Profit & Loss |
Date of Accounts |
2017-01-31 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 544 | 4 369 | 3 897 | 2 604 | 2 669 | 642 | 297 |
Current Assets | 234 953 | 22 392 | 21 920 | 20 627 | 2 669 | 50 416 | 19 886 |
Debtors | 233 409 | 18 023 | 18 023 | 18 023 | | 49 774 | 19 589 |
Net Assets Liabilities | 430 492 | 1 154 565 | 1 114 000 | 1 707 694 | 2 357 264 | 2 383 414 | 2 754 664 |
Other Debtors | | | | | | 25 216 | |
Total Inventories | | | | | 606 231 | 542 857 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 46 042 | 9 406 | 7 053 | 5 092 | 3 059 | 331 215 | 477 048 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 665 480 | 761 694 | 857 908 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 3 011 648 | 3 384 361 | 3 740 712 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 873 895 | 525 057 |
Administration Support Average Number Employees | | | 16 | 16 | | | |
Administrative Expenses | | | | | 1 485 200 | 1 543 235 | 1 617 539 |
Amounts Recoverable On Contracts | | | | | 957 406 | 294 198 | 295 843 |
Average Number Employees During Period | | | 56 | 59 | | | |
Bank Borrowings | | | | | 500 000 | 200 000 | |
Bank Borrowings Overdrafts | 2 865 643 | 1 992 914 | 1 972 025 | 1 715 761 | 300 000 | 200 000 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 91 197 | 98 542 | 71 779 |
Cash Cash Equivalents | | | | 222 955 | 1 779 349 | 673 964 | 550 697 |
Comprehensive Income Expense | | | | | 454 237 | 361 771 | 182 510 |
Corporation Tax Payable | | | | | 54 335 | | 76 439 |
Corporation Tax Recoverable | | | | | | 17 059 | 8 353 |
Cost Sales | | | | | 4 085 598 | 4 520 744 | 3 356 521 |
Creditors | 2 865 643 | 1 992 914 | 1 972 025 | 1 715 761 | 217 417 | 233 948 | 107 923 |
Current Tax For Period | | | | | 54 335 | | 76 439 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | 16 542 | 108 987 | 446 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 85 953 | 102 033 | 1 405 |
Distribution Costs | | | | | 583 988 | 686 148 | 662 612 |
Dividends Paid To Non-controlling Interests Classified As Financing Activities | | | | | | -87 500 | -60 300 |
Finance Lease Liabilities Present Value Total | | | | | 79 179 | 56 188 | 16 401 |
Finance Lease Payments Owing Minimum Gross | | | | | 68 101 | 67 709 | 34 147 |
Finished Goods Goods For Resale | | | | | 139 061 | 127 227 | 89 783 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | | | | | 117 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 35 | 108 987 | 446 |
Gain Loss On Disposals Property Plant Equipment | | | | | 11 562 | 21 150 | |
Government Grant Income | | | | | 41 173 | 967 | |
Gross Profit Loss | | | | | 2 633 888 | 2 837 101 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -115 624 | 8 706 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 35 | 44 230 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 96 214 | 96 214 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 571 953 | 578 767 |
Intangible Assets | | | | | 296 663 | 200 449 | 104 235 |
Intangible Assets Gross Cost | | | | | 962 143 | 962 143 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 5 421 | 8 217 | |
Interest Income On Bank Deposits | | | | | | 969 | 669 |
Interest Paid Classified As Operating Activities | | | | | | -52 267 | -48 198 |
Interest Payable Similar Charges Finance Costs | | | | | 66 474 | 52 267 | 48 198 |
Interest Received Classified As Investing Activities | | | | | -3 252 | -4 453 | -1 332 |
Investments Fixed Assets | 3 922 225 | 3 922 225 | 3 922 225 | 3 922 225 | 3 922 225 | 3 476 498 | 3 476 498 |
Investments In Subsidiaries | 3 922 225 | 3 922 225 | 3 922 225 | 3 922 225 | 3 922 225 | 3 476 498 | 3 476 498 |
Loss Gain From Write-downs Reversals Inventories | | | | | 2 021 | 66 265 | 13 642 |
Net Cash Generated From Operations | | | | | | -823 159 | -1 203 234 |
Net Current Assets Liabilities | -626 090 | -774 746 | -836 200 | -498 770 | -214 748 | | |
Net Finance Income Costs | | | | | 3 252 | 4 453 | 1 332 |
Net Interest Paid Received Classified As Operating Activities | | | | | -66 474 | -52 267 | |
Operating Profit Loss | | | | | 674 324 | 664 835 | |
Other Creditors | | | | | 81 957 | 218 533 | 217 695 |
Other Departments Average Number Employees | | | 2 | 2 | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 199 240 | 222 416 |
Other Disposals Property Plant Equipment | | | | | | 252 623 | 303 185 |
Other Interest Receivable Similar Income Finance Income | | | | | 3 252 | 4 453 | 1 332 |
Other Remaining Borrowings | 3 680 644 | 2 780 646 | 2 823 092 | 2 230 066 | 1 564 571 | 1 141 438 | 739 438 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 44 574 | 53 275 | 53 046 |
Percentage Class Share Held In Subsidiary | | 90 | 90 | 90 | 90 | 80 | 80 |
Prepayments Accrued Income | | | | | 329 453 | 339 808 | 194 812 |
Production Average Number Employees | | | 29 | 33 | | | |
Profit Loss | 303 679 | 724 073 | -40 565 | 593 694 | 649 570 | 26 150 | 371 250 |
Profit Loss On Ordinary Activities Before Tax | | | | | 611 102 | 617 021 | |
Property Plant Equipment Gross Cost | | | | | 5 106 532 | 5 727 804 | 5 949 676 |
Raw Materials Consumables | | | | | 321 131 | 365 419 | |
Selling Average Number Employees | | | 9 | 8 | | | |
Social Security Costs | | | | | 212 633 | 248 293 | |
Staff Costs Employee Benefits Expense | | | | | 2 356 649 | 2 591 977 | 2 262 102 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 243 089 | 454 109 | 455 960 |
Tax Decrease From Utilisation Tax Losses | | | | | | 44 230 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 3 425 | 4 127 | 10 028 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 3 731 | 11 108 | -2 760 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | | | | | 686 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 23 873 | 22 048 | 40 394 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 156 865 | 255 250 | 78 290 |
Total Assets Less Current Liabilities | 3 296 135 | 3 147 479 | 3 086 025 | 3 423 455 | 3 707 477 | | |
Total Borrowings | | | | | 559 820 | 477 348 | 151 103 |
Total Current Tax Expense Credit | | | | | 54 370 | 44 230 | 76 439 |
Total Deferred Tax Expense Credit | | | | | 102 495 | 211 020 | 1 851 |
Trade Creditors Trade Payables | | | | | 841 681 | 626 179 | 401 304 |
Trade Debtors Trade Receivables | | | | | 1 260 | 621 417 | 526 861 |
Turnover Revenue | | | | | 6 719 486 | 7 357 845 | |
Voting Power In Subsidiary If Different From Ownership Interest Percent | | | | 90 | | | |
Wages Salaries | | | | | 2 099 442 | 2 290 409 | 1 995 328 |