Profit & Loss |
Date of Accounts |
2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 932 728 | 5 421 215 | 2 376 845 | 3 106 283 |
Current Assets | 6 949 926 | 11 458 226 | 12 333 316 | 11 820 857 |
Debtors | 1 836 078 | 1 562 890 | 3 625 443 | 2 717 439 |
Net Assets Liabilities | 6 960 251 | 8 341 106 | 5 782 526 | 7 372 450 |
Other Debtors | 3 938 | 20 868 | 4 873 | 4 897 |
Property Plant Equipment | 4 764 675 | 4 738 107 | 96 155 | 41 219 |
Total Inventories | 3 181 120 | 4 474 121 | 6 331 028 | |
|
Other Financial Data |
Audit Fees Expenses | 17 500 | 17 400 | 20 700 | 20 800 |
Accrued Liabilities Deferred Income | 992 982 | 1 262 319 | 1 524 016 | 553 431 |
Accumulated Depreciation Impairment Property Plant Equipment | 499 689 | 547 778 | 579 828 | 520 623 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 42 743 | 23 279 | 9 527 |
Administrative Expenses | 5 623 016 | 6 225 830 | 6 410 795 | 5 609 520 |
Amounts Owed By Group Undertakings | | | 455 000 | 148 250 |
Amounts Owed To Group Undertakings | 28 929 | 28 929 | 28 929 | 28 929 |
Average Number Employees During Period | 60 | 61 | 60 | 57 |
Bank Borrowings | 965 074 | 878 064 | | |
Bank Borrowings Overdrafts | 886 851 | 878 064 | | |
Cash Cash Equivalents | 1 932 728 | 5 421 215 | | |
Cash Cash Equivalents Cash Flow Value | 1 932 728 | 5 421 215 | 2 376 845 | 3 106 283 |
Comprehensive Income Expense | | 1 380 855 | 1 974 092 | 1 809 924 |
Corporation Tax Payable | 82 802 | 332 934 | 257 915 | 260 000 |
Cost Sales | 18 212 525 | 22 640 289 | 21 068 695 | 18 784 490 |
Creditors | 915 780 | 28 929 | 28 929 | 28 929 |
Current Tax For Period | 83 000 | 312 980 | 458 000 | 458 929 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | 4 088 | -10 404 | -56 895 | -11 037 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -55 836 | -27 177 |
Depreciation Expense Property Plant Equipment | 64 005 | 69 311 | 61 117 | |
Depreciation Impairment Expense Property Plant Equipment | 64 005 | 69 311 | 61 117 | 47 250 |
Derivative Liabilities | 1 871 | 23 | | |
Distribution Costs | 170 397 | 182 587 | 207 898 | 228 762 |
Dividends Paid | | | 4 604 114 | 220 000 |
Dividends Paid Classified As Financing Activities | | | -4 604 114 | -220 000 |
Dividends Paid On Shares Final | | | 4 604 114 | 220 000 |
Finished Goods Goods For Resale | 3 181 120 | 4 474 121 | 6 331 028 | 5 997 135 |
Fixed Assets | 4 793 604 | 4 767 036 | 125 084 | 70 148 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 70 033 | 87 010 | 878 064 | |
Further Item Interest Expense Component Total Interest Expense | 589 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 132 | -20 076 | 1 196 | 585 |
Further Operating Expense Item Component Total Operating Expenses | | -25 607 | 4 257 | 24 490 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 577 210 | 469 530 | 668 482 | 230 444 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -108 149 | -22 254 | 122 294 | 117 056 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -2 914 588 | 113 788 | 2 103 496 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -369 883 | -273 188 | 2 062 553 | -908 004 |
Gain Loss In Cash Flows From Change In Inventories | -994 017 | 1 293 001 | 1 856 907 | -333 893 |
Gain Loss On Disposals Property Plant Equipment | 4 961 | | | |
Government Grant Income | | 139 258 | 42 335 | |
Gross Profit Loss | 6 153 193 | 7 982 839 | 8 886 251 | |
Income Taxes Paid Refund Classified As Operating Activities | -60 749 | -62 848 | -533 019 | -456 844 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | -71 749 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -68 520 | -3 488 487 | 3 044 370 | -729 438 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 69 311 | 61 117 | 47 250 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 28 537 | 21 198 | 8 065 | |
Interest Income On Bank Deposits | 4 343 | 1 353 | 2 679 | 9 701 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 4 343 | 1 353 | 2 679 | 9 701 |
Interest Paid Classified As Operating Activities | | | -8 065 | |
Interest Payable Similar Charges Finance Costs | 29 126 | 21 198 | 8 065 | |
Interest Received Classified As Investing Activities | -4 452 | -1 353 | -2 679 | -9 701 |
Investments Fixed Assets | 28 929 | 28 929 | 28 929 | 28 929 |
Investments In Subsidiaries | 28 929 | 28 929 | 28 929 | 28 929 |
Issue Equity Instruments | | | 71 442 | |
Net Assets Liabilities Subsidiaries | | 1 | | |
Net Cash Flows From Used In Financing Activities | 640 033 | 87 010 | | |
Net Cash Flows From Used In Investing Activities | 25 271 | 41 390 | | |
Net Cash Flows From Used In Operating Activities | -733 824 | -3 616 887 | | |
Net Cash Generated From Operations | 823 699 | 3 700 933 | 1 676 064 | -1 406 108 |
Net Current Assets Liabilities | 3 703 106 | 4 246 845 | 6 188 806 | 7 777 758 |
Net Finance Income Costs | 4 452 | 1 353 | 2 679 | 9 701 |
Net Interest Paid Received Classified As Operating Activities | -29 126 | -21 198 | | |
Nominal Value Allotted Share Capital | | 292 110 | 320 460 | |
Number Shares Issued Fully Paid | | 292 110 | 320 460 | |
Operating Profit Loss | 359 780 | 1 713 680 | 2 309 893 | |
Other Creditors | 16 560 | 17 796 | 76 632 | 750 457 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 21 222 | 29 067 | 106 455 |
Other Disposals Property Plant Equipment | | 21 222 | 4 633 181 | 123 668 |
Other Interest Income | 109 | | | |
Other Interest Receivable Similar Income Finance Income | 4 452 | 1 353 | 2 679 | 9 701 |
Other Operating Income Format1 | | 139 258 | 42 335 | |
Other Provisions Balance Sheet Subtotal | 460 705 | 483 872 | 470 046 | 441 315 |
Other Taxation Social Security Payable | 737 324 | 1 785 020 | 1 418 540 | 644 597 |
Par Value Share | | | 1 | |
Payments To Acquire Own Shares | -570 000 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 156 013 | 164 183 | 143 356 | 148 296 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 |
Prepayments Accrued Income | 156 299 | 180 580 | 483 560 | 248 572 |
Proceeds From Issuing Shares | | | -71 442 | |
Proceeds From Sales Property Plant Equipment | -5 001 | | -4 604 114 | |
Profit Loss | 252 106 | 1 380 855 | 1 902 343 | 1 809 924 |
Profit Loss On Ordinary Activities Before Tax | 335 106 | 1 693 835 | 2 304 507 | 2 241 676 |
Property Plant Equipment Gross Cost | 5 264 364 | 5 285 885 | 675 983 | 561 842 |
Provisions | 460 705 | 483 872 | | |
Purchase Property Plant Equipment | -34 724 | -42 743 | -23 279 | -9 527 |
Redemption Shares Decrease In Equity | 36 582 | | | |
Social Security Costs | 479 715 | 521 919 | 516 005 | |
Staff Costs Employee Benefits Expense | 4 382 989 | 5 120 246 | 5 082 522 | 3 944 496 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 159 974 | 159 974 | 32 389 | 5 212 |
Tax Expense Credit Applicable Tax Rate | 63 670 | 321 829 | 437 856 | 425 918 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 6 117 | 19 869 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | 481 | 10 564 | 8 176 | -9 388 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 14 629 | 11 067 | 11 831 | 5 805 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 83 000 | 312 980 | 402 164 | 431 752 |
Total Assets Less Current Liabilities | 8 496 710 | 9 013 881 | 6 313 890 | 7 847 906 |
Total Borrowings | 886 851 | 878 064 | | |
Total Increase Decrease In Provisions | | -23 167 | | 28 731 |
Total Operating Lease Payments | 45 307 | 47 534 | 45 874 | |
Trade Creditors Trade Payables | 1 337 058 | 2 935 225 | 2 867 407 | 1 834 614 |
Trade Debtors Trade Receivables | 1 675 841 | 1 361 442 | 2 682 010 | 2 315 720 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | 1 795 435 | |
Turnover Revenue | 24 365 718 | 30 623 128 | 29 954 946 | |
Wages Salaries | 3 747 261 | 4 434 144 | 4 423 161 | 3 229 745 |
Director Remuneration | 1 397 530 | 1 870 321 | 1 904 923 | 1 081 801 |