Profit & Loss |
Date of Accounts |
2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-03-31 | 2020-03-31 | 2021-03-28 | 2022-03-27 | 2023-03-26 | 2023-12-31 |
Currency |
| | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 28 615 | 88 330 | 14 117 | 185 479 | 78 483 | 39 539 | 45 056 | 95 874 | 32 429 |
Current Assets | 7 237 715 | 7 688 371 | 3 775 677 | 4 253 215 | 6 602 546 | 8 253 092 | 8 494 703 | 8 267 526 | 8 360 956 |
Debtors | 5 923 906 | 5 937 590 | 2 508 682 | 2 764 094 | 3 399 782 | 6 477 230 | 6 575 927 | 5 608 408 | 5 443 530 |
Net Assets Liabilities | 3 051 829 | 2 749 036 | 1 009 535 | 1 698 698 | 2 168 490 | 3 827 598 | 3 688 104 | 3 739 572 | 4 181 223 |
Other Debtors | 1 085 611 | 342 867 | 159 466 | 60 757 | 125 078 | 148 348 | 748 419 | 451 329 | 113 338 |
Property Plant Equipment | 1 854 112 | 2 720 244 | 2 590 729 | 2 611 364 | 4 078 235 | 4 787 539 | 6 775 025 | 6 465 862 | 6 495 129 |
Total Inventories | 1 285 194 | 1 662 451 | 1 252 878 | 1 303 642 | 3 124 281 | 1 736 323 | 1 873 720 | 2 563 244 | 2 884 997 |
|
Other Financial Data |
Audit Fees Expenses | 9 000 | 7 000 | | 4 500 | 4 500 | 5 000 | 5 000 | 5 000 | 5 500 |
Director Remuneration | 11 112 | 10 093 | 10 000 | 6 538 | 10 192 | 10 000 | 10 192 | 10 192 | 8 249 |
Dividend Recommended By Directors | | 105 000 | 180 000 | 30 000 | 315 500 | 300 000 | | 382 000 | 1 545 000 |
Accrued Liabilities | 553 192 | 400 361 | 115 084 | 88 630 | 219 071 | 688 954 | 488 289 | 528 539 | 589 988 |
Accumulated Depreciation Impairment Property Plant Equipment | 315 992 | 513 681 | 775 424 | 904 582 | 985 117 | 1 478 514 | 1 935 414 | 2 548 532 | 2 921 423 |
Additional Provisions Increase From New Provisions Recognised | | 78 464 | 202 023 | -77 528 | -203 400 | 389 925 | | 90 232 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -7 815 | | 120 282 |
Administrative Expenses | 2 738 014 | 2 247 065 | 1 971 471 | 1 146 819 | 1 811 186 | 2 675 414 | 2 382 710 | 3 264 640 | 2 733 324 |
Applicable Tax Rate | | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 25 |
Average Number Employees During Period | 170 | 176 | 138 | 131 | 155 | 186 | 209 | 233 | 248 |
Bank Borrowings | 34 495 | 36 879 | 37 736 | 37 428 | 38 339 | 215 733 | | 61 392 | 128 088 |
Bank Borrowings Overdrafts | 342 640 | 305 320 | 274 155 | 247 926 | 213 883 | 215 733 | | 667 216 | 625 817 |
Bank Overdrafts | | | 17 | | | | | | |
Cash Cash Equivalents Cash Flow Value | 28 615 | | 14 100 | 185 479 | 78 483 | 39 539 | 45 056 | 95 874 | |
Comprehensive Income Expense | 1 212 065 | -197 793 | -1 559 501 | 719 163 | 785 292 | 1 959 108 | -139 494 | 433 468 | 1 986 651 |
Corporation Tax Payable | 266 654 | | | | | 70 101 | | | 472 035 |
Cost Sales | 42 575 885 | 47 871 605 | 35 786 143 | 17 578 528 | 35 636 295 | 44 914 340 | 56 544 782 | 59 839 623 | 46 867 816 |
Creditors | 739 606 | 649 167 | 567 422 | 502 350 | 1 240 247 | 910 970 | 1 013 642 | 1 291 724 | 940 874 |
Current Tax For Period | 266 654 | -60 572 | | | | 70 101 | -70 101 | | 472 035 |
Deferred Tax Liabilities | 181 167 | 259 631 | 461 654 | 384 126 | 158 784 | 180 726 | -395 802 | -222 463 | 195 322 |
Depreciation Amortisation Expense | 202 697 | 218 252 | 261 743 | 129 158 | 220 672 | 413 259 | 450 745 | 613 118 | 514 480 |
Depreciation Expense Property Plant Equipment | 126 925 | 134 824 | 182 267 | 90 732 | 160 471 | 221 354 | 175 668 | 326 251 | 297 859 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 20 563 | | | 140 137 | 24 347 | | | 141 589 |
Disposals Property Plant Equipment | | 117 921 | | | 196 470 | 30 503 | | 150 232 | 336 726 |
Dividend Per Share Final | | 2 850 | | | | | | | |
Dividend Per Share Interim | | | 1 800 | | 3 202 | 3 000 | | 3 820 | 15 450 |
Dividends Paid | | 105 000 | 180 000 | 30 000 | 315 500 | 300 000 | | 382 000 | 1 545 000 |
Dividends Paid Classified As Financing Activities | | -105 000 | -180 000 | -30 000 | -315 500 | -300 000 | | -382 000 | -1 545 000 |
Dividends Paid On Shares Interim | | 105 000 | 180 000 | 30 000 | 315 500 | 300 000 | | 382 000 | 1 545 000 |
Finance Lease Liabilities Present Value Total | 396 966 | 343 847 | 293 267 | 254 424 | 1 026 364 | 374 681 | 456 286 | 471 271 | 315 057 |
Finance Lease Payments Owing Minimum Gross | 657 107 | 595 864 | 236 251 | 465 231 | 1 179 468 | 436 247 | 525 711 | 533 081 | 473 034 |
Finished Goods | 72 731 | 111 072 | 217 359 | 241 573 | 777 351 | 278 593 | 219 297 | 325 998 | 418 792 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | | 70 101 |
Further Item Interest Expense Component Total Interest Expense | | | | 5 | | | | | |
Future Finance Charges On Finance Leases | 27 425 | 25 525 | 36 486 | 25 852 | 51 565 | 61 566 | 69 425 | 61 810 | 60 433 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 119 273 | 35 228 | -20 006 | 21 354 | 79 833 | -26 809 | 123 132 | 36 850 | 4 902 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -542 570 | 1 895 118 | -2 452 819 | 11 691 | 2 620 578 | 343 791 | 2 557 765 | -1 032 499 | -700 552 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -583 852 | 87 396 | 3 429 325 | -461 909 | -608 890 | -3 104 246 | -168 794 | 967 519 | 95 601 |
Gain Loss On Disposal Assets Income Statement Subtotal | -22 872 | -35 358 | | | -10 201 | -906 | | -55 232 | -103 721 |
Gain Loss On Disposals Property Plant Equipment | -22 872 | -35 358 | | | -10 201 | -906 | | -55 232 | -103 721 |
Gross Profit Loss | 4 151 075 | 2 080 611 | 657 837 | 1 820 493 | 2 432 893 | 5 079 017 | 2 219 794 | 3 860 534 | 5 575 850 |
Income Taxes Paid Refund Classified As Operating Activities | -191 607 | -206 082 | | | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -72 134 | 59 715 | -74 230 | 171 379 | -106 996 | -38 944 | 5 517 | 50 818 | -63 445 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -3 029 | | | | -2 706 | | | 97 728 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -276 409 | 377 257 | -409 573 | 50 764 | 1 820 639 | -1 387 958 | 137 397 | 689 524 | 321 753 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 218 252 | 261 743 | 129 158 | 220 672 | 413 259 | 450 745 | 613 118 | 514 480 |
Interest Expense On Bank Overdrafts | 2 911 | 4 856 | 8 804 | 6 045 | 8 157 | 5 379 | 3 764 | | |
Interest Expense On Loan Capital | 338 | 1 032 | | | | | | 32 930 | 46 543 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 22 171 | 42 787 | 35 040 | 25 989 | 34 194 | 57 549 | 77 033 | 70 468 | 46 831 |
Interest Paid Classified As Operating Activities | -3 249 | -5 888 | -8 804 | -6 050 | -8 157 | -5 379 | -3 764 | -32 930 | -46 543 |
Interest Payable Similar Charges Finance Costs | 25 420 | 48 675 | 43 844 | 32 039 | 42 351 | 62 928 | 80 797 | 103 398 | 93 374 |
Net Cash Flows From Used In Financing Activities | -85 873 | 293 427 | 232 346 | -51 361 | -586 934 | 376 277 | 35 007 | 27 541 | 1 951 865 |
Net Cash Flows From Used In Investing Activities | 851 406 | 1 119 742 | 132 228 | 149 793 | 1 697 744 | 1 123 469 | 2 444 383 | 359 187 | 645 733 |
Net Cash Flows From Used In Operating Activities | -693 399 | -1 472 884 | -290 344 | -269 811 | -1 003 814 | -1 460 802 | -2 484 907 | -437 546 | -2 534 153 |
Net Cash Generated From Operations | -910 426 | -1 727 641 | -334 188 | -301 850 | -1 046 165 | -1 523 730 | -2 565 704 | -540 944 | -2 557 426 |
Net Current Assets Liabilities | 2 118 490 | 937 590 | -552 118 | -26 190 | -488 772 | 521 680 | -1 510 443 | -781 498 | -404 360 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -2 | | -1 735 |
Nominal Value Allotted Share Capital | | | | | | 100 | 100 | 100 | 100 |
Number Shares Issued Fully Paid | | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | 1 534 870 | -131 226 | -1 313 634 | 673 674 | 624 243 | 2 482 062 | -136 615 | 627 098 | 2 865 929 |
Other Cash Inflow Outflow Classified As Financing Activities | 105 000 | 101 080 | 417 | 90 590 | | | | | |
Other Creditors | 2 601 | 4 491 | 9 126 | 7 494 | 11 810 | 13 650 | 18 187 | 27 116 | 32 708 |
Other Deferred Tax Expense Credit | 30 731 | 78 464 | 202 023 | -77 528 | -203 400 | 389 925 | -7 815 | 90 232 | 315 604 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 2 | | 1 735 |
Other Operating Income Format1 | 121 809 | 35 228 | | | 2 536 | 78 459 | 26 301 | 31 204 | 23 403 |
Other Taxation Social Security Payable | 99 972 | 73 651 | 72 532 | 68 227 | 86 262 | 92 694 | 112 224 | 150 588 | 216 371 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -121 974 | -52 380 | -21 598 | -102 522 | -177 183 | -354 121 | -486 021 | -460 608 | -368 121 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 33 062 | 27 415 | 76 036 | 83 710 | 104 817 | 125 223 | 107 514 |
Prepayments | 212 049 | 232 379 | 199 634 | 88 307 | 65 734 | 128 804 | 237 450 | 103 049 | 209 960 |
Proceeds From Borrowings Classified As Financing Activities | -385 000 | | | | | | | -790 000 | |
Proceeds From Sales Property Plant Equipment | -21 085 | -62 000 | | | -46 132 | -5 250 | | -95 000 | -91 416 |
Profit Loss | 1 212 065 | -197 793 | -1 559 501 | 719 163 | 785 292 | 1 959 108 | -139 494 | 433 468 | 1 986 651 |
Profit Loss On Ordinary Activities Before Tax | 1 509 450 | -179 901 | -1 357 478 | 641 635 | 581 892 | 2 419 134 | -217 410 | 523 700 | 2 774 290 |
Property Plant Equipment Gross Cost | 2 170 104 | 3 233 925 | 3 366 153 | 3 515 946 | 5 063 352 | 6 266 053 | 8 710 439 | 9 014 394 | 9 416 552 |
Provisions | 181 167 | 259 631 | 461 654 | 384 126 | 180 726 | 570 651 | 562 836 | 653 068 | 968 672 |
Provisions For Liabilities Balance Sheet Subtotal | 181 167 | 259 631 | 461 654 | 384 126 | 180 726 | 570 651 | 562 836 | 653 068 | 968 672 |
Provisions Used | | | | | | | | | -195 322 |
Purchase Property Plant Equipment | -872 491 | -1 181 742 | -132 228 | -149 793 | -1 743 876 | -1 278 958 | -2 444 385 | -454 187 | -738 884 |
Raw Materials | 1 097 235 | 1 207 258 | 534 196 | 862 537 | 1 449 637 | 729 238 | 980 862 | 1 271 754 | 1 109 510 |
Repayments Borrowings Classified As Financing Activities | -72 153 | -34 967 | -30 331 | -25 527 | -33 132 | -36 489 | -215 733 | -61 392 | -38 744 |
Social Security Costs | 265 364 | 293 744 | 255 424 | 156 038 | 272 448 | 328 690 | 483 892 | 606 940 | 504 923 |
Staff Costs Employee Benefits Expense | 5 127 449 | 5 537 438 | 4 636 927 | 2 365 654 | 5 130 242 | 6 101 708 | 7 884 564 | 8 735 540 | 7 155 962 |
Tax Expense Credit Applicable Tax Rate | | -34 181 | -257 921 | 121 911 | 110 559 | 459 635 | -41 308 | 99 503 | 693 573 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -23 386 | -5 936 | -20 154 | -192 935 | -147 588 | -100 439 | -30 556 | -3 662 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 24 | 36 | 287 | 97 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 297 385 | 17 892 | 202 023 | -77 528 | -203 400 | 460 026 | -77 916 | 90 232 | 787 639 |
Total Additions Including From Business Combinations Property Plant Equipment | | 1 181 742 | 132 228 | 149 793 | 1 743 876 | 1 278 958 | 2 444 385 | 454 187 | 738 884 |
Total Assets Less Current Liabilities | 3 972 602 | 3 657 834 | 2 038 611 | 2 585 174 | 3 589 463 | 5 309 219 | 5 264 582 | 5 684 364 | 6 090 769 |
Total Borrowings | | 1 989 719 | 1 216 010 | 1 579 069 | 1 242 690 | 1 174 980 | 2 711 932 | 2 938 751 | 2 059 811 |
Total Operating Lease Payments | 55 000 | 110 465 | 95 788 | 56 096 | 11 685 | 22 173 | 21 765 | 21 964 | 13 230 |
Trade Creditors Trade Payables | 3 340 341 | 4 362 478 | 2 943 837 | 2 604 078 | 5 362 872 | 5 241 632 | 6 135 762 | 5 493 671 | 5 490 135 |
Trade Debtors Trade Receivables | 4 521 246 | 5 156 264 | 1 943 085 | 2 615 030 | 3 182 172 | 6 200 078 | 5 590 058 | 5 054 030 | 5 120 232 |
Turnover Revenue | 46 726 960 | 49 952 216 | 36 443 980 | 19 399 021 | 38 069 188 | 49 993 357 | 58 764 576 | 63 700 157 | 52 443 666 |
Wages Salaries | 4 862 085 | 5 243 694 | 4 348 441 | 2 182 201 | 4 781 758 | 5 689 308 | 7 295 855 | 8 003 377 | 6 543 525 |
Work In Progress | 115 228 | 344 121 | 501 323 | 199 532 | 897 293 | 728 492 | 673 561 | 965 492 | 1 356 695 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | -45 754 | 1 | | |
Other Increase Decrease In Net Deferred Tax Liability | | | | | | | -63 831 | -21 285 | |
Tax Decrease From Utilisation Tax Losses | | | | | | 242 117 | | | |
Tax Increase Decrease From Effect Unrelieved Loss On Disposal Operations | | | | | 1 938 | 171 | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 80 341 | | | | |
Total Deferred Tax Expense Credit | | | | -77 528 | -203 400 | 389 925 | | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | 104 485 | 6 155 | | |