Profit & Loss |
Date of Accounts |
2018-12-03 | 2019-12-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | | 5 362 759 | 3 552 288 | 1 049 898 | 2 032 029 |
Current Assets | | 12 573 277 | 8 881 139 | 8 857 150 | 13 431 832 |
Debtors | | 4 471 267 | 4 398 650 | 6 254 313 | 5 123 660 |
Net Assets Liabilities | | 11 355 165 | 8 875 146 | 8 848 387 | 11 894 561 |
Other Debtors | | 3 593 361 | 3 575 066 | 5 524 609 | 4 357 289 |
Property Plant Equipment | 158 577 | 120 508 | 102 475 | 82 967 | 76 529 |
Total Inventories | | 2 739 251 | 2 138 621 | 4 467 240 | 6 276 143 |
|
Other Financial Data |
Audit Fees Expenses | | | | 5 000 | 6 000 |
Fees For Non-audit Services | | | | 17 120 | |
Accrued Liabilities Deferred Income | | 2 501 | 15 999 | 18 000 | 7 749 |
Accumulated Depreciation Impairment Property Plant Equipment | 451 505 | 489 574 | 498 646 | 481 686 | 497 775 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 1 989 | | 9 651 |
Administration Support Average Number Employees | | 14 | 14 | 14 | 18 |
Administrative Expenses | | 6 048 404 | 2 035 222 | 3 723 312 | 4 744 686 |
Amounts Owed By Group Undertakings Participating Interests | | | 1 753 785 | 3 349 909 | |
Applicable Tax Rate | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | 35 | 35 | 35 | 45 |
Bank Borrowings | | | 50 000 | | 4 331 |
Comprehensive Income Expense | | 3 858 048 | -744 584 | 664 370 | 699 610 |
Corporation Tax Payable | | 441 508 | 278 231 | 163 107 | 137 827 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | | 9 484 213 | 3 707 243 | | |
Cost Sales | | 12 050 926 | 4 514 360 | 7 703 139 | 10 670 100 |
Creditors | | 1 319 101 | 6 993 | 9 763 | 1 601 612 |
Current Tax For Period | | 913 524 | -163 277 | 163 107 | 137 827 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -2 651 | -6 536 | 1 825 |
Deferred Tax Liabilities | | 19 519 | 16 899 | 10 363 | 12 188 |
Depreciation Expense Property Plant Equipment | | 38 069 | 18 073 | 14 641 | 16 089 |
Distribution Average Number Employees | | 16 | 16 | 16 | 22 |
Dividends Paid | | 135 001 | 40 000 | 30 000 | 10 000 |
Dividends Paid Classified As Financing Activities | | 135 001 | 40 000 | -10 000 | 10 000 |
Finance Lease Liabilities Present Value Total | | | | | 807 172 |
Finished Goods Goods For Resale | | 2 739 251 | 2 138 621 | 4 467 240 | 6 276 143 |
Gain Loss On Disposals Property Plant Equipment | | | | 5 800 | |
Gross Profit Loss | | 9 491 978 | 780 015 | 4 196 196 | 4 818 480 |
Income Taxes Paid Refund Classified As Operating Activities | | -1 059 879 | 894 036 | -441 539 | 117 400 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 1 437 479 | 558 874 | -2 920 245 | -278 370 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -117 400 |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | 19 519 | -2 620 | -6 536 | 1 825 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 38 069 | 18 073 | | 16 089 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 1 312 | | |
Interest Paid Classified As Operating Activities | | | 1 312 | -1 312 | |
Interest Payable Similar Charges Finance Costs | | | 1 312 | | |
Interest Received Classified As Operating Activities | | | 24 918 | -9 256 | 5 597 |
Investments Fixed Assets | | | 1 000 | 1 000 | 1 000 |
Investments In Group Undertakings | | | | | 1 000 |
Issue Equity Instruments | | 2 000 | | | |
Net Assets Liabilities Associates | | 7 018 605 | 1 696 435 | | 2 977 227 |
Net Cash Flows From Used In Financing Activities | | -133 001 | 10 000 | -40 000 | -5 669 |
Net Cash Flows From Used In Investing Activities | | | -40 | 10 707 | -9 651 |
Net Cash Flows From Used In Operating Activities | | 1 570 480 | 548 914 | -2 890 952 | -263 050 |
Net Cash Generated From Operations | | 2 630 359 | -368 728 | -2 441 469 | -386 047 |
Net Current Assets Liabilities | | 11 254 176 | 8 874 146 | 8 847 387 | 11 830 220 |
Nominal Value Allotted Share Capital | | 2 000 | 2 000 | 2 000 | 2 000 |
Number Shares Issued Fully Paid | | 2 000 | 2 000 | | 2 000 |
Operating Profit Loss | | 4 771 572 | -934 118 | 799 479 | 716 265 |
Other Creditors | | 210 042 | 268 917 | 9 001 | 309 928 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 9 001 | | |
Other Disposals Property Plant Equipment | | | 10 950 | | |
Other Interest Receivable Similar Income Finance Income | | | 24 918 | 15 662 | 5 597 |
Other Investments Other Than Loans | | | 1 000 | 1 000 | |
Other Operating Income Format1 | | 1 327 998 | 321 089 | 326 595 | 642 471 |
Other Taxation Social Security Payable | | 166 757 | -17 038 | 74 426 | 139 240 |
Par Value Share | | 1 | 1 | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 12 948 | 5 315 | 903 | 7 025 |
Percentage Class Share Held In Associate | | 100 | 100 | | 100 |
Prepayments Accrued Income | | 242 934 | 147 391 | 216 725 | 258 263 |
Proceeds From Issuing Shares | | 2 000 | | | |
Proceeds From Sales Property Plant Equipment | | | 1 949 | 8 718 | |
Profit Loss | | 3 858 048 | -744 584 | 664 370 | 699 610 |
Profit Loss From Continuing Operations Associates | | 4 460 364 | 1 167 830 | | 619 327 |
Profit Loss On Ordinary Activities Before Tax | | 4 771 572 | -910 512 | 820 941 | 721 862 |
Property Plant Equipment Gross Cost | 610 082 | 610 082 | 601 121 | 564 653 | 574 304 |
Purchase Property Plant Equipment | | | 1 989 | -1 989 | 9 651 |
Repayments Borrowings Classified As Financing Activities | | | -50 000 | 50 000 | -4 331 |
Revenue From Sale Goods | | 21 542 904 | 5 294 375 | 11 899 335 | 15 488 580 |
Selling Average Number Employees | | 5 | 5 | 5 | 5 |
Social Security Costs | | 103 651 | 35 201 | 68 537 | 100 975 |
Staff Costs Employee Benefits Expense | | 1 253 029 | 425 478 | 849 643 | 1 220 065 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 19 519 | 16 899 | 10 363 | 12 188 |
Taxation Social Security Payable | | | | 762 | |
Tax Expense Credit Applicable Tax Rate | | 906 599 | -172 997 | 155 979 | 137 154 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | 6 925 | 9 720 | 7 128 | 673 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 913 524 | -165 928 | 156 571 | 22 252 |
Total Assets Less Current Liabilities | | 11 374 684 | 10 637 480 | 11 215 314 | 11 906 749 |
Total Current Tax Expense Credit | | 913 524 | -163 277 | 163 107 | 20 427 |
Trade Creditors Trade Payables | | 498 293 | 521 854 | 1 330 628 | 1 002 537 |
Trade Debtors Trade Receivables | | 634 972 | 739 863 | 512 979 | 508 108 |
Turnover Revenue | | 21 542 904 | 5 294 375 | 11 899 335 | 15 488 580 |
Wages Salaries | | 1 136 430 | 384 962 | 780 203 | 1 112 065 |
Amount Paid Liability Incurred In Fulfilling Specific Guarantee Directors | | | | | 40 209 |
Maximum Liability Under Specific Guarantee Directors | | | | | 104 769 |