration | 397 824 | 476 411 | 477 865 | 543 875 |
Dividend Recommended By Directors | | 257 500 | 309 000 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 3 | 2 |
Accrued Liabilities Deferred Income | 267 876 | 422 260 | 835 414 | 356 831 |
Accumulated Amortisation Impairment Intangible Assets | 3 144 | 25 540 | 47 937 | 70 333 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 414 456 | 3 980 120 | 4 016 801 | 4 186 416 |
Additional Provisions Increase From New Provisions Recognised | | | | 178 475 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -31 238 | 21 780 | |
Administrative Expenses | 3 073 256 | 3 216 109 | 4 082 567 | 3 876 786 |
Amortisation Expense Intangible Assets | 3 144 | 22 396 | 22 397 | 22 396 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 92 | 85 | 77 | 77 |
Cash Cash Equivalents Cash Flow Value | 714 010 | 2 086 256 | 3 949 091 | |
Cash Receipts From Government Grants | | -149 906 | -83 064 | -5 845 |
Corporation Tax Payable | | 239 113 | 384 334 | 30 884 |
Corporation Tax Recoverable | 23 389 | | | |
Cost Sales | 7 310 400 | 7 237 447 | 7 122 826 | 7 871 464 |
Creditors | 1 279 413 | 1 045 041 | 646 236 | 815 124 |
Current Tax For Period | -23 389 | 239 113 | 384 334 | 120 884 |
Deferred Tax Liabilities | 368 236 | 336 998 | 358 778 | 537 253 |
Depreciation Amortisation Expense | 583 246 | 638 751 | 664 822 | 567 656 |
Depreciation Expense Property Plant Equipment | 243 128 | 278 221 | 309 364 | 294 766 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 50 691 | 605 744 | 375 646 |
Disposals Property Plant Equipment | | 58 935 | 605 744 | 375 646 |
Dividend Per Share Interim | | 250 | 300 | |
Dividends Paid | 154 500 | 257 500 | 309 000 | |
Dividends Paid Classified As Financing Activities | -170 000 | -350 500 | -309 000 | |
Dividends Paid On Shares | 154 500 | 257 500 | 309 000 | |
Dividends Paid On Shares Interim | 4 500 | 7 500 | 9 000 | |
Finance Lease Liabilities Present Value Total | 1 279 413 | 1 045 041 | 398 805 | 573 664 |
Finished Goods | 358 363 | 216 472 | 177 024 | 197 911 |
Fixed Assets | 4 144 639 | 3 548 581 | 2 892 495 | 3 287 691 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -149 906 | -83 064 | -5 845 |
Further Operating Expense Item Component Total Operating Expenses | | -149 906 | -83 064 | -5 845 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 151 847 | 151 549 | 149 424 | 147 874 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -4 333 | 2 962 | 6 881 | 6 458 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -18 504 | 150 997 | 803 033 | -551 816 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 58 294 | 74 723 | -299 578 | -13 238 |
Gain Loss On Disposal Assets Income Statement Subtotal | -23 449 | 848 | | 71 000 |
Gain Loss On Disposals Property Plant Equipment | -23 449 | 848 | | 71 000 |
Gross Profit Loss | 3 544 969 | 4 233 257 | 5 772 543 | 5 563 746 |
Income Taxes Paid Refund Classified As Operating Activities | -86 603 | 23 389 | -239 113 | -474 334 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -229 366 | 1 372 246 | 1 862 835 | -2 791 291 |
Increase Decrease In Property Plant Equipment | | | | 680 000 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 47 452 | -148 262 | -5 049 | 248 183 |
Increase From Amortisation Charge For Year Intangible Assets | | 22 396 | 22 397 | 22 396 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 616 355 | 642 425 | 545 261 |
Intangible Assets | 220 820 | 198 424 | 176 027 | 153 631 |
Intangible Assets Gross Cost | 223 964 | 223 964 | 223 964 | |
Interest Expense On Bank Overdrafts | | 136 | | |
Interest Expense On Loan Capital | 373 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 72 315 | 94 795 | 80 410 | 54 089 |
Interest Paid Classified As Operating Activities | -373 | -136 | | |
Interest Payable Similar Charges Finance Costs | 72 688 | 94 931 | 80 410 | 54 089 |
Merchandise | 167 734 | 167 655 | 185 336 | 431 753 |
Net Cash Flows From Used In Financing Activities | -115 954 | 550 693 | 680 574 | 2 755 503 |
Net Cash Flows From Used In Investing Activities | 1 256 775 | 37 514 | 7 251 | 884 202 |
Net Cash Flows From Used In Operating Activities | -911 455 | -1 960 453 | -2 550 660 | -848 414 |
Net Cash Generated From Operations | -1 070 746 | -2 031 995 | -2 870 183 | -1 376 837 |
Net Current Assets Liabilities | 209 865 | 1 154 353 | 2 419 296 | 3 724 929 |
Net Interest Received Paid Classified As Investing Activities | -1 487 | -4 331 | -1 485 | -7 651 |
Number Shares Issued Fully Paid | | 30 | 30 | 30 |
Operating Profit Loss | 471 713 | 1 170 016 | 1 779 921 | 1 699 263 |
Other Creditors | 190 530 | 97 500 | 99 000 | 9 943 |
Other Deferred Tax Expense Credit | 94 633 | -31 237 | 21 780 | 178 475 |
Other Interest Receivable Similar Income Finance Income | 1 487 | 4 331 | 1 485 | 7 651 |
Other Operating Income Format1 | | 152 868 | 89 945 | 12 303 |
Other Taxation Social Security Payable | 294 437 | 365 122 | 337 812 | 206 946 |
Par Value Share | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -449 844 | -350 099 | -454 638 | 343 748 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 51 790 | 106 127 | 161 112 | 66 239 |
Prepayments Accrued Income | 82 357 | 68 664 | 110 311 | 87 152 |
Proceeds From Borrowings Classified As Financing Activities | -758 444 | | | |
Proceeds From Sales Property Plant Equipment | | -9 092 | | -71 000 |
Profit Loss | 329 268 | 871 540 | 1 294 882 | 1 353 466 |
Profit Loss On Ordinary Activities Before Tax | 400 512 | 1 079 416 | 1 700 996 | 1 652 825 |
Property Plant Equipment Gross Cost | 7 338 275 | 7 330 277 | 6 733 269 | 7 320 476 |
Provisions | 368 236 | 336 998 | 358 778 | 537 253 |
Provisions For Liabilities Balance Sheet Subtotal | 368 236 | 336 998 | 358 778 | 537 253 |
Purchase Intangible Assets | -223 964 | | | |
Purchase Property Plant Equipment | -1 034 298 | -50 937 | -8 736 | -962 853 |
Repayments Borrowings Classified As Financing Activities | -22 646 | | | |
Social Security Costs | 255 638 | 261 715 | 318 022 | 339 056 |
Staff Costs Employee Benefits Expense | 2 988 793 | 3 101 588 | 3 538 227 | 3 649 307 |
Tax Expense Credit Applicable Tax Rate | 76 097 | 205 089 | 323 189 | 314 037 |
Tax Increase Decrease From Changes In Tax Provisions Due To Legislation | | | 86 107 | 42 834 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 2 254 | -4 255 | -59 139 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | -6 508 | | 86 107 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 655 | 533 | 1 073 | 1 627 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 71 244 | 207 876 | 406 114 | 299 359 |
Total Additions Including From Business Combinations Property Plant Equipment | | 50 937 | 8 736 | 962 853 |
Total Assets Less Current Liabilities | 4 354 504 | 4 702 934 | 5 311 791 | 7 012 620 |
Total Operating Lease Payments | 147 602 | 147 602 | 147 602 | 147 602 |
Total Tax Expense Credit On Items Recognised In Equity | 71 244 | 207 876 | 406 114 | |
Trade Creditors Trade Payables | 1 931 002 | 1 856 961 | 2 272 650 | 2 419 340 |
Trade Debtors Trade Receivables | 2 078 222 | 2 017 192 | 2 275 123 | 2 311 520 |
Turnover Revenue | 10 855 369 | 11 470 704 | 12 895 369 | 13 435 210 |
Wages Salaries | 2 681 365 | 2 733 746 | 3 059 093 | 3 244 012 |
Work In Progress | 40 000 | 33 708 | 50 426 | 31 305 |