Profit & Loss |
Date of Accounts |
2011-07-31 | 2012-07-31 | 2013-07-31 | 2014-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 |
Currency |
| | | | | | |
Net Worth | 2 834 550 | 3 178 748 | 3 516 270 | 3 964 307 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 1 547 675 | 2 313 799 | 2 798 368 |
Current Assets | 2 807 359 | 3 193 534 | 2 972 512 | 3 201 810 | 4 140 766 | 4 669 164 | 3 899 972 |
Debtors | 51 714 | 44 345 | 54 935 | 83 631 | 45 571 | 65 156 | 43 187 |
Net Assets Liabilities | | | | | 6 985 496 | 9 050 166 | 9 805 304 |
Other Debtors | | | | | 9 198 | 1 782 | 5 000 |
Property Plant Equipment | | | | | 1 246 083 | 956 026 | 962 714 |
Total Inventories | | | | | 2 547 520 | 2 290 209 | 1 058 417 |
Cash Bank In Hand | 926 965 | 1 098 449 | 802 230 | 776 176 | | | |
Net Assets Liabilities Including Pension Asset Liability | 2 834 550 | 3 178 748 | 3 516 270 | 3 964 307 | | | |
Stocks Inventory | 1 828 680 | 2 050 740 | 2 115 347 | 2 342 003 | | | |
Tangible Fixed Assets | 436 505 | 435 467 | 975 274 | 1 126 644 | | | |
Trade Debtors | 51 714 | 44 345 | 42 958 | 72 082 | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | | | |
Profit Loss Account Reserve | 2 833 550 | 3 177 748 | 3 515 270 | 3 963 307 | | | |
Shareholder Funds | 2 834 550 | 3 178 748 | 3 516 270 | 3 964 307 | | | |
|
Other Financial Data |
Audit Fees Expenses | 2 055 | 2 350 | 2 850 | 2 400 | 2 500 | 2 500 | 5 000 |
Director Remuneration | 22 204 | 21 584 | 22 546 | 22 477 | 21 028 | 21 568 | 21 632 |
Accrued Liabilities Deferred Income | | | | | 21 836 | 11 273 | 7 716 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 126 279 | 137 110 | 151 000 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 2 188 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | 4 196 | |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | | 506 718 | 1 263 547 |
Administrative Expenses | 622 204 | 688 268 | 685 818 | 738 129 | 872 068 | 805 128 | 755 425 |
Applicable Tax Rate | | | | | 19 | 19 | 19 |
Average Number Employees During Period | | | | | 26 | 19 | 19 |
Balances Amounts Owed To Related Parties | | | | | | 204 484 | |
Cash Cash Equivalents Cash Flow Value | | | | | 1 547 675 | 2 313 799 | |
Comprehensive Income Expense | | | | | 668 843 | 2 175 781 | 866 249 |
Corporation Tax Payable | | | | | 158 370 | 264 244 | 202 390 |
Cost Sales | 8 069 059 | 8 185 896 | 8 172 294 | 9 489 105 | 8 781 133 | 10 186 459 | 9 741 876 |
Creditors | | | | | 554 642 | 847 161 | 590 878 |
Current Tax For Period | | | | | 158 425 | 264 303 | 202 391 |
Depreciation Amortisation Expense | | | | | 6 814 | 10 831 | 13 891 |
Depreciation Expense Property Plant Equipment | | | | | 6 814 | 10 831 | 13 890 |
Dividends Paid | | | | | 111 111 | 111 111 | 111 111 |
Dividends Paid Classified As Financing Activities | | | | | -111 111 | -111 111 | -111 111 |
Dividends Paid On Shares Interim | | | | | 111 111 | 111 111 | 111 111 |
Fixed Assets | | | | | 3 400 429 | 5 496 039 | 6 766 274 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 58 | |
Further Item Operating Income Component Total Other Operating Income | | | | | 50 000 | 34 286 | 131 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -46 238 | 90 313 | -183 018 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -10 148 | -19 585 | 21 969 |
Government Grant Income | | | | | 102 151 | 105 095 | |
Gross Profit Loss | 1 108 622 | 1 225 666 | 1 192 272 | 1 376 488 | 1 546 789 | 1 990 481 | 1 826 122 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -133 902 | -158 429 | -264 245 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 541 016 | 766 124 | 484 569 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 58 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | -592 361 | -257 311 | -1 231 792 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 10 831 | 13 890 |
Interest Paid Classified As Operating Activities | | | | | | -58 | |
Interest Payable Similar Charges Finance Costs | | | | | | 58 | |
Investment Property | | | | | 2 154 346 | 4 540 013 | 5 803 560 |
Investment Property Fair Value Model | | | | | 2 154 346 | 4 540 013 | 5 803 560 |
Net Cash Flows From Used In Financing Activities | | | | | 111 111 | 14 779 | 122 523 |
Net Cash Flows From Used In Investing Activities | | | | | 583 632 | 724 214 | 1 284 125 |
Net Cash Flows From Used In Operating Activities | | | | | -1 235 759 | -1 505 117 | -1 891 217 |
Net Cash Generated From Operations | | | | | -1 369 661 | -1 663 604 | -2 155 462 |
Net Current Assets Liabilities | 2 398 657 | 2 744 761 | 2 544 029 | 2 839 909 | 3 586 124 | 3 822 003 | 3 309 094 |
Number Shares Issued But Not Fully Paid | | | | | | 1 000 | 1 000 |
Operating Profit Loss | 486 418 | 537 398 | 506 454 | 638 359 | 826 872 | 1 324 734 | 1 070 828 |
Other Creditors | | | | | 9 383 | 11 948 | 24 844 |
Other Deferred Tax Expense Credit | | | | | -396 | 266 819 | 2 188 |
Other Operating Income Format1 | | | | | 152 151 | 139 381 | 131 |
Other Taxation Social Security Payable | | | | | 9 268 | 9 055 | 8 056 |
Par Value Share | | 1 | 1 | 1 | | 1 | 1 |
Payments Received On Account | | | | | 61 970 | 59 445 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 9 516 | 8 809 | 7 459 |
Prepayments Accrued Income | | | | | 27 303 | 52 140 | 23 287 |
Profit Loss | | | | | 668 843 | 2 175 781 | 866 249 |
Profit Loss On Ordinary Activities Before Tax | 486 208 | 537 398 | 523 384 | 661 738 | 826 872 | 2 706 903 | 1 070 828 |
Property Plant Equipment Gross Cost | | | | | 1 372 362 | 1 093 136 | 1 113 714 |
Provisions | | | | | 1 057 | 267 876 | 270 064 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 1 057 | 267 876 | 270 064 |
Purchase Investment Properties | | | | | -371 391 | -506 718 | -1 263 547 |
Purchase Property Plant Equipment | | | | | -212 241 | -217 496 | -20 578 |
Raw Materials | | | | | 2 546 320 | 2 289 009 | 1 057 917 |
Social Security Costs | | | | | 49 563 | 51 586 | 35 993 |
Staff Costs Employee Benefits Expense | | | | | 635 744 | 583 356 | 492 681 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | -16 210 | |
Tax Expense Credit Applicable Tax Rate | | | | | 157 106 | 514 312 | 203 457 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -1 593 | -1 294 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 923 | 2 135 | 228 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 158 029 | 531 122 | 204 579 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 217 496 | 20 578 |
Total Assets Less Current Liabilities | 2 835 162 | 3 180 228 | 3 519 303 | 3 966 553 | 6 986 553 | 9 318 042 | 10 075 368 |
Trade Creditors Trade Payables | | | | | 90 259 | 133 168 | 45 878 |
Trade Debtors Trade Receivables | | | | | 9 070 | 11 234 | 14 900 |
Transfers To From Property Plant Equipment Fair Value Model | | | | | | -496 722 | |
Turnover Revenue | | | | | 10 327 922 | 12 176 940 | 11 567 998 |
Wages Salaries | | 456 262 | 457 587 | 487 783 | 576 665 | 522 961 | 449 229 |
Work In Progress | | | 1 100 | 1 200 | 1 200 | 1 200 | 500 |
Aggregate Dividends Paid In Financial Year | 73 333 | 68 889 | 68 889 | 68 889 | | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 134 046 | 121 340 | 119 289 | 10 172 | | | |
Corporation Tax Due Within One Year | 116 457 | 123 443 | 115 420 | 145 599 | | | |
Creditors Due Within One Year | 408 702 | 448 773 | 428 483 | 361 901 | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 7 179 | 7 146 | 11 850 | 14 277 | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 612 | 1 480 | 3 033 | 2 246 | | | |
Expenses Not Deductible For Tax Purposes | | -37 776 | -4 958 | 6 634 | | | |
Finished Goods Goods For Resale | | 2 050 740 | 2 114 247 | 2 340 803 | | | |
Investment Income- Net | | | 16 912 | 23 377 | | | |
Land Buildings Operating Leases Expiring Within One Year | | | 2 600 | | | | |
Number Shares Allotted | | 1 000 | 36 526 | 1 000 | | | |
Other Creditors Due Within One Year | 17 627 | 7 092 | 28 365 | 15 038 | | | |
Other Interest Receivable Similar Income | | | 18 | 2 | | | |
Other Taxation Social Security Within One Year | 41 412 | 87 461 | 53 028 | 73 255 | | | |
Prepayments Accrued Income Current Asset | | | 11 977 | 11 549 | | | |
Profit Loss For Period | 369 139 | 413 087 | 406 411 | 516 926 | | | |
Profit Loss On Ordinary Activities Before Finance Charges Interest | 486 208 | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | 612 | 868 | 1 553 | -787 | | | |
Provisions For Liabilities Charges | 612 | 1 480 | 3 033 | 2 246 | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 1 000 | | | |
Standard Nominal Tax Rate | | 30 | 23 | 21 | | | |
Tangible Fixed Assets Additions | | 6 108 | 551 657 | 165 647 | | | |
Tangible Fixed Assets Cost Or Valuation | 518 645 | 521 224 | 1 061 453 | 1 216 407 | | | |
Tangible Fixed Assets Depreciation | 82 140 | 85 757 | 86 179 | 89 763 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 2 786 | 11 850 | 14 277 | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 3 529 | 11 428 | 10 693 | | | |
Tangible Fixed Assets Disposals | | 3 529 | 11 428 | 10 693 | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | 161 219 | 120 378 | 138 965 | | | |
Tax On Profit Or Loss On Ordinary Activities | 117 069 | 124 311 | 116 973 | 144 812 | | | |
Total Dividend Payment | | 68 889 | 68 889 | 68 889 | | | |
Trade Creditors Within One Year | 99 160 | 109 437 | 112 381 | 117 837 | | | |
Turnover Gross Operating Revenue | 9 177 681 | 9 411 562 | 9 364 566 | 10 865 593 | | | |
U K Current Corporation Tax | 116 457 | 123 443 | 115 420 | 145 599 | | | |
U K Current Corporation Tax On Income For Period | | 123 443 | 115 420 | 145 599 | | | |
U K Deferred Tax | 612 | | | | | | |
Undiscounted Provision For Deferred Taxation | | 1 480 | 3 033 | 2 246 | | | |