Profit & Loss |
Date of Accounts |
2021-05-31 | 2022-07-31 | 2023-07-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | | 1 586 646 | 1 703 121 |
Current Assets | 1 | 8 433 332 | 9 256 736 |
Debtors | 1 | 2 670 407 | 123 776 |
Net Assets Liabilities | 1 | 230 304 | 168 324 |
Other Debtors | 1 | 123 776 | 123 776 |
Total Inventories | | 4 176 279 | 4 325 411 |
|
Other Financial Data |
Audit Fees Expenses | | 28 000 | 35 000 |
Fees For Non-audit Services | | 20 863 | 25 251 |
Other Assurance Services Fees | | 15 863 | 20 251 |
Taxation Compliance Services Fees | | 5 000 | 5 000 |
Accumulated Amortisation Impairment Intangible Assets | | 9 741 | 19 482 |
Accumulated Depreciation Impairment Property Plant Equipment | | -7 019 | 2 838 |
Acquired Through Business Combinations Intangible Assets | | 5 987 | |
Acquired Through Business Combinations Property Plant Equipment | | 6 504 | |
Additional Provisions Increase From New Provisions Recognised | | 213 138 | 19 688 |
Additions Other Than Through Business Combinations Intangible Assets | | 97 408 | 11 992 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | 30 443 | 39 996 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 34 102 | 20 943 |
Administration Support Average Number Employees | | 126 | 130 |
Administrative Expenses | | 9 776 623 | 10 372 216 |
Amortisation Expense Intangible Assets | | -1 797 884 | -37 790 |
Amortisation Negative Goodwill Recognised In Profit Loss | | 1 808 324 | 49 934 |
Amounts Owed To Related Parties | | 959 711 | 1 311 950 |
Applicable Tax Rate | 19 | 19 | 21 |
Average Number Employees During Period | | 300 | 311 |
Balances With Banks | | 1 568 400 | 1 689 811 |
Bank Borrowings | | 7 805 | 1 137 |
Bank Borrowings Overdrafts | | -482 167 | -753 564 |
Bank Overdrafts | | 482 167 | 753 564 |
Cash Cash Equivalents | | 1 586 646 | 1 703 121 |
Cash Cash Equivalents Cash Flow Value | | 1 104 479 | |
Cash On Hand | | 18 246 | 13 310 |
Cash Transferred To Acquire Entity | | 10 631 | |
Comprehensive Income Expense | | 3 063 414 | 818 514 |
Corporation Tax Recoverable | | 22 637 | 476 133 |
Cost Sales | | 9 143 514 | 7 672 028 |
Creditors | | 2 645 116 | 2 345 450 |
Current Tax For Period | | 217 828 | -172 998 |
Debt Funds Acquired With Subsidiaries | | 2 942 832 | |
Deferred Tax Asset Debtors | | 48 510 | |
Deferred Tax Assets | | 48 510 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 81 505 | 63 858 |
Deferred Tax Liabilities | | 213 138 | 232 826 |
Depreciation Amortisation Expense | | -1 508 801 | 195 239 |
Depreciation Expense Property Plant Equipment | | 289 083 | 233 029 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -13 523 | -235 |
Disposals Property Plant Equipment | | -13 523 | -4 557 |
Finance Lease Liabilities Present Value Total | | 56 547 | 114 648 |
Financial Assets Acquired | | 11 905 | |
Financial Liabilities | | 2 713 753 | 2 345 450 |
Financial Liabilities Assumed | | -15 146 | |
Finished Goods Goods For Resale | | 1 080 555 | 835 617 |
Fixed Assets | | 4 011 689 | 4 001 948 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | 1 064 | -2 009 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 846 589 | 59 456 |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | 58 841 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 221 713 | 412 130 |
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | | -4 940 | 6 443 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 5 601 715 | -670 240 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 | 2 599 259 | 152 811 |
Gain Loss In Cash Flows From Change In Inventories | | 4 176 279 | 149 132 |
Gain Loss On Disposals Property Plant Equipment | | -4 940 | 6 443 |
Gain Loss On Fair Value Hedged Items Attributable To Hedged Risk | | 218 439 | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | 41 170 | 436 |
Goodwill Arising On Business Combination | | 5 987 | |
Gross Profit Loss | | 12 557 382 | 11 297 540 |
Income Taxes Paid Refund Classified As Operating Activities | | 132 831 | 272 368 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | -166 562 | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | 218 439 | |
Increase Decrease From Foreign Exchange Differences Intangible Assets | | | -195 |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | 11 228 | -1 968 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 984 441 | -48 904 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | 120 038 | -106 018 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 92 | 3 671 |
Increase Decrease In Net Debt From Cash Flows | | -2 874 056 | -562 395 |
Increase From Amortisation Charge For Year Intangible Assets | | 9 741 | 9 741 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 6 504 | 2 838 |
Intangible Assets | | 87 667 | 77 926 |
Intangible Assets Gross Cost | | 97 408 | 97 408 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 71 456 | 106 124 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | 52 239 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 3 329 | 2 004 |
Interest Paid Classified As Financing Activities | | -74 785 | -160 367 |
Interest Paid Classified As Operating Activities | | 15 944 | 160 367 |
Interest Payable Similar Charges Finance Costs | | 74 785 | 160 367 |
Interest Received Classified As Investing Activities | | | 567 |
Interest Received Classified As Operating Activities | | 218 439 | 567 |
Inventories Acquired | | 1 827 | |
Investment Property | | 415 443 | 455 439 |
Investment Property Fair Value Model | | 415 443 | 455 439 |
Investments Fixed Assets | | 3 924 022 | 3 924 022 |
Investments In Subsidiaries | | 3 924 022 | 3 924 022 |
Issue Equity Instruments | 1 | 123 775 | |
Key Management Personnel Compensation Short-term Employee Benefits | | 579 702 | 450 467 |
Net Cash Flows From Used In Financing Activities | 1 | -994 353 | 247 106 |
Net Cash Flows From Used In Investing Activities | | 1 738 749 | -165 579 |
Net Cash Flows From Used In Operating Activities | -1 | 240 045 | -130 431 |
Net Cash Generated From Operations | -1 | 372 876 | 141 937 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 1 546 699 | 1 114 120 |
Net Current Assets Liabilities | 1 | -1 136 269 | -1 488 174 |
Net Debt Funds | | 68 776 | -493 619 |
Net Identifiable Assets Liabilities Acquired | | 4 644 | |
Number Shares Issued Fully Paid | 1 | 123 776 | 123 776 |
Operating Profit Loss | | 3 050 560 | 925 324 |
Other Comprehensive Income Expense Net Tax | | 109 784 | -52 479 |
Other Creditors | | 300 334 | 300 000 |
Other Employee Expense | | 322 037 | 270 783 |
Other Finance Income | | | 567 |
Other Interest Receivable Similar Income Finance Income | | 218 439 | 567 |
Other Inventories | | 1 782 404 | 2 507 254 |
Other Operating Income Format1 | | 269 801 | |
Other Payables Accrued Expenses | | 905 340 | 945 178 |
Other Remaining Borrowings | | | 59 456 |
Other Remaining Operating Income | | 269 801 | |
Par Value Share | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | 71 874 | -9 493 |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | | -768 926 | |
Pension Costs Defined Contribution Plan | | 114 344 | 99 414 |
Percentage Class Share Held In Subsidiary | | 100 | 100 |
Percentage Voting Equity Interests Acquired | | 100 | |
Prepayments | | 527 936 | 587 177 |
Proceeds From Issuing Shares | 1 | 123 775 | |
Proceeds From Sales Property Plant Equipment | | 3 891 | 10 765 |
Production Average Number Employees | | 174 | 181 |
Profit Loss | | 2 953 630 | 870 993 |
Profit Loss Acquiree | | 167 733 | |
Profit Loss Attributable To Owners Parent | | 2 953 630 | 870 993 |
Profit Loss On Ordinary Activities Before Tax | | 3 253 055 | 765 524 |
Property Plant Equipment Acquired | | 6 058 | |
Property Plant Equipment Gross Cost | | -7 019 | 20 943 |
Provisions | | 213 138 | 232 826 |
Provisions For Liabilities Balance Sheet Subtotal | | 213 138 | 232 826 |
Purchase Intangible Assets | | -97 408 | -11 992 |
Purchase Investment Properties | | -30 443 | -39 996 |
Purchase Property Plant Equipment | | -311 197 | -124 923 |
Raw Materials Consumables | | 1 313 320 | 982 540 |
Redundancy Costs | | 319 937 | 281 401 |
Rental Income From Investment Property | | | 14 410 |
Repayments Borrowings Classified As Financing Activities | | -1 961 806 | |
Revenue Acquiree | | 13 214 346 | |
Revenue From Sale Goods | | 21 700 896 | 18 955 158 |
Social Security Costs | | 521 396 | 398 154 |
Staff Costs Employee Benefits Expense | | 7 416 356 | 6 646 262 |
Taxation Social Security Payable | | 112 207 | 157 021 |
Tax Decrease From Utilisation Tax Losses | | -6 846 | 40 129 |
Tax Decrease Increase From Effect Tax Incentives | | -86 357 | |
Tax Expense Credit Applicable Tax Rate | | 618 080 | 160 802 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -86 357 | -491 700 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 91 834 | 78 205 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | -369 412 | 4 495 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | 100 382 |
Tax Increase Decrease From Other Short-term Timing Differences | | 52 126 | -1 453 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 299 425 | -105 469 |
Total Assets Less Current Liabilities | 1 | 2 875 420 | 2 513 774 |
Total Borrowings | | 145 515 | 115 785 |
Total Consideration Transferred Including Settlement Pre-existing Relationship | | 3 703 745 | |
Total Operating Lease Payments | | 78 986 | 69 948 |
Trade Creditors Trade Payables | | 1 539 875 | 1 071 776 |
Trade Debtors Trade Receivables | | 1 778 221 | 1 803 903 |
Turnover Revenue | | 10 131 913 | 9 109 877 |
Wages Salaries | | 6 458 579 | 5 596 510 |
Company Contributions To Money Purchase Plans Directors | | 5 665 | 5 932 |
Director Remuneration | | 257 923 | 186 428 |
Number Directors Accruing Benefits Under Defined Benefit Scheme | | 3 | 2 |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 1 | | |
Number Shares Allotted | 1 | | |