Profit & Loss |
Date of Accounts |
2015-01-31 | 2016-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | | | |
Net Worth | 84 942 | 1 819 400 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 3 365 030 | 4 600 487 | 5 260 222 | 607 791 | 1 975 010 |
Current Assets | 3 411 876 | 4 896 456 | 6 897 755 | 9 673 236 | 9 036 141 | 4 255 835 | 3 807 425 |
Debtors | 160 253 | 720 714 | 2 171 322 | 3 336 684 | 1 747 120 | 1 265 442 | 881 392 |
Net Assets Liabilities | | | 4 672 539 | 7 305 615 | 8 372 036 | 4 309 415 | 4 583 746 |
Other Debtors | | | 24 478 | 36 420 | 998 | 402 886 | |
Property Plant Equipment | | | 314 007 | 314 528 | 265 325 | 224 417 | 167 556 |
Total Inventories | | | 1 361 403 | 1 736 065 | 2 028 799 | 2 382 602 | 951 023 |
Cash Bank In Hand | 2 951 623 | 2 907 521 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 84 942 | 1 819 400 | | | | | |
Stocks Inventory | 300 000 | 1 268 221 | | | | | |
Tangible Fixed Assets | 218 796 | 253 181 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | | | | | |
Profit Loss Account Reserve | 83 942 | 1 818 400 | | | | | |
Shareholder Funds | 84 942 | 1 819 400 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 5 500 | 9 000 | 9 000 | 9 000 | |
Company Contributions To Money Purchase Plans Directors | | | 4 800 | 79 450 | 19 950 | 13 325 | |
Compensation For Loss Office Directors | | | | | 10 541 | | |
Director Remuneration | | | 487 016 | 516 123 | 264 077 | 77 985 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 4 | 4 | 4 | 1 | |
Accrued Liabilities | | | 52 792 | 229 691 | 210 106 | 25 678 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 220 642 | 285 849 | 337 197 | 378 105 | 240 690 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | 264 285 | | | 764 220 |
Administrative Expenses | | | 2 873 475 | 3 225 546 | 1 891 414 | 696 543 | |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 | |
Average Number Employees During Period | | | 80 | 88 | 83 | 20 | 19 |
Cash Cash Equivalents Cash Flow Value | | | 3 365 030 | 4 600 487 | 5 260 222 | | |
Comprehensive Income Expense | | | 819 621 | 2 765 241 | 1 104 821 | -4 049 803 | |
Corporation Tax Payable | | | 429 310 | 814 810 | 257 717 | 229 534 | |
Corporation Tax Recoverable | | | 137 975 | 148 452 | 145 157 | 152 107 | |
Cost Sales | | | 7 108 341 | 9 772 586 | 7 078 742 | 2 028 402 | |
Creditors | | | 2 494 902 | 2 915 796 | 1 170 069 | 411 634 | 401 577 |
Current Tax For Period | | | 328 468 | 669 653 | 284 288 | 71 061 | |
Depreciation Amortisation Expense | | | 67 237 | 65 207 | 51 348 | 40 908 | |
Depreciation Expense Property Plant Equipment | | | 67 237 | 65 207 | 51 348 | 40 908 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 163 306 |
Disposals Property Plant Equipment | | | | 750 | | | 194 276 |
Dividends Paid | | | 212 165 | 132 165 | 38 400 | 12 134 | |
Dividends Paid Classified As Financing Activities | | | -212 165 | -132 165 | -38 400 | -12 134 | |
Dividends Paid On Shares Interim | | | 212 165 | 132 165 | 38 400 | 12 134 | |
Fixed Assets | 218 796 | 253 181 | 314 007 | 578 813 | 529 610 | 488 702 | 1 196 061 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | -4 274 316 | |
Further Item Interest Expense Component Total Interest Expense | | | | | 7 378 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 15 329 | 7 762 | 3 072 | 384 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 757 049 | 41 666 | -1 143 402 | -688 018 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -545 357 | -1 148 059 | 1 607 654 | 441 547 | |
Gross Profit Loss | | | 4 533 687 | 6 621 593 | 2 958 572 | 972 660 | |
Income Taxes Paid Refund Classified As Operating Activities | | | -258 976 | -294 630 | -838 086 | -106 194 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 726 281 | 1 235 457 | 659 735 | -4 652 431 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 6 533 | | 12 938 | 93 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 39 701 | 374 662 | 292 734 | 353 803 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 65 207 | 51 348 | 40 908 | 25 891 |
Interest Paid Classified As Operating Activities | | | | | -7 378 | | |
Interest Payable Similar Charges Finance Costs | | | | | 7 378 | | |
Investment Property | | | | 264 285 | 264 285 | 264 285 | 1 028 505 |
Investment Property Fair Value Model | | | | 264 285 | 264 285 | 264 285 | 1 028 505 |
Issue Equity Instruments | | | | | | -684 | |
Merchandise | | | 1 361 403 | 1 736 065 | 2 028 799 | 2 382 602 | |
Net Cash Flows From Used In Financing Activities | | | 197 034 | 145 263 | 105 017 | 4 282 287 | |
Net Cash Flows From Used In Investing Activities | | | 196 411 | 315 749 | -5 698 | -749 | |
Net Cash Flows From Used In Operating Activities | | | -1 119 726 | -1 696 469 | -759 054 | 370 893 | |
Net Cash Generated From Operations | | | -1 378 702 | -1 991 099 | -1 604 518 | 264 699 | |
Net Current Assets Liabilities | -116 149 | 1 596 317 | 4 402 853 | 6 757 440 | 7 866 072 | 3 844 201 | 3 405 848 |
Net Interest Received Paid Classified As Investing Activities | | | -8 615 | -14 264 | -7 843 | -749 | |
Number Shares Issued But Not Fully Paid | | | | 1 000 | 1 000 | | |
Number Shares Issued Fully Paid | | | | | | 316 | 316 |
Operating Profit Loss | | | 1 660 212 | 3 406 947 | 1 381 652 | 294 667 | |
Other Comprehensive Income Expense Net Tax | | | | | | -4 274 316 | |
Other Creditors | | | 575 196 | 4 290 | 6 725 | 16 994 | |
Other Deferred Tax Expense Credit | | | | -13 683 | -6 992 | -158 | |
Other Interest Receivable Similar Income Finance Income | | | 8 615 | 14 264 | 7 843 | 749 | |
Other Operating Income Format1 | | | | 10 900 | 314 494 | 18 550 | |
Other Taxation Social Security Payable | | | 283 891 | 269 957 | 47 435 | | |
Par Value Share | | | | 1 | 1 | 1 | 1 |
Payments To Redeem Own Shares | | | | | | -4 275 000 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 38 581 | 146 500 | 91 244 | 31 404 | |
Prepayments Accrued Income | | | 1 165 863 | 2 509 913 | 212 561 | 32 233 | |
Proceeds From Sales Property Plant Equipment | | | | -750 | | | |
Profit Loss | | | 819 621 | 2 765 241 | 1 104 821 | 224 513 | |
Profit Loss On Ordinary Activities Before Tax | | | 1 148 089 | 3 421 211 | 1 382 117 | 295 416 | |
Property Plant Equipment Gross Cost | | | 534 649 | 600 377 | 602 522 | 602 522 | 408 246 |
Provisions | | | 44 321 | 30 638 | 23 646 | 23 488 | |
Provisions For Liabilities Balance Sheet Subtotal | | | 44 321 | 30 638 | 23 646 | 23 488 | 18 163 |
Purchase Investment Properties | | | | -264 285 | | | |
Purchase Property Plant Equipment | | | -205 026 | -66 478 | -2 145 | | |
Restructuring Costs | | | 520 738 | | | | |
Social Security Costs | | | 278 939 | 310 572 | 243 777 | 78 534 | |
Staff Costs Employee Benefits Expense | | | 3 139 228 | 3 476 165 | 2 810 166 | 852 202 | |
Tax Expense Credit Applicable Tax Rate | | | 218 137 | 650 030 | 262 602 | 56 129 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 103 798 | 5 940 | 1 756 | 9 044 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 328 468 | 655 970 | 277 296 | 70 903 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 66 478 | 2 145 | | |
Total Assets Less Current Liabilities | 102 647 | 1 849 498 | 4 716 860 | 7 336 253 | 8 395 682 | 4 332 903 | 4 601 909 |
Total Operating Lease Payments | | | 573 140 | 707 348 | 611 598 | 169 030 | |
Trade Creditors Trade Payables | | | 478 967 | 538 263 | 194 142 | 92 774 | |
Trade Debtors Trade Receivables | | | 403 333 | 146 786 | 921 951 | 334 969 | |
Turnover Revenue | | | 11 642 028 | 16 082 197 | 10 037 314 | 3 001 062 | |
Wages Salaries | | | 2 821 708 | 3 019 093 | 2 475 145 | 742 264 | |
Creditors Due After One Year | 7 833 | | | | | | |
Creditors Due Within One Year | 3 528 025 | 3 300 139 | | | | | |
Provisions For Liabilities Charges | 9 872 | 30 098 | | | | | |
Tangible Fixed Assets Additions | | 163 333 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 373 254 | 362 544 | | | | | |
Tangible Fixed Assets Depreciation | 154 458 | 109 363 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 55 529 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 100 624 | | | | | |
Tangible Fixed Assets Disposals | | 174 043 | | | | | |