Profit & Loss |
Date of Accounts |
2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 515 974 | 772 138 | 2 465 929 | 2 264 418 | 1 172 762 |
Current Assets | 3 217 262 | 3 345 137 | 3 979 397 | 5 135 008 | 5 137 655 |
Debtors | 1 589 021 | 1 490 305 | 327 003 | 1 341 258 | 2 081 191 |
Net Assets Liabilities | 1 538 270 | 1 701 888 | 1 770 596 | 2 716 909 | 3 917 676 |
Other Debtors | 13 147 | 12 935 | 94 445 | 11 967 | 26 688 |
Property Plant Equipment | 1 641 089 | 1 672 189 | 1 531 470 | 2 662 472 | 5 161 436 |
Total Inventories | 1 112 267 | 1 082 694 | 1 186 465 | 1 529 332 | |
|
Other Financial Data |
Audit Fees Expenses | | | 15 450 | 16 250 | 16 475 |
Accrued Liabilities Deferred Income | 240 937 | 224 413 | 269 685 | 475 683 | 474 660 |
Accumulated Amortisation Impairment Intangible Assets | 3 927 | 4 284 | 4 641 | 4 998 | 5 355 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 035 992 | 1 150 640 | 1 335 714 | 1 419 867 | 1 576 969 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 272 158 | 68 559 | 1 372 248 | 2 932 776 |
Administration Support Average Number Employees | | | 17 | 36 | |
Administrative Expenses | 4 817 331 | 5 003 096 | 4 191 828 | 5 831 858 | 7 233 595 |
Amortisation Expense Intangible Assets | 357 | 357 | 357 | 357 | |
Amortisation Impairment Expense Intangible Assets | 357 | 357 | 357 | 357 | 357 |
Applicable Tax Rate | | | 19 | 19 | |
Average Number Employees During Period | 111 | 112 | 106 | 109 | 113 |
Bank Borrowings | 318 440 | 247 992 | 1 706 972 | 659 048 | 1 107 921 |
Bank Borrowings Overdrafts | 236 036 | 188 725 | 1 452 199 | 607 819 | 1 026 239 |
Banking Arrangements Classified As Cash Cash Equivalents | -413 910 | -258 353 | -47 611 | | |
Bank Overdrafts | 413 910 | 258 353 | 47 611 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 106 219 | 96 880 | 66 286 | 514 229 | 744 779 |
Cash Cash Equivalents Cash Flow Value | 102 064 | 513 785 | 2 418 318 | 2 264 418 | 1 172 762 |
Comprehensive Income Expense | 477 270 | 331 378 | 68 826 | 1 157 031 | 1 407 048 |
Corporation Tax Payable | 95 735 | 53 507 | 22 755 | 188 120 | 296 227 |
Cost Sales | 10 881 653 | 11 089 894 | 7 156 308 | 13 377 249 | 16 703 262 |
Creditors | 259 768 | 222 120 | 1 464 528 | 865 633 | 1 326 640 |
Current Tax For Period | 95 735 | 73 432 | 39 343 | 188 121 | 305 189 |
Deferred Tax Assets | | | -98 | 197 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | 2 979 | 13 173 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 7 380 | 16 949 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -8 809 | 6 716 | -20 398 | 123 476 | 40 781 |
Deferred Tax Liabilities | | | 56 846 | 75 248 | |
Depreciation Expense Property Plant Equipment | 173 709 | 192 321 | 209 277 | 227 514 | |
Depreciation Impairment Expense Property Plant Equipment | 199 812 | 211 933 | 209 277 | 227 514 | 420 349 |
Dividend Declared Payable | | | | | 206 281 |
Dividend Income | 3 985 | 468 | 15 | | 5 775 |
Dividends Paid | 161 747 | 167 760 | 118 | 210 718 | 206 281 |
Dividends Paid Classified As Financing Activities | -161 747 | -167 760 | -118 | 210 718 | |
Dividends Paid On Shares Interim | 161 747 | 167 760 | 118 | 210 718 | 206 281 |
Dividends Received Classified As Investing Activities | | -468 | -15 | | -5 775 |
Finance Lease Liabilities Present Value Total | 23 732 | 33 395 | 12 329 | 257 814 | 300 401 |
Finance Lease Payments Owing Minimum Gross | 88 669 | 81 509 | 43 636 | 419 150 | 580 560 |
Finished Goods Goods For Resale | 1 112 267 | 1 082 694 | 1 186 465 | 1 529 332 | 1 883 702 |
Fixed Assets | 1 701 391 | 1 745 187 | 1 581 676 | 2 718 521 | 5 281 765 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 79 721 | 70 448 | 41 020 | 1 047 924 | -525 000 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | 918 | 2 979 | 13 173 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 7 380 | 16 949 | 2 720 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 252 000 | 257 157 | 371 123 | 302 623 | 180 848 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -1 788 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -764 816 | -1 737 652 | -399 672 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -72 524 | -98 716 | 1 163 302 | 1 014 255 | 739 933 |
Gain Loss In Cash Flows From Change In Inventories | 78 913 | -29 573 | -103 771 | 342 867 | 354 370 |
Gain Loss On Disposals Property Plant Equipment | 19 341 | 35 454 | 1 400 | 54 172 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | 161 056 | | | | |
Government Grant Income | | | 690 944 | 220 014 | |
Gross Profit Loss | 5 254 654 | 5 397 166 | 3 605 437 | 6 954 182 | |
Income Taxes Paid Refund Classified As Operating Activities | -107 354 | -96 697 | 49 774 | 23 282 | -188 120 |
Income Tax Expense Credit On Components Other Comprehensive Income | 27 380 | | -2 717 | 9 549 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 141 547 | -411 721 | 1 904 533 | 153 900 | 1 091 656 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -4 889 | -18 045 | -20 321 | 525 | -8 962 |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Other Comprehensive Income | | | | 9 549 | |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | 153 598 | |
Increase From Amortisation Charge For Year Intangible Assets | | 357 | 357 | 357 | 357 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 211 933 | 209 277 | 227 514 | 420 349 |
Intangible Assets | 3 210 | 2 853 | 2 496 | 2 139 | 1 782 |
Intangible Assets Gross Cost | | 7 137 | 7 137 | 7 137 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 9 110 | 6 325 | 4 347 | 8 575 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 4 909 | 5 284 | 2 834 | 5 973 | |
Interest Income On Financial Assets Fair Value Through Profit Or Loss | 1 442 | 13 052 | -22 435 | 6 200 | -9 293 |
Interest Paid Classified As Operating Activities | | | | -14 548 | -48 980 |
Interest Payable Similar Charges Finance Costs | 14 019 | 11 609 | 7 181 | 14 548 | 48 980 |
Interest Received Classified As Investing Activities | | | | -108 | |
Investments | 46 981 | 70 145 | 10 111 | 53 910 | 118 547 |
Investments Fixed Assets | 57 092 | 70 145 | 47 710 | 53 910 | 118 547 |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | | | | | 274 017 |
Net Cash Flows From Used In Financing Activities | 299 270 | 320 672 | -1 420 989 | -1 442 692 | |
Net Cash Flows From Used In Investing Activities | 103 574 | 131 809 | -67 003 | -744 673 | |
Net Cash Flows From Used In Operating Activities | -261 297 | -864 202 | -550 547 | 2 033 465 | |
Net Cash Generated From Operations | -382 670 | -972 508 | 607 502 | 2 071 295 | -1 426 101 |
Net Current Assets Liabilities | 207 965 | 297 773 | 1 759 645 | 1 133 365 | 272 676 |
Net Deferred Tax Liability Asset | | | 106 197 | 269 344 | |
Net Finance Income Costs | 5 427 | 13 520 | -22 280 | 6 308 | -3 518 |
Net Interest Paid Received Classified As Operating Activities | -14 019 | -11 609 | -7 181 | 14 548 | |
Number Shares Issued Fully Paid | | | 1 177 | 1 177 | |
Operating Profit Loss | 434 223 | 391 570 | 104 553 | 1 517 064 | |
Other Comprehensive Income Expense Before Tax | 133 676 | | | | |
Other Creditors | 251 614 | 256 111 | 207 084 | 277 865 | 132 796 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 97 285 | 24 203 | 143 361 | 263 247 |
Other Disposals Property Plant Equipment | | 126 409 | 24 204 | 157 093 | 276 710 |
Other Interest Income | | | 140 | 108 | |
Other Interest Receivable Similar Income Finance Income | 5 427 | 13 520 | -22 280 | 6 308 | -3 518 |
Other Investments Other Than Loans | | | | | 35 232 |
Other Operating Income Format1 | -3 100 | -2 500 | 690 944 | 394 740 | 125 210 |
Other Taxation Social Security Payable | 277 406 | 311 299 | 154 542 | 595 732 | 429 210 |
Par Value Share | | | | 1 | |
Payments Finance Lease Liabilities Classified As Financing Activities | -57 802 | -82 464 | -37 873 | 184 050 | -296 551 |
Payments To Related Parties | | | 76 725 | 76 593 | |
Pension Costs Defined Contribution Plan | | | 64 044 | 232 426 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 76 839 | 159 102 | 64 044 | 232 426 | 150 311 |
Prepayments Accrued Income | 182 088 | 154 249 | 103 374 | 111 913 | 272 678 |
Proceeds From Sales Property Plant Equipment | -26 081 | -64 578 | -1 401 | 67 903 | -109 991 |
Profit Loss | 343 594 | 331 378 | 66 109 | 1 166 580 | 1 407 048 |
Profit Loss On Ordinary Activities Before Tax | 425 631 | 393 481 | 75 092 | 1 508 824 | 1 744 056 |
Property Plant Equipment Gross Cost | 2 677 080 | 2 822 829 | 2 867 184 | 4 082 339 | 6 738 405 |
Provisions For Liabilities Balance Sheet Subtotal | 111 318 | 118 952 | | | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | -73 930 |
Purchase Property Plant Equipment | -133 640 | -196 854 | 68 559 | 812 684 | -2 474 815 |
Revenue From Sale Goods | | | 10 761 745 | 20 331 431 | |
Sales Marketing Distribution Average Number Employees | | | 89 | 73 | |
Social Security Costs | 231 609 | 225 950 | 201 665 | 305 162 | |
Staff Costs Employee Benefits Expense | 2 957 485 | 3 009 225 | 2 701 232 | | 4 227 095 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 111 318 | 118 952 | 106 197 | 269 344 | 310 125 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 274 | 2 480 | | 1 178 | 1 097 |
Tax Expense Credit Applicable Tax Rate | 80 870 | 74 761 | 14 267 | 286 677 | 331 371 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | 25 174 | |
Tax Increase Decrease From Effect Dividends From Companies | -757 | -89 | -3 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 7 087 | 7 956 | 4 681 | 924 | 5 146 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | 7 830 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 82 037 | 62 103 | 8 983 | 342 244 | 337 008 |
Total Assets Less Current Liabilities | 1 909 356 | 2 042 960 | 3 341 321 | 3 851 886 | 5 554 441 |
Total Borrowings | 732 350 | 506 345 | 1 754 583 | 659 048 | 1 026 239 |
Total Current Tax Expense Credit | 90 846 | 54 469 | 19 022 | 188 646 | 296 227 |
Total Deferred Tax Expense Credit | -8 809 | 7 634 | -10 039 | 153 598 | 40 781 |
Total Operating Lease Payments | | | 76 726 | 81 000 | |
Trade Creditors Trade Payables | 1 582 354 | 1 836 300 | 1 231 995 | 2 251 678 | 2 963 964 |
Trade Debtors Trade Receivables | 1 393 786 | 1 323 121 | 129 184 | 1 217 378 | 1 781 825 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | -51 181 | -7 052 | 7 732 |
Turnover Revenue | 16 136 307 | 16 487 060 | 10 761 745 | 20 331 431 | |
Wages Salaries | 2 649 037 | 2 624 173 | 2 378 242 | 3 264 870 | 3 702 583 |
Company Contributions To Defined Benefit Plans Directors | 76 839 | 85 721 | 6 767 | 161 978 | |
Director Remuneration | | 180 981 | 153 573 | 422 704 | 440 540 |
Director Remuneration Benefits Including Payments To Third Parties | 218 782 | 266 702 | 160 340 | 584 682 | 532 448 |
Number Directors Accruing Retirement Benefits | | | 4 | 4 | |