Profit & Loss |
Date of Accounts |
2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 537 390 | 53 038 | 574 957 | 159 316 | 299 805 | 136 042 |
Current Assets | 8 907 535 | 7 744 945 | 6 829 363 | 6 928 378 | 11 077 378 | 11 425 325 |
Debtors | 5 455 185 | 4 940 746 | 3 128 823 | 3 943 188 | 9 206 043 | 10 300 018 |
Net Assets Liabilities | 2 850 171 | 1 433 812 | 1 237 860 | 465 097 | 749 338 | 726 483 |
Other Debtors | 71 719 | 95 534 | 38 889 | 34 481 | 417 922 | 433 030 |
Property Plant Equipment | 186 253 | 129 846 | 68 494 | 28 891 | 105 766 | 77 401 |
Total Inventories | 2 914 960 | 2 751 161 | 3 125 583 | 2 825 874 | 1 571 530 | 989 265 |
|
Other Financial Data |
Audit Fees Expenses | 13 179 | 15 332 | 15 722 | 18 685 | 22 780 | 20 561 |
Accrued Liabilities Deferred Income | 397 924 | 436 543 | 215 103 | 187 149 | 685 633 | 156 735 |
Accumulated Depreciation Impairment Property Plant Equipment | 126 996 | 169 786 | 232 482 | 225 602 | 258 972 | 289 806 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 7 129 | 1 344 | 3 189 | 111 079 | 2 469 |
Administrative Expenses | 1 781 585 | 1 803 341 | 1 550 070 | 1 222 453 | 1 173 710 | 1 359 274 |
Average Number Employees During Period | 11 | 11 | 8 | 8 | 8 | 9 |
Bank Borrowings | | | | 65 700 | 67 412 | 46 767 |
Bank Borrowings Overdrafts | | | | 63 510 | 55 197 | 35 736 |
Cash Cash Equivalents Cash Flow Value | 537 390 | 53 038 | 574 957 | 159 316 | 299 805 | 136 042 |
Cost Sales | 18 568 319 | 19 645 962 | 14 394 568 | 12 025 548 | 20 456 206 | 20 385 354 |
Creditors | 1 459 168 | 1 852 766 | 1 647 989 | 4 709 437 | 6 661 251 | 7 040 143 |
Deferred Tax Asset Debtors | | | | 171 000 | 225 000 | 225 000 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 13 961 | -12 579 | -11 657 | -264 026 | -60 047 | -7 092 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 13 961 | -12 579 | -11 657 | -7 526 | 20 953 | -7 092 |
Depreciation Expense Property Plant Equipment | 57 968 | 63 537 | 62 696 | 42 792 | 33 370 | 30 834 |
Depreciation Impairment Expense Property Plant Equipment | | 63 537 | 62 696 | 42 792 | 33 370 | 30 834 |
Distribution Costs | 34 317 | 30 746 | 35 423 | 8 979 | 17 986 | -3 212 |
Finance Lease Liabilities Present Value Total | 82 432 | 59 071 | 34 539 | 17 296 | 79 148 | 57 687 |
Finance Lease Payments Owing Minimum Gross | 102 985 | 80 884 | 55 175 | 37 292 | 105 163 | 67 409 |
Finished Goods Goods For Resale | 2 914 960 | 2 751 161 | 3 125 583 | 2 825 874 | 1 571 530 | 989 265 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -65 700 | -1 712 | 20 645 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | -256 500 | -81 000 | |
Further Item Interest Expense Component Total Interest Expense | | | 62 662 | 135 168 | 176 553 | 203 905 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 41 149 | 55 175 | 9 000 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 28 266 | 14 147 | 148 689 | -171 672 | -131 669 | 280 922 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 413 337 | 549 228 | 1 290 805 | -1 946 416 | 153 936 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -514 439 | -1 811 923 | 557 865 | 5 181 855 | 1 093 975 |
Gain Loss In Cash Flows From Change In Inventories | | -163 799 | 374 422 | -299 709 | -1 254 344 | -582 265 |
Gain Loss On Disposals Property Plant Equipment | | 1 060 | | | | |
Government Grant Income | | | | 32 772 | 81 137 | 10 303 |
Gross Profit Loss | 1 543 117 | 669 112 | 1 440 144 | 606 005 | 1 762 969 | 1 413 908 |
Income Taxes Paid Refund Classified As Operating Activities | 17 089 | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 484 352 | -521 919 | | -140 489 | 163 763 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 63 537 | 62 696 | 42 792 | 33 370 | 30 834 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 107 | | | | | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 124 437 | 169 314 | 149 307 | 137 829 | 120 012 | 175 113 |
Interest Income On Bank Deposits | 570 | 1 274 | 1 020 | 535 | 18 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | 1 274 | 1 020 | 535 | 18 | |
Interest Paid Classified As Operating Activities | | | | | -176 553 | -203 905 |
Interest Payable Similar Charges Finance Costs | 210 588 | 279 384 | 211 969 | 272 997 | 296 565 | 379 018 |
Interest Received Classified As Investing Activities | -570 | -1 274 | -1 020 | -535 | -18 | |
Net Cash Flows From Used In Financing Activities | | -453 964 | 369 404 | | | |
Net Cash Flows From Used In Investing Activities | | 4 796 | 324 | | | |
Net Cash Flows From Used In Operating Activities | | 933 520 | -891 647 | 2 405 664 | 1 603 536 | |
Net Cash Generated From Operations | 31 093 | 823 450 | -954 309 | 2 270 496 | 1 426 984 | 285 741 |
Net Current Assets Liabilities | 4 160 337 | 3 181 404 | 2 830 370 | 5 151 132 | 7 331 265 | 7 708 575 |
Net Finance Income Costs | 570 | 1 274 | 1 020 | 535 | 18 | |
Net Interest Paid Received Classified As Operating Activities | -86 151 | -110 070 | -62 662 | -135 168 | -176 553 | |
Operating Profit Loss | -244 519 | -1 150 828 | 3 340 | -764 327 | 520 741 | 349 071 |
Other Creditors | 62 885 | 58 350 | 69 798 | 102 451 | 86 190 | 185 350 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 20 747 | | 49 672 | | |
Other Disposals Property Plant Equipment | | 20 747 | | 49 672 | 834 | |
Other Interest Receivable Similar Income Finance Income | 570 | 1 274 | 1 020 | 535 | 18 | |
Other Operating Income Format1 | 28 266 | 14 147 | 148 689 | -138 900 | -50 532 | 291 225 |
Other Remaining Borrowings | 1 376 736 | 2 867 838 | 2 673 450 | 4 756 139 | 6 660 820 | 7 222 685 |
Other Taxation Social Security Payable | 13 563 | 17 070 | 14 627 | 5 692 | 14 964 | 19 655 |
Payments Finance Lease Liabilities Classified As Financing Activities | 102 985 | -22 101 | -25 709 | -17 883 | 67 871 | -37 754 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 84 598 | 108 159 | 89 588 | 72 277 | 64 969 | 76 650 |
Prepayments Accrued Income | 39 133 | 29 985 | 24 748 | 28 525 | 22 821 | 25 441 |
Proceeds From Borrowings Classified As Financing Activities | | | | -1 944 860 | | |
Proceeds From Sales Property Plant Equipment | | -1 060 | | | -834 | |
Profit Loss | -468 498 | -1 416 359 | -195 952 | -772 763 | 284 241 | -22 855 |
Profit Loss On Ordinary Activities Before Tax | -454 537 | -1 428 938 | -207 609 | -1 036 789 | 224 194 | -29 947 |
Property Plant Equipment Gross Cost | 313 250 | 299 632 | 300 976 | 254 493 | 364 738 | 367 207 |
Provisions For Liabilities Balance Sheet Subtotal | 37 251 | 24 672 | 13 015 | | | |
Purchase Property Plant Equipment | -127 770 | -7 130 | -1 344 | -3 189 | -111 079 | -2 469 |
Repayments Borrowings Classified As Financing Activities | 645 472 | 476 065 | -343 695 | | 1 784 670 | 386 751 |
Social Security Costs | 46 501 | 70 482 | 60 078 | 60 901 | 48 735 | 60 360 |
Staff Costs Employee Benefits Expense | 964 627 | 934 961 | 885 796 | 792 202 | 798 717 | 842 192 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 37 251 | 24 672 | 13 015 | 5 489 | 26 442 | 19 350 |
Tax Expense Credit Applicable Tax Rate | | -271 498 | -39 446 | -196 990 | 42 597 | -5 690 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -28 681 | 11 205 | -255 | 7 506 | -13 778 | 5 280 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 370 | 7 888 | 16 733 | 2 943 | 234 | 4 655 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 116 718 | 252 405 | 22 968 | 186 541 | -29 053 | -4 245 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 13 961 | -12 579 | -11 657 | -264 026 | -60 047 | -7 092 |
Total Assets Less Current Liabilities | 4 346 590 | 3 311 250 | 2 898 864 | 5 180 023 | 7 437 031 | 7 785 976 |
Total Borrowings | 1 376 736 | 1 793 695 | 2 673 450 | 4 821 839 | 6 728 233 | 7 269 452 |
Total Deferred Tax Expense Credit | | | -11 657 | -264 026 | -60 047 | -7 092 |
Total Operating Lease Payments | 75 258 | 81 200 | 42 997 | 21 905 | 6 564 | |
Trade Creditors Trade Payables | 3 406 550 | 2 955 622 | 2 618 829 | 1 332 260 | 2 787 181 | 3 058 292 |
Trade Debtors Trade Receivables | 5 344 333 | 4 815 227 | 3 065 186 | 3 623 682 | 8 427 800 | 9 504 047 |
Turnover Revenue | 20 111 436 | 20 315 074 | 15 834 712 | 12 631 553 | 22 219 175 | 21 799 262 |
Wages Salaries | 833 528 | 756 320 | 736 130 | 659 024 | 685 013 | 705 182 |
Company Contributions To Defined Benefit Plans Directors | 58 367 | 62 129 | 57 758 | 61 360 | 51 332 | 60 553 |
Director Remuneration | | | | 184 825 | 132 770 | 182 133 |
Director Remuneration Benefits Including Payments To Third Parties | | 290 855 | 265 807 | 246 185 | 184 102 | 242 686 |