Profit & Loss |
Date of Accounts |
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 | 1 372 824 | 1 555 700 | 1 619 506 | 3 189 598 | 4 676 811 | 4 806 972 |
Current Assets | 3 805 045 | 4 088 973 | 4 396 415 | 5 913 838 | 7 352 039 | 7 108 732 |
Debtors | 919 606 | 1 048 815 | 1 220 844 | 1 119 426 | 1 227 080 | 803 596 |
Net Assets Liabilities | 5 760 380 | 6 328 326 | 6 945 330 | 8 001 835 | 9 120 136 | 10 061 831 |
Other Debtors | 109 242 | 136 798 | 7 711 | 144 596 | 160 632 | 167 715 |
Property Plant Equipment | 3 742 955 | 4 280 740 | 4 588 307 | 4 543 034 | 4 852 090 | 5 201 433 |
Total Inventories | 1 512 615 | 1 484 458 | 1 556 065 | 1 604 814 | 1 448 148 | |
|
Other Financial Data |
Audit Fees Expenses | 9 750 | 10 200 | 10 500 | 11 165 | 11 235 | 9 665 |
Other Non-audit Services Fees | 7 950 | 11 175 | | | | |
Other Taxation Advisory Services Fees | 2 668 | 1 365 | | | | |
Accrued Liabilities Deferred Income | 111 702 | 123 096 | 75 200 | 48 852 | 411 676 | 547 694 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 6 076 | 12 483 |
Accumulated Depreciation Impairment Property Plant Equipment | 703 139 | 786 074 | 899 019 | 1 015 473 | 1 165 809 | 1 304 674 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 30 379 | | 3 311 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 687 060 | 457 718 | 91 181 | 473 692 | 544 389 |
Administration Support Average Number Employees | | | | | 7 | 7 |
Administrative Expenses | 2 024 846 | 1 994 316 | 1 875 931 | 1 587 323 | 2 338 728 | 2 349 807 |
Amortisation Expense Intangible Assets | | | | | 6 076 | |
Amortisation Impairment Expense Intangible Assets | | | | | 6 076 | 6 407 |
Average Number Employees During Period | 78 | 76 | 78 | 75 | 71 | 74 |
Bank Borrowings | | | | 227 159 | 227 159 | |
Bank Borrowings Overdrafts | | | | 227 159 | 227 159 | |
Cash Cash Equivalents Cash Flow Value | 1 372 824 | 1 555 700 | 1 619 506 | 3 189 598 | 4 676 811 | 4 806 972 |
Comprehensive Income Expense | 558 574 | 567 946 | 617 004 | 1 056 505 | 1 118 301 | 941 695 |
Corporation Tax Payable | 164 000 | 150 000 | 174 454 | 441 036 | 435 074 | 243 411 |
Cost Inventories Recognised As Expense Gross | 9 009 447 | 9 680 115 | | | | |
Cost Sales | 9 096 756 | 9 896 964 | 10 186 051 | 9 482 009 | 10 543 081 | 9 115 702 |
Creditors | 1 737 620 | 40 255 | 39 870 | 254 768 | 237 393 | 2 219 541 |
Current Tax For Period | 164 000 | 150 000 | 174 000 | 267 000 | 266 000 | 230 000 |
Depreciation Expense Property Plant Equipment | | | | 129 372 | 164 636 | |
Depreciation Impairment Expense Property Plant Equipment | | 136 264 | 147 155 | 129 371 | 164 636 | 163 983 |
Finance Lease Liabilities Present Value Total | | 40 255 | 39 870 | 27 609 | 10 234 | 8 254 |
Finished Goods Goods For Resale | 1 512 615 | 1 484 458 | 1 556 065 | 1 604 814 | 1 448 148 | 1 498 164 |
Fixed Assets | | | 4 588 307 | 4 573 413 | 4 876 393 | 5 222 640 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -227 159 | | |
Further Item Interest Expense Component Total Interest Expense | | | 96 | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | -17 440 | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 2 628 | 4 417 | 8 947 | 8 993 | 2 526 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 40 760 | 40 760 | 40 760 | 40 760 | 40 760 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 42 | -36 480 | 17 999 | 49 449 | -34 056 | 181 353 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -212 024 | 48 302 | 24 154 | -656 243 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 129 209 | 172 029 | -101 418 | 107 654 | -423 484 |
Gain Loss In Cash Flows From Change In Inventories | | -28 157 | 71 607 | 48 749 | -156 666 | 50 016 |
Gain Loss On Disposals Property Plant Equipment | 10 590 | 14 192 | 5 074 | 17 417 | 3 500 | |
Government Grant Income | | | | 307 405 | 91 242 | |
Gross Profit Loss | 2 614 650 | 2 588 971 | 2 552 680 | 2 235 724 | 3 471 875 | |
Income Taxes Paid Refund Classified As Operating Activities | -227 288 | -159 583 | -149 546 | -418 | -271 398 | -419 243 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -182 876 | -63 806 | | -1 487 213 | -130 161 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -10 628 | -4 417 | | | -2 195 | -3 311 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 6 076 | 6 407 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 136 264 | 147 155 | 129 371 | 164 636 | 163 983 |
Intangible Assets | | | | 30 379 | 24 303 | 21 207 |
Intangible Assets Gross Cost | | | | 30 379 | 30 379 | 33 690 |
Interest Income On Bank Deposits | 4 012 | 3 572 | 3 232 | 1 166 | 1 | 14 |
Interest Paid Classified As Operating Activities | | | | | -1 179 | 20 583 |
Interest Payable Similar Charges Finance Costs | 6 118 | 227 | 1 818 | 7 236 | 1 179 | -20 583 |
Interest Received Classified As Investing Activities | -4 012 | -3 572 | -3 232 | -1 166 | -1 | -14 |
Net Cash Flows From Used In Financing Activities | | -55 743 | -21 853 | | | |
Net Cash Flows From Used In Investing Activities | | 656 285 | 446 416 | | | |
Net Cash Flows From Used In Operating Activities | | -783 418 | -488 369 | -1 462 390 | -1 984 805 | |
Net Cash Generated From Operations | -885 698 | -943 228 | -639 733 | | -2 257 382 | |
Net Current Assets Liabilities | 2 067 425 | 2 137 841 | 2 446 893 | 3 733 190 | 4 531 136 | 4 889 191 |
Net Finance Income Costs | 4 012 | 3 572 | 3 232 | 1 166 | 1 | 14 |
Net Interest Paid Received Classified As Operating Activities | -6 118 | -227 | -1 818 | -7 236 | -1 179 | |
Operating Profit Loss | 714 052 | 710 184 | 789 590 | 1 329 575 | 1 384 915 | |
Other Creditors | 184 111 | 193 078 | 201 535 | 225 672 | 447 084 | 304 483 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 53 329 | 34 210 | 12 917 | 14 300 | 25 118 |
Other Disposals Property Plant Equipment | | 66 340 | 37 206 | 20 000 | 14 300 | 56 181 |
Other Interest Expense | | 241 | 1 722 | 7 236 | 1 179 | -20 583 |
Other Interest Receivable Similar Income Finance Income | 4 012 | 3 572 | 3 232 | 1 166 | 1 | 14 |
Other Operating Income Format1 | 124 248 | 115 529 | 112 841 | 681 174 | 251 768 | 105 445 |
Other Taxation Social Security Payable | 373 542 | 371 932 | 338 941 | 241 264 | 228 247 | 192 669 |
Payments Finance Lease Liabilities Classified As Financing Activities | | 55 743 | 21 853 | -23 563 | -27 401 | -18 378 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 213 304 | 225 938 | 187 193 | 202 793 | 202 049 | 203 106 |
Prepayments Accrued Income | 54 516 | 55 888 | 54 908 | 24 313 | 41 789 | 50 204 |
Proceeds From Sales Property Plant Equipment | -31 564 | -27 203 | -8 070 | -24 500 | -3 500 | -44 000 |
Profit Loss | 558 574 | 567 946 | 617 004 | 1 056 505 | 1 118 301 | 941 695 |
Profit Loss On Ordinary Activities Before Tax | 711 946 | 713 529 | 791 004 | 1 323 505 | 1 383 737 | 1 169 275 |
Property Plant Equipment Gross Cost | 4 446 094 | 5 066 814 | 5 487 326 | 5 558 507 | 6 017 899 | 6 506 107 |
Provisions For Liabilities Balance Sheet Subtotal | 50 000 | 50 000 | 50 000 | | | |
Purchase Intangible Assets | | | | -30 379 | | -3 311 |
Purchase Property Plant Equipment | -514 633 | -687 060 | -457 718 | -91 181 | -473 692 | -544 389 |
Revenue From Royalties Licences Similar Items | | | | 315 258 | 79 937 | |
Selling Average Number Employees | | | | | 64 | 67 |
Social Security Costs | 136 962 | 141 008 | 143 881 | 144 525 | 162 100 | |
Staff Costs Employee Benefits Expense | 1 893 783 | 1 999 168 | 2 003 189 | 2 010 963 | 1 983 488 | 2 083 691 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 |
Tax Expense Credit Applicable Tax Rate | | 135 571 | 150 291 | 251 466 | 262 910 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -14 455 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 4 372 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 153 372 | 145 583 | 174 000 | 267 000 | 265 436 | 227 580 |
Total Assets Less Current Liabilities | 5 810 380 | 6 418 581 | 7 035 200 | 8 306 603 | 9 407 529 | 10 111 831 |
Total Borrowings | | | | 227 159 | 227 159 | |
Total Current Tax Expense Credit | 153 372 | 145 583 | 174 000 | 267 000 | 265 436 | 227 580 |
Trade Creditors Trade Payables | 904 265 | 1 097 538 | 1 121 666 | 1 197 400 | 1 282 424 | 923 030 |
Trade Debtors Trade Receivables | 755 848 | 856 129 | 1 158 225 | 950 517 | 1 024 659 | 585 677 |
Turnover Revenue | 11 711 406 | 12 485 935 | 12 738 731 | 11 717 733 | 14 014 956 | |
Wages Salaries | 1 543 517 | 1 632 222 | 1 672 115 | 1 663 645 | 1 619 339 | 1 717 053 |
Company Contributions To Defined Benefit Plans Directors | 200 000 | 200 000 | 160 000 | 160 000 | 160 000 | |
Director Remuneration Benefits Including Payments To Third Parties | | 220 000 | 160 000 | | | |