Profit & Loss |
Date of Accounts |
2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 | 2023-07-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 334 588 | 1 493 187 | 395 472 | 1 014 070 | 1 282 117 | 1 623 423 | 2 269 340 | 3 446 395 |
Current Assets | 1 338 804 | 2 602 273 | 1 644 748 | 2 459 371 | 2 436 521 | 2 595 570 | 3 446 097 | 5 512 579 |
Debtors | 964 372 | 1 007 296 | 1 128 658 | 1 251 469 | 990 169 | 803 905 | 938 618 | 1 793 421 |
Net Assets Liabilities | 1 590 720 | 1 623 632 | 1 916 210 | 3 370 353 | 3 798 522 | 4 124 330 | 4 705 693 | 5 985 411 |
Other Debtors | 171 100 | 178 225 | 214 779 | 23 800 | 77 102 | 6 536 | 14 518 | 19 985 |
Property Plant Equipment | 4 467 760 | 699 460 | 3 873 437 | 4 064 155 | 3 922 290 | 3 891 137 | 3 886 388 | 3 695 505 |
Total Inventories | 39 844 | 101 790 | 120 618 | 193 832 | 164 235 | 168 242 | 238 139 | 272 763 |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | 853 533 | 968 060 | 1 132 283 | 988 193 | 1 173 333 | 1 384 919 | 1 530 861 | 1 676 677 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 12 100 | 3 403 442 | | | | | |
Creditors | 664 483 | 671 564 | 2 257 067 | 1 549 273 | 1 493 694 | 1 443 861 | 1 422 778 | 1 375 742 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 74 919 | 76 142 | 299 251 | 354 119 | 358 556 | 356 151 | 358 484 | 304 123 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 145 856 | 210 691 | 238 251 | 221 335 | 233 787 | 262 402 | 213 638 |
Net Current Assets Liabilities | -2 177 395 | 1 611 288 | 335 548 | 906 233 | 1 386 048 | 1 700 472 | 2 264 062 | 3 697 867 |
Number Shares Issued Fully Paid | | 100 | 100 | 100 | 50 | 50 | 50 | 50 |
Other Creditors | 664 483 | 671 564 | 666 689 | 44 718 | 66 659 | 26 052 | 75 072 | 67 109 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | 256 264 | 284 769 | 211 659 | | | | | |
Other Debtors Balance Sheet Subtotal | | 178 225 | 214 779 | | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 31 329 | 46 468 | | | | | |
Other Disposals Property Plant Equipment | | 3 665 874 | 65 242 | | | | | |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 | 1 |
Property Plant Equipment Gross Cost | 5 321 294 | 1 667 520 | 5 005 720 | 5 052 348 | 5 095 623 | 5 276 056 | 5 417 249 | 5 372 182 |
Provisions For Liabilities Balance Sheet Subtotal | 35 162 | 15 552 | 35 708 | 50 762 | 16 122 | 23 418 | 21 979 | 32 219 |
Total Assets Less Current Liabilities | 2 290 365 | 2 310 748 | 4 208 985 | 4 970 388 | 5 308 338 | 5 591 609 | 6 150 450 | 7 393 372 |
Trade Creditors Trade Payables | 444 904 | 535 070 | 840 126 | 728 443 | 505 985 | 449 789 | 587 923 | 703 722 |
Trade Debtors Trade Receivables | 793 272 | 753 700 | 913 879 | 1 003 928 | 678 896 | 643 326 | 675 358 | 1 552 059 |
Employees Gender Not Disclosed | 65 | 65 | | | | | | |
Employees Total | | 65 | 67 | | | | | |
Audit Fees Expenses | | | | 5 250 | 5 300 | 5 300 | 5 400 | 5 400 |
Director Remuneration | | | | 77 019 | 75 000 | 77 885 | 84 520 | 90 173 |
Accrued Liabilities | | | | 200 391 | 97 420 | 68 331 | 65 335 | 237 305 |
Additional Provisions Increase From New Provisions Recognised | | | | | | 7 296 | | 10 240 |
Administrative Expenses | | | | 2 555 426 | 2 474 870 | 2 177 490 | 2 414 448 | 2 713 297 |
Applicable Tax Rate | | | | 19 | 19 | 19 | 19 | 25 |
Average Number Employees During Period | | | 67 | 80 | 87 | 66 | 56 | 55 |
Bank Borrowings | | | 1 630 469 | 1 590 378 | 1 547 367 | 56 163 | 40 228 | 1 416 120 |
Bank Borrowings Overdrafts | | | 1 590 378 | 1 549 273 | 1 493 694 | 1 443 861 | 1 416 270 | 1 375 742 |
Cash Cash Equivalents Cash Flow Value | | | | 1 014 070 | 1 282 117 | 1 623 423 | 2 269 340 | |
Comprehensive Income Expense | | | | 1 454 142 | 473 169 | 325 808 | 581 363 | 1 279 718 |
Corporation Tax Payable | | | | 185 655 | 107 035 | 81 324 | 131 906 | 360 202 |
Cost Sales | | | | 6 193 155 | 6 517 902 | 4 679 248 | 5 216 226 | 7 376 516 |
Current Tax For Period | | | | 185 655 | 107 035 | 81 324 | 131 906 | 360 202 |
Depreciation Amortisation Expense | | | | 238 251 | 221 335 | 233 787 | 262 402 | 213 638 |
Depreciation Expense Property Plant Equipment | | | | 238 251 | 221 335 | 233 787 | 262 402 | 213 638 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 382 341 | 36 195 | 22 201 | 116 460 | 67 822 |
Disposals Property Plant Equipment | | | | 455 257 | 76 677 | 27 533 | 339 883 | 248 111 |
Finance Lease Liabilities Present Value Total | | | 4 875 | | | | 7 869 | 6 508 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -551 136 | -436 614 | -132 153 | 244 421 | 405 592 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -122 811 | 411 536 | 37 360 | -136 045 | -854 803 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | 2 284 | -6 782 | 11 918 | 24 377 | 11 211 |
Gain Loss On Disposals Property Plant Equipment | | | | 2 284 | -6 782 | 11 918 | 24 377 | 11 211 |
Gross Profit Loss | | | | 3 609 582 | 2 612 630 | 2 267 148 | 3 182 503 | 4 443 286 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -53 409 | -135 035 | -107 035 | -81 273 | -131 602 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 618 597 | 268 047 | 341 306 | 645 917 | 1 177 055 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -50 619 | | -51 | -304 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | 73 214 | -29 597 | 4 007 | 69 897 | 34 624 |
Interest Expense On Bank Loans Similar Borrowings | | | | 65 608 | 59 990 | 51 887 | 56 009 | 96 606 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 494 | | | 371 | 1 113 |
Interest Paid Classified As Operating Activities | | | | -65 608 | -59 990 | -51 887 | -56 009 | -96 606 |
Interest Payable Similar Charges Finance Costs | | | | 66 102 | 59 990 | 51 887 | 56 380 | 97 719 |
Merchandise | | | | 85 105 | 72 479 | 66 816 | 95 486 | 92 093 |
Net Cash Flows From Used In Financing Activities | | | | 44 966 | 238 247 | -101 560 | 44 817 | 48 247 |
Net Cash Flows From Used In Investing Activities | | | | 426 577 | 85 591 | 189 291 | 216 172 | -6 042 |
Net Cash Flows From Used In Operating Activities | | | | -1 090 140 | -591 885 | -429 037 | -906 906 | -1 219 260 |
Net Cash Generated From Operations | | | | -1 209 651 | -370 396 | -250 904 | -1 044 559 | -1 448 581 |
Net Interest Received Paid Classified As Investing Activities | | | | -108 | -661 | -1 425 | -104 | -17 586 |
Operating Profit Loss | | | | 1 720 845 | 554 274 | 464 890 | 768 055 | 1 729 989 |
Other Deferred Tax Expense Credit | | | | 15 054 | -34 639 | 7 296 | -1 439 | 10 240 |
Other Interest Receivable Similar Income Finance Income | | | | 108 | 661 | 1 425 | 104 | 17 586 |
Other Taxation Social Security Payable | | | 211 660 | 68 464 | 64 936 | 50 063 | 56 322 | 59 619 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -4 875 | | | -2 623 | -7 869 |
Payments To Related Parties | | | | 309 775 | 320 185 | 324 793 | 325 539 | 333 189 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 40 943 | 54 222 | 49 139 | 47 026 | 50 099 |
Prepayments | | | | 223 741 | 83 935 | 152 711 | 248 742 | 221 377 |
Proceeds From Sales Property Plant Equipment | | | | -75 200 | -33 700 | -17 250 | -247 800 | -191 500 |
Profit Loss | | | | 1 454 142 | 473 169 | 325 808 | 581 363 | 1 279 718 |
Profit Loss On Ordinary Activities Before Tax | | | | 1 654 851 | 494 945 | 414 428 | 711 779 | 1 649 856 |
Provisions | | | | 50 762 | 16 122 | 23 418 | 21 979 | 32 219 |
Purchase Property Plant Equipment | | | | -501 885 | -119 952 | -207 966 | -464 076 | -203 044 |
Repayments Borrowings Classified As Financing Activities | | | | -40 091 | -43 011 | -47 344 | -43 526 | -40 378 |
Social Security Costs | | | | 248 602 | 250 898 | 201 635 | 207 846 | 226 231 |
Staff Costs Employee Benefits Expense | | | | 2 831 520 | 2 959 974 | 2 328 481 | 2 225 257 | 2 439 065 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 126 670 | | 948 | 11 765 | 15 527 |
Tax Expense Credit Applicable Tax Rate | | | | 314 422 | 94 040 | 78 741 | 135 238 | 412 464 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 12 957 | 12 994 | 11 730 | 13 413 | 31 764 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 200 709 | 21 776 | 88 620 | 130 416 | 370 138 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 501 885 | 119 952 | 207 966 | 481 076 | 203 044 |
Total Current Tax Expense Credit | | | | 185 655 | 56 415 | 81 324 | 131 855 | 359 898 |
Total Operating Lease Payments | | | | 11 829 | 11 879 | 9 537 | 8 128 | 6 909 |
Turnover Revenue | | | | 9 802 737 | 9 130 532 | 6 984 573 | 8 398 729 | 11 819 802 |
Wages Salaries | | | | 2 541 975 | 2 654 854 | 2 077 707 | 1 970 385 | 2 162 735 |
Work In Progress | | | | 108 727 | 91 756 | 101 426 | 142 653 | 180 670 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | -34 640 | | -1 439 | |
Cash Receipts From Government Grants | | | | | -416 514 | -337 055 | | |
Dividends Paid | | | | | 45 000 | | | |
Dividends Paid Classified As Financing Activities | | | | | -45 000 | | | |
Dividends Paid On Shares Interim | | | | | 45 000 | | | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | 416 514 | 337 055 | | |
Other Operating Income Format1 | | | | 666 689 | 416 514 | 337 055 | | |