Profit & Loss |
Date of Accounts |
2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 483 452 | 628 246 | 438 697 | 356 526 | 742 949 |
Current Assets | 1 391 145 | 1 637 099 | 1 484 200 | 1 458 527 | 1 984 950 |
Debtors | 907 693 | 1 008 853 | 1 045 503 | 1 102 001 | 1 242 001 |
Other Debtors | 1 503 | 2 663 | 5 503 | 22 001 | 22 001 |
Property Plant Equipment | 240 505 | 278 104 | 1 137 414 | 1 116 633 | 1 101 047 |
Total Inventories | | | 9 148 886 | 10 723 183 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 44 708 | 20 176 | 1 573 519 | 2 366 851 | 1 630 153 |
Accumulated Amortisation Impairment Intangible Assets | | | 495 344 | 689 508 | 880 058 |
Accumulated Depreciation Impairment Property Plant Equipment | 95 361 | 85 961 | 67 168 | 87 949 | 103 535 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 120 699 | 902 018 | 92 888 | 45 508 |
Administrative Expenses | | | 7 883 132 | 9 409 178 | 10 087 926 |
Amortisation Expense Intangible Assets | | | 225 598 | 194 164 | |
Amounts Owed To Group Undertakings | 2 798 468 | 3 190 193 | 4 220 110 | 4 423 616 | 4 731 369 |
Average Number Employees During Period | 220 | 224 | 225 | 200 | 238 |
Bank Borrowings Overdrafts | | | | 773 865 | 1 682 058 |
Bank Overdrafts | | | | 773 865 | 1 682 058 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 2 496 | 1 245 | |
Cash Cash Equivalents | | 6 199 365 | 3 901 047 | 2 736 268 | 2 319 547 |
Comprehensive Income Expense | | | 449 729 | 2 616 242 | 3 508 339 |
Corporation Tax Payable | | | 116 384 | 315 829 | 250 020 |
Corporation Tax Recoverable | | | 474 897 | 517 879 | 74 983 |
Cost Sales | | | 45 246 135 | 58 919 052 | 62 453 403 |
Creditors | 2 846 572 | 3 213 238 | 4 258 041 | 4 464 373 | 4 793 917 |
Current Tax For Period | | | 173 785 | 343 624 | 494 909 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | 71 339 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -615 440 | | |
Depreciation Expense Property Plant Equipment | | | 404 746 | | |
Depreciation Property Plant Equipment Intangible Assets Critical Estimates Judgements | | | | 64 115 | 62 664 |
Distribution Costs | | | 6 781 317 | 7 840 984 | 8 375 798 |
Dividend Income From Group Undertakings | | | | 100 000 | |
Dividends Received Classified As Investing Activities | | | | -100 000 | |
Finance Lease Liabilities Present Value Total | | | 1 040 | | |
Finance Lease Payments Owing Minimum Gross | | | 1 040 | | |
Finished Goods Goods For Resale | | | 9 148 886 | 10 723 183 | 12 717 362 |
Fixed Assets | 5 201 219 | 5 238 818 | 6 275 503 | 6 254 722 | 5 601 380 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | 545 204 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | -66 360 | -67 548 | -784 |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | -169 100 | -18 810 | 196 460 | 29 640 | |
Gain Loss On Remeasurement Defined Benefit Plans Before Tax In Other Comprehensive Income | | 61 000 | -1 111 000 | 819 000 | 3 150 000 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | 857 000 | 61 000 | -1 111 000 | 819 000 | |
Government Grant Income | | | 1 006 425 | 101 043 | |
Income Tax Expense Credit On Components Other Comprehensive Income | | 18 810 | -196 460 | -29 640 | 861 000 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 827 | | -14 131 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 194 164 | 190 550 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 35 406 | 27 708 | 20 781 | 15 586 |
Intangible Assets | | | 765 812 | 571 648 | 381 098 |
Intangible Assets Gross Cost | | | 1 261 156 | 1 261 156 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 37 777 | 41 002 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | 4 724 | |
Interest Expense On Liabilities Defined Benefit Plan | | | -7 000 | 13 000 | -7 000 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 1 500 | |
Interest Income From Group Undertakings Participating Interests | | | | 4 658 | |
Interest Income On Bank Deposits | | | 4 097 | 26 931 | 4 648 |
Interest Payable Similar Charges Finance Costs | | | 30 777 | 60 226 | 54 985 |
Interest Received Classified As Investing Activities | | | | -31 589 | -4 648 |
Investments Fixed Assets | 4 960 714 | 4 960 714 | 5 138 089 | 5 138 089 | 4 500 333 |
Investments In Subsidiaries | 4 960 714 | 4 960 714 | 5 138 089 | 5 138 089 | 4 500 333 |
Net Current Assets Liabilities | -1 455 427 | -1 576 139 | -2 773 841 | | |
Net Finance Income Costs | | | 4 097 | 131 589 | 4 648 |
Net Interest Paid Received Classified As Operating Activities | | | -37 777 | -47 226 | -61 985 |
Other Comprehensive Income Expense Before Tax | | | -914 540 | 848 640 | 2 289 000 |
Other Creditors | 2 869 | 2 869 | 17 161 | 338 769 | 2 869 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 44 806 | 46 501 | 145 360 | 83 177 |
Other Disposals Property Plant Equipment | | 92 500 | 61 501 | 153 396 | 97 699 |
Other Interest Receivable Similar Income Finance Income | | | 4 097 | 131 589 | 4 648 |
Other Remaining Borrowings | | | | | 496 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 352 392 | 385 102 | 457 015 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | |
Prepayments Accrued Income | | | 1 192 739 | 1 825 170 | 1 179 549 |
Profit Loss | 870 395 | 1 254 807 | 1 364 269 | 1 767 602 | 1 219 339 |
Property Plant Equipment Gross Cost | 335 866 | 364 065 | 1 204 582 | 1 204 582 | 817 304 |
Social Security Costs | | | 681 594 | 784 075 | |
Staff Costs Employee Benefits Expense | | | 7 899 636 | 9 040 743 | 9 839 161 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 544 606 | -358 034 | 543 960 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | -114 075 | 148 034 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 64 115 | -35 439 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 118 686 | -17 068 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 104 376 | 343 624 | 480 778 |
Total Assets Less Current Liabilities | 3 745 792 | 3 662 679 | 3 501 662 | | |
Total Borrowings | | | | 773 865 | 1 682 554 |
Total Current Tax Expense Credit | | | 174 612 | 343 624 | 480 778 |
Total Deferred Tax Expense Credit | | | -70 236 | | |
Trade Creditors Trade Payables | | | 4 306 951 | 5 411 444 | 4 858 766 |
Trade Debtors Trade Receivables | | | 7 176 537 | 8 889 024 | 9 058 880 |
Turnover Revenue | | | 60 399 162 | 77 475 621 | |
Voting Power In Subsidiary If Different From Ownership Interest Percent | | 100 | | | |
Wages Salaries | | | 6 865 650 | 7 871 566 | 8 488 151 |