Profit & Loss |
Date of Accounts |
2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 716 272 | 558 882 | 1 178 098 | 1 241 152 | 1 411 704 |
Current Assets | 2 365 399 | 2 772 890 | 2 843 456 | 3 233 447 | 3 877 722 |
Debtors | 542 586 | 1 033 694 | 800 858 | 1 027 793 | 1 500 928 |
Net Assets Liabilities | 6 119 722 | 7 310 638 | 7 787 662 | 7 417 746 | 7 876 633 |
Other Debtors | 95 350 | 42 938 | 22 958 | 136 224 | 435 801 |
Property Plant Equipment | 5 500 866 | 5 402 386 | 5 111 216 | 4 887 546 | 4 846 357 |
Total Inventories | 1 106 541 | 1 180 314 | 864 500 | 964 502 | 965 090 |
|
Other Financial Data |
Audit Fees Expenses | 14 000 | 11 500 | 11 500 | 11 500 | 13 800 |
Other Non-audit Services Entity Subsidiaries Fees | 14 000 | 11 500 | 11 680 | 11 693 | 17 600 |
Accrued Liabilities Deferred Income | 66 801 | 56 076 | 36 335 | 37 173 | |
Accumulated Depreciation Impairment Property Plant Equipment | 2 273 476 | 2 569 166 | 2 860 336 | 3 108 065 | 3 003 311 |
Additional Provisions Increase From New Provisions Recognised | | | | 108 649 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 197 210 | | 61 882 | |
Administration Support Average Number Employees | | 24 | 23 | 18 | |
Administrative Expenses | | | 1 818 404 | 1 664 347 | |
Amortisation Government Grants | | | -575 648 | -73 489 | |
Amounts Owed To Directors | 1 197 129 | 436 363 | | | |
Applicable Tax Rate | 19 | 19 | | 19 | |
Average Number Employees During Period | | 59 | 58 | 50 | 49 |
Cash Cash Equivalents Cash Flow Value | 716 272 | 558 882 | 1 178 098 | 1 241 152 | |
Comprehensive Income Expense | 249 141 | 1 190 916 | | | |
Corporation Tax Payable | | | | 292 983 | 471 895 |
Cost Sales | | | 2 817 321 | 2 488 401 | |
Creditors | 1 746 543 | 864 638 | 167 010 | 594 598 | 738 916 |
Current Tax For Period | | | | 292 983 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 108 649 | |
Deferred Tax Liabilities | | | | 108 649 | |
Depreciation Amortisation Impairment Expense | 242 712 | 295 690 | 291 170 | | |
Depreciation Expense Property Plant Equipment | 250 468 | 295 690 | 291 170 | 285 520 | |
Depreciation Rate Used For Property Plant Equipment | | 20 | 10 | 10 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 37 791 | 343 702 |
Disposals Property Plant Equipment | | | | 37 823 | 346 843 |
Dividends Paid | | | 1 195 200 | 2 000 000 | |
Dividends Paid Classified As Financing Activities | | | 1 195 200 | 2 000 000 | |
Dividends Paid On Shares | | | 1 195 200 | 2 000 000 | |
Finished Goods | 359 253 | 291 999 | 244 039 | 184 444 | 177 840 |
Fixed Assets | | 5 402 386 | 5 111 216 | 4 887 546 | 4 846 357 |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | | | -32 | |
Gain Loss In Cash Flows From Change In Accrued Items | 17 872 | -10 725 | -19 741 | 838 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 140 371 | -110 414 | -241 524 | 133 767 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 144 329 | -491 108 | 232 836 | -226 935 | |
Gain Loss In Cash Flows From Change In Inventories | -106 636 | -73 773 | 315 814 | -100 002 | |
Gain Loss On Disposals Property Plant Equipment | 7 756 | | | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -1 437 | -1 483 | 187 | | |
Government Grant Income | | | 575 648 | 73 489 | |
Gross Profit Loss | | | 2 893 631 | 3 615 840 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 221 388 | -157 390 | 619 216 | 63 054 | |
Increase Decrease In Net Debt From Cash Flows | | -603 376 | 1 055 579 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 295 690 | 291 170 | 285 520 | 238 948 |
Interest Income On Bank Deposits | 212 | 550 | 401 | 158 | |
Interest Paid Classified As Operating Activities | 74 259 | 73 773 | 10 157 | | |
Interest Payable Similar Charges Finance Costs | 74 259 | 73 773 | 10 157 | | |
Interest Received Classified As Operating Activities | 212 | 550 | 401 | 158 | |
Net Cash Flows From Used In Financing Activities | 59 407 | -760 766 | -1 055 915 | -1 926 511 | |
Net Cash Flows From Used In Investing Activities | -525 808 | -197 210 | | -61 882 | |
Net Cash Flows From Used In Operating Activities | 687 789 | 800 586 | 1 675 131 | 2 051 447 | |
Net Cash Generated From Operations | 761 836 | 873 809 | 1 684 887 | 2 051 289 | |
Net Current Assets Liabilities | 618 856 | 1 908 252 | 2 676 446 | 2 638 849 | 3 138 806 |
Net Debt Funds | 480 857 | -122 519 | -1 178 098 | | |
Net Deferred Tax Liability Asset | | | | 108 649 | |
Number Shares Issued Fully Paid | 1 992 | 1 992 | | | |
Operating Profit Loss | 323 188 | 1 264 139 | 1 681 980 | 2 031 590 | |
Other Creditors | 100 611 | 58 269 | 12 848 | 12 842 | 50 415 |
Other External Charges | 749 545 | 711 171 | 467 334 | | |
Other Finance Costs | 74 259 | 73 773 | 10 157 | | |
Other Interest Receivable Similar Income Finance Income | 212 | 550 | 401 | 158 | |
Other Operating Expenses Format2 | 506 103 | 536 534 | 417 806 | | |
Other Operating Income Format1 | | 24 162 | 606 753 | 80 097 | |
Other Operating Income Format2 | 21 362 | 24 162 | 606 753 | | |
Other Remaining Operating Income | 11 717 | 8 162 | 31 105 | 6 608 | |
Other Taxation Social Security Payable | 117 636 | 119 443 | 52 367 | 53 494 | 53 936 |
Par Value Share | | 1 | 1 | 1 | |
Pension Costs Defined Contribution Plan | 151 895 | 119 450 | 107 421 | 99 847 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 151 895 | 119 450 | 107 421 | 99 847 | |
Prepayments Accrued Income | 55 822 | 104 734 | 94 832 | 119 533 | |
Proceeds From Borrowings Classified As Financing Activities | 59 407 | -760 766 | -1 036 | | |
Proceeds From Government Grants Classified As Financing Activities | | | 575 648 | 73 489 | |
Proceeds From Sales Property Plant Equipment | 7 760 | | | | |
Production Average Number Employees | | 35 | 35 | 32 | |
Profit Loss | 249 141 | 1 190 916 | 1 672 224 | 1 630 084 | |
Profit Loss On Ordinary Activities Before Tax | 249 141 | 1 190 916 | 1 672 224 | 2 031 716 | |
Property Plant Equipment Gross Cost | 7 774 342 | 7 971 552 | 7 971 552 | 7 995 611 | 7 849 668 |
Provisions | | | | 108 649 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 108 649 | 108 530 |
Purchase Property Plant Equipment | 533 568 | 197 210 | | 61 882 | |
Raw Materials | 214 587 | 185 492 | 192 017 | 374 521 | 366 503 |
Raw Materials Consumables Used | 351 415 | 494 694 | 636 152 | | |
Repayments Borrowings Classified As Financing Activities | | 760 766 | 435 327 | | |
Revenue From Sale Goods | 5 437 873 | 6 848 382 | 5 710 952 | 6 104 241 | |
Social Security Costs | 321 026 | 356 122 | 269 372 | 237 152 | |
Staff Costs Employee Benefits Expense | 3 286 272 | 3 570 316 | 2 823 263 | 2 529 675 | |
Tax Decrease From Utilisation Tax Losses | | 29 623 | 321 502 | 123 653 | |
Tax Expense Credit Applicable Tax Rate | 47 337 | 226 274 | 317 723 | 386 026 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -201 860 | -40 081 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -20 368 | 4 733 | 43 860 | 30 610 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -318 | 476 | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 171 877 | -29 623 | | | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | 108 649 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 401 632 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 200 900 |
Total Assets Less Current Liabilities | 6 119 722 | 7 310 638 | 7 787 662 | 7 526 395 | 7 985 163 |
Total Operating Lease Payments | 4 433 | 3 235 | 3 068 | 2 674 | |
Trade Creditors Trade Payables | 264 366 | 194 487 | 65 460 | 198 106 | 162 670 |
Trade Debtors Trade Receivables | 391 414 | 886 022 | 683 068 | 772 036 | 1 065 127 |
Turnover Revenue | 5 437 873 | 6 848 382 | 5 710 952 | 6 104 241 | |
Wages Salaries | 2 813 351 | 3 094 744 | 2 446 470 | 2 192 676 | |
Work In Progress | 532 701 | 702 823 | 428 444 | 405 537 | 420 747 |
Advances Credits Directors | 1 197 129 | 436 363 | | | 196 271 |
Advances Credits Made In Period Directors | 59 407 | 259 019 | | | |
Advances Credits Repaid In Period Directors | | 1 019 785 | 436 363 | | |
Company Contributions To Money Purchase Plans Directors | 60 182 | 17 004 | 13 764 | 7 501 | |
Director Remuneration | 927 632 | 975 245 | 524 462 | 299 956 | |
Director Remuneration Benefits Excluding Payments To Third Parties | 987 814 | 992 249 | 538 226 | 307 457 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 1 | |