Profit & Loss |
Date of Accounts |
2017-07-31 | 2018-07-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 398 328 | 131 976 | 413 672 | 148 828 | 175 050 |
Current Assets | 4 110 347 | 4 755 743 | 3 743 511 | 4 089 078 | 4 549 943 |
Debtors | 2 915 084 | 3 818 987 | 3 193 878 | 3 802 221 | 4 226 338 |
Net Assets Liabilities | 1 931 019 | 1 746 021 | -989 593 | -139 499 | 1 010 050 |
Other Debtors | 3 565 | 16 801 | | 19 659 | 1 624 |
Property Plant Equipment | 4 628 038 | 6 040 866 | 6 219 088 | 3 230 000 | 2 455 187 |
Total Inventories | 123 662 | 128 252 | 135 961 | 138 029 | |
|
Other Financial Data |
Audit Fees Expenses | 9 200 | 9 500 | | 10 000 | 18 480 |
Accrued Income | 19 564 | 55 701 | 19 406 | 76 406 | |
Accrued Liabilities Deferred Income | | | | 270 888 | 539 034 |
Accumulated Depreciation Impairment Property Plant Equipment | 5 322 396 | 5 503 392 | 6 727 388 | 8 181 008 | 6 135 099 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 3 069 914 | | 71 066 | 126 309 |
Administration Support Average Number Employees | 28 | 26 | 53 | 45 | |
Administrative Expenses | 1 480 441 | 1 688 652 | 2 419 678 | 2 286 898 | 2 918 831 |
Amounts Owed By Related Parties | | | 26 149 | 19 659 | |
Applicable Tax Rate | 20 | 19 | 19 | 19 | |
Average Number Employees During Period | 141 | 146 | 173 | 145 | 148 |
Balances With Banks | 397 776 | 131 085 | 413 527 | 148 540 | |
Bank Borrowings | | 525 454 | 1 000 000 | 1 406 250 | 1 000 000 |
Bank Borrowings Overdrafts | | | -460 801 | -1 265 039 | 625 000 |
Bank Overdrafts | | | | 1 265 039 | 1 217 254 |
Carrying Amount Property Plant Equipment Pledged As Security For Liabilities | 4 185 355 | 5 572 548 | 5 889 143 | 4 420 772 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 22 463 | 19 093 |
Cash Cash Equivalents | 398 328 | 131 976 | 413 672 | 148 828 | |
Cash On Hand | 552 | 891 | 145 | 288 | |
Comprehensive Income Expense | -324 151 | -103 695 | -662 843 | 788 082 | 1 149 549 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | 4 451 420 | 4 692 022 | | | |
Cost Sales | 15 618 819 | 15 924 757 | 13 033 942 | 13 161 458 | 15 160 134 |
Creditors | 3 119 641 | 4 128 302 | 5 248 370 | 3 491 196 | 665 957 |
Decrease In Loans Owed To Related Parties Due To Loans Repaid | -119 000 | -86 220 | -19 593 | -11 583 | |
Deferred Income | 26 346 | 33 718 | 40 884 | | |
Deferred Tax Asset Debtors | | | | 250 000 | 549 681 |
Deferred Tax Assets | | | | 250 000 | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | -250 000 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | 54 225 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -73 575 | -19 860 | | -250 000 | -299 681 |
Depreciation Expense Property Plant Equipment | 1 449 237 | 1 511 933 | 1 703 020 | 1 525 741 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -1 330 937 | | -72 121 | |
Disposals Property Plant Equipment | | -1 476 090 | | -113 142 | |
Dividends Paid | -130 829 | -81 303 | | | |
Finance Lease Liabilities Present Value Total | 1 289 601 | 1 775 533 | 1 956 327 | 1 698 788 | 40 957 |
Finance Lease Payments Owing Minimum Gross | 4 629 324 | 6 091 176 | 6 166 956 | 2 603 329 | 1 294 882 |
Financial Assets | 673 273 | 676 528 | | | |
Finished Goods Goods For Resale | 123 662 | 128 252 | 135 961 | 138 029 | 148 555 |
Further Item Creditors Component Total Creditors | 271 342 | 123 859 | 200 769 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 3 662 | -6 101 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 716 101 | 1 567 756 | 1 140 062 | 1 839 418 | 1 534 985 |
Gain Loss On Disposals Property Plant Equipment | -10 810 | 35 423 | -9 036 | 3 570 | |
Government Grant Income | | | 226 524 | 10 659 | |
Gross Profit Loss | 1 281 644 | 1 793 564 | 2 313 955 | 3 097 437 | |
Income From Other Fixed Asset Investments | 9 584 | 3 258 | | | |
Increase Decrease In Existing Provisions | | -19 860 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 511 933 | | 1 525 741 | 883 456 |
Increase In Loans Owed To Related Parties Due To Loans Advanced | 93 426 | 102 430 | 37 364 | 5 092 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 2 568 | 7 738 | 39 343 | 57 485 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 205 945 | 223 987 | 283 772 | 225 631 | |
Interest Payable Similar Charges Finance Costs | 208 513 | 231 725 | 323 115 | 222 125 | 236 478 |
Inventories Pledged As Security For Liabilities Carrying Amount | | 128 252 | 135 961 | 138 029 | |
Loans Owed To Related Parties | -65 136 | -48 926 | 26 149 | 19 658 | |
Minimum Operating Lease Payments Recognised As Expense | 502 464 | 625 802 | 579 987 | 507 581 | |
Net Current Assets Liabilities | 499 091 | -109 934 | -1 960 311 | -1 097 483 | -578 678 |
Number Shares Issued Fully Paid | 90 000 | 90 000 | 90 000 | 90 000 | |
Operating Profit Loss | -198 797 | 104 912 | -339 728 | 821 198 | |
Other Creditors | 79 325 | 105 488 | 12 346 | 104 917 | 4 906 |
Other Departments Average Number Employees | 113 | 120 | 120 | 100 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 67 090 |
Other Disposals Property Plant Equipment | | | | | 84 756 |
Other Interest Income | | | | | 263 |
Other Interest Receivable Similar Income Finance Income | | | | | 263 |
Other Operating Income Format1 | | | 226 524 | 10 659 | 5 900 |
Other Payables Accrued Expenses | 303 247 | 213 244 | 194 470 | 289 238 | |
Other Provisions Balance Sheet Subtotal | | | | | 200 502 |
Other Taxation Social Security Payable | | | | 719 274 | 438 724 |
Par Value Share | | 1 | | 1 | |
Pension Costs Defined Contribution Plan | 60 572 | 64 518 | 103 715 | 105 671 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 105 671 | 190 414 |
Prepayments | 139 764 | 569 010 | 226 074 | 215 399 | |
Prepayments Accrued Income | | | | 291 805 | 264 510 |
Profit Loss | -324 151 | -103 695 | -662 843 | 783 838 | 1 149 549 |
Profit Loss On Ordinary Activities Before Tax | -397 726 | -123 555 | -662 843 | 533 838 | 849 868 |
Property Plant Equipment Gross Cost | 9 950 434 | 11 544 258 | 12 946 476 | 12 904 400 | 8 590 286 |
Provisions | 76 469 | 56 609 | | | |
Provisions For Liabilities Balance Sheet Subtotal | 76 469 | 56 609 | | | |
Revenue From Rendering Services | 16 900 463 | 17 718 321 | 15 347 897 | 16 258 895 | |
Social Security Costs | 403 698 | 429 629 | 508 369 | 519 199 | |
Staff Costs Employee Benefits Expense | 4 537 585 | 4 793 508 | 5 805 634 | 5 617 286 | 6 439 460 |
Taxation Social Security Payable | 420 340 | 398 508 | 1 219 568 | 707 471 | |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | | | 125 112 | -106 134 | |
Tax Expense Credit Applicable Tax Rate | -78 233 | -23 475 | -125 940 | 105 353 | 161 475 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | 2 595 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 919 | 3 175 | 543 | 1 043 | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | 144 | 440 | 285 | -262 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -73 575 | -19 860 | | -250 000 | -299 681 |
Total Assets Less Current Liabilities | 5 127 129 | 5 930 932 | 4 258 777 | 3 289 685 | 1 876 509 |
Total Borrowings | 3 119 641 | 4 128 302 | 5 248 370 | 2 671 289 | 2 217 254 |
Total Operating Lease Payments | 539 523 | 526 254 | 395 953 | 338 763 | |
Trade Creditors Trade Payables | 1 652 347 | 2 003 444 | 1 530 763 | 1 070 530 | 1 299 778 |
Trade Debtors Trade Receivables | 2 752 191 | 3 177 475 | 2 922 249 | 3 240 757 | 3 410 523 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | -5 983 |
Turnover Revenue | 16 900 463 | 17 718 321 | 15 347 897 | 16 258 895 | |
Unpaid Contributions To Pension Schemes | 8 174 | 9 687 | 15 297 | 11 802 | |
Wages Salaries | 4 073 315 | 4 299 361 | 5 193 550 | 4 992 416 | 5 620 247 |
Amount Specific Advance Or Credit Directors | 3 546 | | 10 957 | 10 957 | |
Amount Specific Advance Or Credit Made In Period Directors | 62 991 | 57 401 | 26 189 | 5 092 | |
Amount Specific Advance Or Credit Repaid In Period Directors | -69 000 | -60 947 | -19 548 | -11 583 | |
Company Contributions To Defined Benefit Plans Directors | | | | 13 000 | 81 083 |
Company Contributions To Money Purchase Plans Directors | 7 000 | 7 000 | 8 500 | 13 000 | |
Director Remuneration | 27 100 | 13 361 | 173 591 | 187 358 | 207 546 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 200 358 | 288 629 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | |