Profit & Loss |
Date of Accounts |
2014-07-31 | 2015-07-31 | 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 |
| | | | | | | | | |
Net Worth | 3 435 209 | 3 609 726 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 127 171 | 197 626 | | | | | | | | |
Cash Bank On Hand | | 197 626 | 167 290 | 357 | 36 587 | 33 464 | 165 464 | 2 836 379 | 8 403 923 | 12 744 777 |
Current Assets | 12 059 018 | 10 602 187 | 9 840 379 | 14 655 899 | 14 699 207 | 18 378 080 | 15 837 717 | 30 112 948 | 32 331 084 | 26 961 100 |
Debtors | 8 528 296 | 8 147 421 | 6 499 614 | 6 918 644 | 8 379 494 | 9 650 129 | 9 846 119 | 19 135 057 | 13 949 953 | 9 467 229 |
Net Assets Liabilities | -36 600 | 3 575 126 | 4 196 796 | 5 743 556 | 5 782 180 | 5 704 036 | 5 709 416 | 10 322 559 | 15 891 961 | 16 652 188 |
Net Assets Liabilities Including Pension Asset Liability | 3 435 209 | 3 609 726 | | | | | | | | |
Other Debtors | | 115 287 | 107 279 | 98 828 | 55 954 | 198 773 | 124 066 | 150 145 | 7 015 | 77 676 |
Property Plant Equipment | | 1 400 722 | 1 429 463 | 1 489 158 | 3 202 344 | 2 962 570 | 2 922 993 | 3 227 952 | 3 139 554 | |
Stocks Inventory | 3 403 551 | 2 257 140 | | | | | | | | |
Tangible Fixed Assets | 1 402 971 | 1 400 722 | | | | | | | | |
Total Inventories | | 2 257 140 | 3 173 475 | 7 736 898 | 6 317 541 | 8 694 487 | 5 826 134 | 8 141 512 | 9 977 208 | 4 749 094 |
|
Capital & Reserves |
Called Up Share Capital | 500 000 | 500 000 | | | | | | | | |
Profit Loss Account Reserve | 2 697 411 | 2 876 687 | | | | | | | | |
Shareholder Funds | 3 435 209 | 3 609 726 | | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | 204 979 | 143 640 | 678 | 2 096 | 33 940 | 349 353 | 294 369 | 870 926 | | |
Amount Specific Advance Or Credit Made In Period Directors | | 342 661 | 585 682 | 770 582 | 783 036 | 788 413 | 468 016 | 534 705 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | 404 000 | 730 000 | 772 000 | 747 000 | 473 000 | 523 000 | 1 700 000 | | |
Company Contributions To Money Purchase Plans Directors | | 24 000 | 100 000 | 120 000 | | 478 | 715 | 893 | 69 253 | 660 |
Director Remuneration | 201 895 | 60 000 | 206 277 | 128 908 | 125 593 | 128 133 | 60 000 | 72 000 | 96 000 | 84 317 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 7 |
Accruals Deferred Income Within One Year | 29 605 | 31 371 | | | | | | | | |
Accrued Liabilities Deferred Income | | 31 371 | 74 877 | 31 149 | 49 095 | 59 233 | 46 573 | 179 336 | 75 689 | 70 699 |
Accumulated Depreciation Impairment Property Plant Equipment | | 1 936 991 | 1 772 479 | 1 889 505 | 1 669 918 | 1 937 839 | 2 170 682 | 2 282 159 | 2 556 568 | 435 013 |
Administrative Expenses | 1 460 198 | 1 184 576 | 1 416 065 | 1 832 433 | 1 422 571 | 1 473 712 | 1 466 322 | 2 483 926 | 3 106 458 | 2 155 066 |
Applicable Tax Rate | | 20 | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | 38 | 42 | 39 | 39 | 42 | 41 | 42 | 43 | 43 |
Bank Borrowings Overdrafts | | | | 55 320 | | | | | | |
Bank Overdrafts | | | | 55 320 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -18 458 | | | | | | | | | |
Capital Commitments | | | | 598 307 | | | | | | |
Cash Cash Equivalents Cash Flow Value | | 197 626 | 167 290 | -54 963 | | 33 464 | 165 464 | 2 836 379 | 8 403 923 | |
Cash Flow Outflow From Change In Debt Lease Financing | 127 692 | | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | 48 000 | 50 000 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | 1 151 | 1 151 | | | | | | | | |
Comprehensive Income Expense | | 408 517 | 1 025 670 | 1 618 760 | 110 624 | 63 856 | 297 380 | 6 185 143 | 6 041 402 | 306 534 |
Corporation Tax Due Within One Year | 56 772 | 121 978 | | | | | | | | |
Corporation Tax Payable | | 121 978 | 142 365 | 276 614 | | | 47 689 | 1 369 847 | 817 458 | |
Corporation Tax Recoverable | | | | | 130 139 | 20 655 | | | | |
Cost Sales | 48 451 300 | 33 993 919 | 28 115 620 | 35 002 497 | 41 567 748 | 44 469 198 | 39 132 061 | 44 435 908 | 57 163 005 | 51 712 543 |
Creditors | | 327 102 | 261 857 | 404 500 | 1 267 343 | 1 057 704 | 848 230 | 662 926 | 180 000 | 14 035 446 |
Creditors Due After One Year | 358 174 | 327 102 | | | | | | | | |
Creditors Due Within One Year | 10 166 206 | 8 575 681 | | | | | | | | |
Current Tax For Period | | 121 978 | 142 992 | 276 614 | -129 554 | 13 761 | 33 928 | 1 369 847 | 1 417 458 | 716 |
Debtors Due Within One Year | 8 528 296 | 8 147 421 | | | | | | | | |
Decrease Increase In Net Debt During Period | 110 972 | | | | | | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | 110 972 | | | | | | | | | |
Deferred Tax Liability | 104 400 | 92 400 | | | | | | | | |
Depreciation Amortisation Expense | | 160 734 | 180 695 | 161 849 | 220 638 | 285 398 | 276 146 | 300 758 | 338 125 | 374 816 |
Depreciation Expense Property Plant Equipment | | 116 216 | 127 204 | 152 108 | 167 397 | 147 762 | 141 311 | 168 588 | 338 126 | 381 699 |
Depreciation Tangible Fixed Assets Expense | 171 061 | 116 216 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | -12 000 | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 345 206 | 44 822 | 440 223 | 17 477 | 43 301 | 120 849 | 63 717 | 519 417 |
Disposals Property Plant Equipment | | | 367 067 | 44 822 | 560 020 | 37 000 | 64 080 | 149 963 | 87 600 | 860 340 |
Distribution Costs | 1 113 964 | 822 448 | 814 656 | 921 510 | 892 461 | 1 002 002 | 1 006 519 | 1 137 260 | 1 167 212 | 1 207 048 |
Dividends Paid | | 232 000 | 404 000 | 72 000 | 72 000 | 142 000 | 292 000 | 1 572 000 | 472 000 | 172 000 |
Dividends Paid Classified As Financing Activities | | -232 000 | -404 000 | -72 000 | -72 000 | -142 000 | -292 000 | -1 572 000 | -472 000 | -172 000 |
Dividends Paid On Shares Interim | | 232 000 | 404 000 | 72 000 | 72 000 | 142 000 | 292 000 | 1 572 000 | 472 000 | 172 000 |
Dividends Received Classified As Investing Activities | | | -240 000 | -440 000 | -300 000 | | | | | |
Expenses Not Deductible For Tax Purposes | 2 237 | | | | | | | | | |
Expenses Recognised For Doubtful Debts Owed By Related Parties | | | | | 629 500 | 596 833 | 562 500 | 528 334 | 325 000 | 180 000 |
Finance Lease Liabilities Present Value Total | | 43 775 | 21 700 | 21 700 | 843 843 | 675 204 | 506 564 | 168 639 | | |
Finished Goods | | 166 670 | 147 911 | 232 031 | 320 075 | 294 970 | 321 806 | 464 076 | 596 582 | 545 542 |
Finished Goods Goods For Resale | 174 229 | 166 670 | | | | | | | | |
Fixed Assets | 2 004 971 | 2 002 722 | 2 031 463 | 2 091 158 | 3 804 343 | 3 564 570 | 3 524 993 | 3 829 952 | 3 741 554 | 4 520 401 |
Foreign Exchange Gain Loss Recognised In Profit Loss | 3 | | | | | | | | | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | 34 416 | | | 45 259 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | 348 148 | | 310 733 |
Further Item Interest Expense Component Total Interest Expense | | 45 056 | 28 227 | 30 825 | 60 000 | 96 744 | 61 229 | 1 562 | 113 | |
Further Operating Expense Item Component Total Operating Expenses | | 13 500 | 13 500 | 13 500 | 11 500 | 11 500 | 11 500 | 11 500 | 9 000 | 19 925 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 49 151 | 35 151 | 36 151 | 86 151 | 86 151 | 113 151 | 113 151 | 169 580 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -73 | | 88 | -121 | 44 | -8 | -2 | -66 | 18 |
Gain Loss From Disposal Fixed Assets | -6 875 | | | | | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -1 689 019 | -1 648 177 | 2 920 573 | 1 362 339 | 3 683 280 | -2 469 130 | 6 292 362 | -3 867 277 | -3 435 243 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 319 534 | 1 504 166 | -419 031 | -1 262 358 | -1 099 122 | -271 631 | -9 583 308 | 5 185 107 | 4 558 040 |
Gain Loss On Disposal Assets Income Statement Subtotal | | -1 066 | 16 739 | | 58 970 | -19 523 | -5 779 | -1 639 | 12 867 | -103 923 |
Gain Loss On Disposals Property Plant Equipment | | -1 066 | 16 739 | | 58 970 | -19 523 | -5 779 | -1 639 | 12 867 | -103 923 |
Gross Profit Loss | 2 708 573 | 2 224 806 | 3 159 212 | 4 212 815 | 2 203 023 | 2 317 966 | 2 561 299 | 10 885 806 | 11 785 985 | 4 322 943 |
Historical Cost Profit Loss For Period | 144 181 | | | | | | | | | |
Historical Cost Profit Loss On Ordinary Activities Before Taxation | 493 695 | | | | | | | | | |
Income From Associates Joint Ventures Participating Interests | | | 240 000 | 440 000 | 300 000 | | | | | |
Income From Related Parties | | | 14 339 862 | 18 785 185 | 21 852 269 | 20 220 264 | 17 055 941 | 20 145 345 | 26 067 400 | 23 630 979 |
Income Taxes Paid Refund Classified As Operating Activities | | -56 772 | -122 605 | -142 365 | -311 614 | 130 138 | 34 416 | -47 689 | -1 969 847 | -938 749 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | 95 049 | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 70 455 | -30 336 | -222 253 | 91 550 | -3 123 | 132 000 | 2 670 915 | 5 567 544 | 4 340 854 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 627 | | | | | | | -2 717 |
Increase Decrease In Net Cash For Period | -16 720 | | | | | | | | | |
Increase Decrease In Property Plant Equipment | | | | | 1 045 663 | 3 550 | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | -1 146 411 | 916 335 | 4 563 423 | -1 419 357 | 2 376 946 | -2 868 353 | 2 315 378 | 1 835 696 | -5 228 114 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 180 694 | 161 848 | 220 636 | 285 397 | 276 144 | 300 757 | 338 126 | 7 788 |
Interest Expense On Bank Overdrafts | | 44 | 105 | 2 | 67 | 10 | | 359 | 5 | 1 |
Interest Expense On Loan Capital | | 20 760 | 22 482 | 37 897 | 45 632 | 39 099 | 32 816 | 33 572 | 110 858 | 233 784 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 2 391 | 2 937 | 1 253 | 7 173 | 25 566 | 19 673 | 12 570 | 3 864 | |
Interest Paid Classified As Operating Activities | | -20 804 | -22 587 | -37 899 | -45 699 | -39 109 | -67 232 | -33 931 | -110 863 | -233 785 |
Interest Payable Similar Charges | 83 333 | | | | | | | | | |
Interest Payable Similar Charges Finance Costs | | 68 251 | 53 751 | 69 977 | 112 872 | 161 419 | 113 718 | 48 063 | 114 840 | 233 785 |
Investments Fixed Assets | 602 000 | 602 000 | 602 000 | 602 000 | 602 000 | 602 000 | 602 000 | 602 000 | 602 000 | 602 000 |
Land Buildings Operating Leases Expiring After Five Years | | 50 000 | | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | 48 000 | | | | | | | | | |
Loans Owed By Related Parties | | | 2 641 374 | 2 279 119 | 21 384 | 24 035 | 20 288 | 15 996 | 15 996 | 15 780 |
Loans Owed To Related Parties | | | | -593 494 | -300 000 | | | | | -31 000 |
Net Assets Liabilities Associates | | -1 120 046 | -1 246 973 | -1 883 178 | -2 036 479 | -1 973 103 | -1 976 565 | -7 363 269 | -11 784 183 | -12 362 842 |
Net Cash Flows From Used In Financing Activities | | 168 443 | 807 | -144 313 | -535 339 | 658 364 | 440 795 | -994 396 | -514 100 | 1 639 964 |
Net Cash Flows From Used In Investing Activities | | 140 514 | -66 726 | -238 848 | 1 561 300 | 45 863 | 223 878 | 236 422 | 229 576 | 730 512 |
Net Cash Flows From Used In Operating Activities | | -379 412 | 96 255 | 605 414 | -1 117 511 | -701 104 | -796 673 | -1 912 941 | -5 283 020 | -6 711 330 |
Net Cash Generated From Operations | | -504 435 | -80 101 | 393 072 | -1 541 997 | -732 385 | -875 975 | -2 008 693 | -7 367 707 | -7 838 605 |
Net Current Assets Liabilities | 1 892 812 | 2 026 506 | 2 567 690 | 4 199 398 | 3 608 865 | 3 420 770 | 3 296 153 | 7 499 533 | 12 668 307 | 12 925 654 |
Net Debt Funds | 395 723 | 326 781 | | | | | | | | |
Net Increase Decrease In Shareholders Funds | 137 759 | | | | | | | | | |
Net Interest Received Paid Classified As Investing Activities | | -19 037 | -19 422 | -20 391 | -13 552 | -19 284 | -18 468 | -22 785 | -7 285 | -216 340 |
Non-taxable Income Less Expenses Not Deductible For Tax Purposes | -15 | | | | | | | | | |
Number Shares Allotted | | 800 000 | | | | | | | | |
Number Shares Issued Fully Paid | | | 800 000 | 800 000 | 800 000 | 800 000 | 800 000 | 800 000 | 800 000 | 1 200 000 |
Obligations Under Finance Lease Hire Purchase Contracts | 88 740 | 86 413 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 52 020 | 43 775 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 36 720 | 42 638 | | | | | | | | |
Operating Profit Loss | 548 414 | 565 709 | 976 491 | 1 506 960 | 35 991 | 220 252 | 466 458 | 7 312 620 | 7 560 315 | 1 008 955 |
Other Borrowings | 128 000 | 154 667 | | | | | | | | |
Other Comprehensive Income Expense Net Tax | | | | | | | | 348 148 | | 310 733 |
Other Creditors | | 9 031 | 11 404 | 33 653 | 517 | 113 062 | 101 052 | 25 195 | 13 329 | 34 386 |
Other Creditors Due Within One Year | 8 689 | 9 031 | | | | | | | | |
Other Deferred Tax Expense Credit | | -14 000 | 13 500 | 2 000 | 80 600 | 500 | 39 900 | 80 500 | -6 100 | 369 300 |
Other Interest Receivable Similar Income | 22 192 | | | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | 19 037 | 19 422 | 20 391 | 13 552 | 19 284 | 18 468 | 22 785 | 7 285 | 216 340 |
Other Loans After Five Years Not By Instalments | 86 493 | | | | | | | | | |
Other Operating Income | 414 003 | | | | | | | | | |
Other Operating Income Format1 | | 347 927 | 48 000 | 48 088 | 148 000 | 378 000 | 378 000 | 48 000 | 48 000 | 48 126 |
Other Operating Leases Expiring Between Two Five Years | 1 151 | 1 151 | | | | | | | | |
Other Remaining Borrowings | | 283 327 | 108 995 | 404 500 | 423 500 | 382 500 | 341 666 | 203 333 | 145 001 | 26 667 |
Other Taxation Social Security Payable | | 560 463 | 471 052 | 526 402 | 843 733 | 810 744 | 2 508 750 | 1 692 114 | 775 983 | 395 546 |
Other Taxation Social Security Within One Year | 392 056 | 560 463 | | | | | | | | |
Par Value Share | | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -2 327 | -42 638 | -22 075 | 990 782 | -168 639 | -168 640 | -168 639 | -506 564 | |
Payments To Related Parties | | | 1 514 159 | 2 188 261 | 2 344 565 | 130 722 | 147 378 | 188 843 | 254 543 | 204 211 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 24 000 | 106 539 | 128 353 | 12 426 | 23 706 | 29 241 | 33 392 | 163 550 | 37 100 |
Percentage Class Share Held In Associate | | | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Prepayments | | 186 625 | 142 854 | 308 757 | 133 692 | 139 885 | 160 696 | 243 028 | 180 027 | 216 701 |
Proceeds From Borrowings Classified As Financing Activities | | -250 000 | -130 000 | -400 000 | -250 000 | -200 000 | -200 000 | -200 000 | | |
Proceeds From Sales Property Plant Equipment | | -68 500 | -38 600 | | -178 767 | | -15 000 | -27 475 | -36 750 | -237 000 |
Profit Loss | | 408 517 | 1 025 670 | 1 618 760 | 251 210 | 63 856 | 297 380 | 5 836 995 | 6 041 402 | 621 494 |
Profit Loss For Period | 385 759 | | | | | | | | | |
Profit Loss From Continuing Operations Associates | | 296 879 | 882 750 | 1 805 732 | 543 594 | 116 624 | 183 462 | 6 573 260 | 6 600 914 | 1 108 659 |
Profit Loss On Ordinary Activities Before Tax | 487 273 | 516 495 | 1 182 162 | 1 897 374 | 236 671 | 78 117 | 371 208 | 7 287 342 | 7 452 760 | 991 510 |
Property Plant Equipment Gross Cost | | 3 337 713 | 3 201 942 | 3 378 663 | 4 872 262 | 4 900 409 | 5 093 675 | 5 510 111 | 5 696 122 | 970 000 |
Provisions | | 127 000 | 140 500 | 142 500 | 223 100 | 223 600 | 263 500 | 344 000 | 337 900 | 707 200 |
Provisions For Amounts Owed By Related Parties | | | | | -3 872 175 | -3 519 056 | -2 894 797 | -6 128 516 | -2 553 258 | -477 142 |
Provisions For Liabilities Balance Sheet Subtotal | 36 600 | 127 000 | 140 500 | 142 500 | 223 100 | 223 600 | 263 500 | 344 000 | 337 900 | 707 200 |
Provisions For Liabilities Charges | 104 400 | 92 400 | | | | | | | | |
Purchase Property Plant Equipment | | -228 051 | -231 296 | -221 543 | -2 053 619 | -65 147 | -257 346 | -286 682 | -273 611 | -1 183 852 |
Raw Materials | | 2 090 470 | 3 025 564 | 7 504 867 | 5 997 466 | 8 399 517 | 5 504 328 | 7 677 436 | 9 380 626 | 4 203 552 |
Repayments Borrowings Classified As Financing Activities | | -246 158 | -169 837 | -204 663 | -213 994 | -232 666 | -234 334 | -234 166 | -203 333 | -145 000 |
Revaluation Reserve | 237 798 | 233 039 | | | | | | | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | -68 431 | | -22 617 |
Share Capital Allotted Called Up Paid | 200 000 | 200 000 | | | | | | | | |
Social Security Costs | 180 063 | 148 705 | 165 193 | 204 970 | 162 687 | 182 810 | 179 766 | 305 870 | 329 747 | 240 951 |
Staff Costs | 1 695 008 | | | | | | | | | |
Staff Costs Employee Benefits Expense | | 1 432 134 | 1 660 521 | 2 052 987 | 1 582 809 | 1 788 666 | 1 755 759 | 2 815 210 | 3 118 906 | 2 270 705 |
Standard Nominal Tax Rate | 20 | | | | | | | | | |
Tangible Fixed Assets Additions | | 206 663 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 374 361 | 3 337 713 | | | | | | | | |
Tangible Fixed Assets Depreciation | 1 971 390 | 1 936 991 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 33 352 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 75 438 | | | | | | | | |
Tangible Fixed Assets Disposals | | 145 004 | | | | | | | | |
Taxation Expense Credit | 27 033 | | | | | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 48 000 | 86 529 | 57 000 | | | | | |
Tax Expense Credit Applicable Tax Rate | | 103 299 | 236 432 | 373 138 | 11 717 | 14 842 | 70 530 | 1 384 595 | 1 416 024 | 190 172 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 2 959 | 3 077 | 3 615 | 3 750 | 3 316 | 3 326 | 2 550 | 2 011 | 1 002 |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 97 455 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 101 514 | | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 107 978 | 156 492 | 278 614 | -14 539 | 14 261 | 73 828 | 1 450 347 | 1 411 358 | 370 016 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 231 296 | 221 543 | 2 053 619 | 65 147 | 257 346 | 286 682 | 273 611 | 1 156 822 |
Total Assets Less Current Liabilities | 3 897 783 | 4 029 228 | 4 599 153 | 6 290 556 | 7 413 209 | 6 985 340 | 6 821 146 | 11 329 485 | 16 409 861 | 17 446 055 |
Total Borrowings | | | 158 000 | 244 314 | 206 000 | | | | | |
Total Dividend Payment | 248 000 | | | | | | | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | 279 717 | | 295 000 |
Total Operating Lease Payments | | 49 151 | 49 055 | 49 521 | 69 596 | 84 818 | 87 739 | 93 060 | 112 391 | 118 115 |
Total U K Foreign Current Tax After Adjustments Relief | 20 314 | | | | | | | | | |
Trade Creditors Trade Payables | | 7 654 550 | 6 049 905 | 8 936 607 | 9 996 805 | 13 590 391 | 9 447 925 | 16 500 017 | 13 664 386 | 10 593 513 |
Trade Creditors Within One Year | 9 514 084 | 7 654 550 | | | | | | | | |
Trade Debtors Trade Receivables | | 7 701 869 | 6 249 481 | 6 511 059 | 7 991 354 | 8 941 463 | 9 266 988 | 18 741 884 | 13 762 911 | 9 172 852 |
Turnover Gross Operating Revenue | 51 159 873 | | | | | | | | | |
Turnover Revenue | | 36 218 725 | 31 274 832 | 39 215 312 | 43 595 771 | 46 787 164 | 41 693 360 | 55 321 714 | 68 948 990 | 56 035 486 |
U K Current Corporation Tax | 20 314 | | | | | | | | | |
U K Deferred Tax | 81 200 | | | | | | | | | |
Utilisation Tax Losses | 97 851 | | | | | | | | | |
Wages Salaries | 1 514 945 | 1 259 429 | 1 388 789 | 1 719 664 | 1 407 696 | 1 582 150 | 1 546 752 | 2 475 948 | 2 625 609 | 1 992 654 |
Advances Credits Directors | 204 979 | 143 640 | | | | | | | | |
Advances Credits Made In Period Directors | 388 832 | | | | | | | | | |
Advances Credits Repaid In Period Directors | 438 000 | | | | | | | | | |
Company Contributions To Money Purchase Schemes Directors | | 24 000 | | | | | | | | |