Profit & Loss |
Date of Accounts |
2013-04-30 | 2014-04-30 | 2020-07-31 | 2021-07-31 | 2022-07-31 |
Currency |
| | | | |
Net Worth | 815 603 | 1 164 182 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 282 839 | 182 687 | 1 369 778 |
Current Assets | 3 013 571 | 4 663 546 | 10 196 520 | 16 080 090 | 16 959 589 |
Debtors | 2 236 239 | 3 477 113 | 5 260 306 | 10 604 327 | 8 946 438 |
Net Assets Liabilities | | | 3 789 390 | 6 594 570 | 5 864 173 |
Other Debtors | | | 8 505 | 500 | 1 217 |
Property Plant Equipment | | | 691 176 | 1 283 549 | 121 272 |
Total Inventories | | | 4 653 375 | 5 293 076 | 6 643 373 |
Cash Bank In Hand | 368 198 | 768 196 | | | |
Net Assets Liabilities Including Pension Asset Liability | 815 603 | 1 164 182 | | | |
Stocks Inventory | 409 134 | 418 237 | | | |
Tangible Fixed Assets | 22 880 | 21 465 | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 013 | 17 113 | | | |
Profit Loss Account Reserve | 805 590 | 1 147 069 | | | |
Shareholder Funds | 815 603 | 1 164 182 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 10 000 | 16 500 | 15 000 |
Accrued Liabilities Deferred Income | | | 461 999 | 1 863 192 | 823 272 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 392 953 | 448 960 | 170 416 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 61 218 |
Administrative Expenses | | | 1 249 831 | 1 050 271 | 995 628 |
Average Number Employees During Period | | | 39 | 37 | 38 |
Bank Borrowings | | | 2 435 839 | 2 385 057 | |
Bank Borrowings Overdrafts | | | 2 397 471 | 1 933 163 | |
Banking Arrangements Classified As Cash Cash Equivalents | | | | -1 061 444 | |
Bank Overdrafts | | | | 1 061 444 | |
Called Up Share Capital Not Paid | | | 702 900 | 702 900 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 590 564 | 1 200 000 | |
Cash Cash Equivalents Cash Flow Value | | | 282 839 | -878 757 | 1 369 778 |
Comprehensive Income Expense | | | 215 856 | 2 840 223 | -722 578 |
Corporation Tax Payable | | | 183 495 | 542 343 | 301 898 |
Cost Sales | | | 13 503 306 | 21 269 626 | 19 602 640 |
Creditors | | | 2 397 471 | 1 933 163 | 11 211 693 |
Current Tax For Period | | | 111 700 | 542 343 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -2 017 | | -5 979 |
Depreciation Expense Property Plant Equipment | | | 63 449 | 56 007 | 58 009 |
Depreciation Impairment Expense Property Plant Equipment | | | 63 449 | 56 007 | 58 009 |
Dividends Paid | | | 45 898 | 35 043 | 7 819 |
Dividends Paid Classified As Financing Activities | | | -45 898 | -35 043 | -7 819 |
Dividends Paid On Shares Final | | | 45 898 | 35 043 | 7 819 |
Finished Goods Goods For Resale | | | 4 653 375 | 5 293 076 | 6 643 373 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -2 100 000 | 50 782 | 2 385 057 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 40 163 | -71 795 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 12 390 | 15 218 | 216 423 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 12 819 | -227 212 | 186 384 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | -3 446 815 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 977 892 | -2 178 061 | -844 807 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 23 670 | 5 344 021 | -954 989 |
Gain Loss In Cash Flows From Change In Inventories | | | 1 418 719 | 639 701 | 1 350 297 |
Gain Loss On Disposals Property Plant Equipment | | | 2 876 | | -65 486 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | 648 380 | |
Government Grant Income | | | 110 218 | 12 198 | |
Gross Profit Loss | | | 1 670 081 | 3 862 269 | 3 321 477 |
Impairment Loss Reversal On Investments | | | 190 757 | | |
Income From Related Parties | | | 47 790 | 108 133 | 181 633 |
Income Taxes Paid Refund Classified As Operating Activities | | | 1 139 | -111 700 | -70 639 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | 123 192 | -123 192 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | 12 819 | -227 212 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -71 795 | -169 806 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 56 007 | 58 009 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 9 353 | 19 552 | 274 |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | 68 507 | 35 267 | 17 085 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 11 280 |
Interest Income On Bank Deposits | | | 222 | 38 | 189 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 222 | 38 | 189 |
Interest Payable Similar Charges Finance Costs | | | 79 022 | 54 853 | 99 885 |
Interest Received Classified As Investing Activities | | | -222 | -38 | -189 |
Loans From Group Undertakings | | | | | 3 418 929 |
Net Cash Flows From Used In Operating Activities | | | 1 855 314 | 848 597 | 519 389 |
Net Cash Generated From Operations | | | 1 777 431 | 682 044 | |
Net Current Assets Liabilities | 792 723 | 1 146 417 | 5 506 659 | 7 378 350 | 5 747 896 |
Net Finance Income Costs | | | 222 | 38 | 189 |
Net Interest Paid Received Classified As Operating Activities | | | -79 022 | -54 853 | -99 885 |
Operating Profit Loss | | | 595 096 | 2 840 398 | 2 524 956 |
Other Comprehensive Income Expense Before Tax | | | | 525 188 | 123 192 |
Other Creditors | | | 2 325 822 | 2 013 588 | 68 871 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 336 553 |
Other Disposals Property Plant Equipment | | | | | 1 502 039 |
Other Interest Expense | | | 1 162 | 34 | 71 246 |
Other Interest Receivable Similar Income Finance Income | | | 222 | 38 | 189 |
Other Operating Income Format1 | | | 174 846 | 28 400 | 199 107 |
Other Remaining Borrowings | | | | | 3 418 929 |
Other Taxation Social Security Payable | | | 349 651 | 866 719 | 3 893 850 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 19 818 | 19 850 | 21 118 |
Prepayments Accrued Income | | | 35 614 | 5 201 | 22 318 |
Proceeds From Issuing Shares | | | | | -702 900 |
Proceeds From Sales Property Plant Equipment | | | -8 301 | | -1 100 000 |
Profit Loss | | | 215 856 | 2 315 035 | -845 770 |
Profit Loss On Ordinary Activities Before Tax | | | 325 539 | 2 785 583 | -1 021 555 |
Property Plant Equipment Gross Cost | | | 1 084 129 | 1 732 509 | 291 688 |
Purchase Property Plant Equipment | | | -6 364 | | -61 218 |
Repayments Borrowings Classified As Financing Activities | | | | | 3 418 929 |
Social Security Costs | | | 74 011 | 67 160 | 88 975 |
Staff Costs Employee Benefits Expense | | | 967 991 | 892 078 | 1 195 185 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 10 974 | 134 166 | 4 995 |
Tax Expense Credit Applicable Tax Rate | | | 61 852 | 529 261 | -194 095 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 9 685 | 2 685 | 3 734 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | -2 017 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 10 397 | 14 576 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 109 683 | 470 548 | -175 785 |
Total Assets Less Current Liabilities | 815 603 | 1 167 882 | 6 197 835 | 8 661 899 | 5 869 168 |
Total Borrowings | | | 2 435 839 | 3 446 501 | 3 418 929 |
Total Current Tax Expense Credit | | | 111 700 | 470 548 | -169 806 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 648 380 | |
Total Operating Lease Payments | | | | 2 845 | |
Trade Creditors Trade Payables | | | 1 330 526 | 1 902 560 | 2 704 873 |
Trade Debtors Trade Receivables | | | 4 513 287 | 9 895 726 | 8 922 903 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | -648 380 |
Turnover Revenue | | | 15 173 387 | 25 131 895 | 22 924 117 |
Wages Salaries | | | 874 162 | 805 068 | 1 085 092 |
Company Contributions To Defined Benefit Plans Directors | | | 2 589 | 515 | 406 |
Director Remuneration | | | 12 500 | 28 792 | 22 227 |
Director Remuneration Benefits Including Payments To Third Parties | | | 15 089 | 29 307 | 22 633 |
Creditors Due Within One Year | 2 220 848 | 3 517 129 | | | |
Number Shares Allotted | | 710 000 | | | |
Par Value Share | | 1 | | | |
Provisions For Liabilities Charges | | 3 700 | | | |
Share Capital Allotted Called Up Paid | 13 | 7 100 | | | |
Tangible Fixed Assets Additions | | 3 250 | | | |
Tangible Fixed Assets Cost Or Valuation | 69 156 | 72 406 | | | |
Tangible Fixed Assets Depreciation | 46 276 | 50 941 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 4 665 | | | |