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 | 4 124 | 56 276 | 322 028 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 10 616 | 68 552 | 363 159 | | | | | | | |
Cash Bank On Hand | | | 363 159 | 420 953 | 505 674 | 628 455 | 1 782 398 | 894 188 | 1 888 625 | 1 888 344 |
Current Assets | 42 346 | 260 215 | 1 130 290 | 1 421 864 | 2 161 997 | 3 055 331 | 4 507 876 | 5 235 755 | 7 369 442 | 9 521 105 |
Debtors | 31 730 | 191 663 | 767 131 | 1 000 911 | 1 656 323 | 2 426 876 | 2 725 478 | 4 333 548 | 5 309 457 | 7 291 701 |
Net Assets Liabilities | | | 258 941 | 764 529 | 1 739 589 | 3 119 670 | 4 584 696 | 7 047 866 | 9 882 904 | 14 268 724 |
Net Assets Liabilities Including Pension Asset Liability | 4 124 | 56 276 | 322 028 | | | | | | | |
Other Debtors | | | 1 052 | 556 | 130 230 | 476 385 | 200 282 | 25 452 | 14 292 | 14 292 |
Property Plant Equipment | | | 4 964 641 | 8 665 347 | 14 465 361 | 22 231 637 | 28 435 333 | 38 787 235 | 57 490 444 | 74 550 627 |
Tangible Fixed Assets | 383 | 653 238 | 4 964 641 | | | | | | | |
Total Inventories | | | | | | | | 38 019 | 171 360 | 341 060 |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | | | | | | | |
Profit Loss Account Reserve | 4 123 | 56 275 | 322 027 | | | | | | | |
Shareholder Funds | 4 124 | 56 276 | 322 028 | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | 1 724 | 444 | 64 990 | | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | 71 507 | 149 372 | | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 70 227 | 213 918 | | | | | | |
Audit Fees Expenses | | | | | | | | | 20 000 | 32 325 |
Director Remuneration | | | | | | | | 7 097 | 18 836 | 18 836 |
Accrued Liabilities | | | 12 644 | 3 431 | | | | 19 036 | 94 085 | 58 533 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 279 805 | 839 867 | 1 793 698 | 3 219 650 | 5 264 740 | 7 718 259 | 10 963 828 | 15 602 820 |
Average Number Employees During Period | | | 5 | 9 | 11 | 18 | 24 | 32 | 46 | 63 |
Bills Exchange Payable | | | 202 442 | 524 591 | | | | 1 522 386 | 2 000 734 | 3 000 668 |
Creditors | | | 4 294 229 | 6 507 832 | 10 197 816 | 15 246 396 | 18 735 969 | 18 324 869 | 28 666 317 | 36 498 975 |
Creditors Due After One Year | | 279 705 | 4 136 544 | | | | | | | |
Creditors Due Within One Year | 38 528 | 563 733 | 1 548 464 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 4 320 | 7 925 | 55 774 | 154 024 | 506 767 | 1 129 064 | 1 382 861 |
Disposals Property Plant Equipment | | | | 180 000 | 145 036 | 655 025 | 703 823 | 1 932 693 | 2 920 785 | 4 709 490 |
Finance Lease Liabilities Present Value Total | | | 2 512 569 | 4 463 098 | 6 936 054 | 9 677 875 | 14 437 716 | 17 703 787 | 28 250 448 | 36 246 797 |
Government Grants Payable | | | 17 000 | 10 500 | | | | | | |
Increase Decrease In Property Plant Equipment | | | | 4 249 231 | 6 699 359 | 9 640 537 | 8 576 190 | 13 774 611 | 23 469 696 | 24 924 082 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 564 382 | 961 756 | 1 481 726 | 2 199 114 | 2 960 286 | 4 374 633 | 6 021 853 |
Net Current Assets Liabilities | 3 818 | -303 518 | -418 174 | -1 188 104 | -2 103 887 | -3 103 353 | -3 940 561 | -5 347 998 | -15 327 406 | -18 526 082 |
Number Shares Allotted | | 1 | 1 | | | | | | | |
Other Creditors | | | | 2 044 734 | 3 261 762 | 5 568 521 | 4 298 253 | 6 956 807 | | 701 |
Other Taxation Social Security Payable | | | 5 458 | 44 387 | 14 603 | 30 297 | 433 896 | 54 005 | 267 297 | 97 031 |
Par Value Share | | 1 | 1 | | | | | | 1 | 1 |
Prepayments | | | | 19 431 | | | | 132 778 | 258 419 | 394 096 |
Property Plant Equipment Gross Cost | | | 5 244 446 | 9 505 214 | 16 259 059 | 25 451 287 | 33 700 073 | 46 505 494 | 68 454 272 | 90 153 447 |
Provisions For Liabilities Balance Sheet Subtotal | | | 72 123 | 204 882 | 424 069 | 762 218 | 1 174 107 | 1 730 777 | 3 613 817 | 5 256 846 |
Provisions For Liabilities Charges | 77 | 13 739 | 87 895 | | | | | | | |
Recoverable Value-added Tax | | | 106 291 | | | | | 398 312 | | |
Secured Debts | | 104 752 | 3 099 930 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | | | | | | | |
Tangible Fixed Assets Additions | | 700 887 | 4 592 848 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 574 | 701 461 | 5 244 446 | | | | | | | |
Tangible Fixed Assets Depreciation | 191 | 48 223 | 279 805 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 48 032 | 233 262 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 1 680 | | | | | | | |
Tangible Fixed Assets Disposals | | | 49 863 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 4 440 768 | 6 898 881 | 9 847 253 | 8 952 609 | 14 738 114 | 24 869 563 | 26 408 665 |
Total Assets Less Current Liabilities | 4 201 | 349 720 | 4 546 467 | 7 477 243 | 12 361 474 | 19 128 284 | 24 494 772 | 27 103 512 | 42 163 038 | 56 024 545 |
Total Borrowings | | | 3 552 971 | 6 585 588 | 10 648 291 | 15 286 891 | 22 308 249 | 187 610 | 197 534 | 163 691 |
Trade Creditors Trade Payables | | | 392 409 | 355 659 | 461 856 | 455 846 | 567 547 | 645 705 | 7 658 188 | 8 916 065 |
Trade Debtors Trade Receivables | | | 659 788 | 980 924 | 1 526 093 | 1 950 491 | 2 525 196 | 3 520 244 | 4 899 195 | 6 603 757 |
Administrative Expenses | | | | | | | | 6 190 340 | 9 605 157 | 13 088 926 |
Advances Credits Directors | 17 966 | 1 724 | 444 | | | | | | | |
Advances Credits Made In Period Directors | | 62 975 | | | | | | | | |
Advances Credits Repaid In Period Directors | | 46 733 | | | | | | | | |
Applicable Tax Rate | | | | | | | | 19 | 19 | 25 |
Bank Borrowings | | | | | | | | 100 000 | 100 000 | 100 000 |
Bank Borrowings Overdrafts | | | | | | | | 400 000 | 291 667 | 191 667 |
Bank Overdrafts | | | | | | | | | 654 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 894 188 | 1 887 971 | |
Corporation Tax Recoverable | | | | | | | | 7 816 | 7 816 | 76 876 |
Cost Sales | | | | | | | | 1 593 784 | 1 693 601 | 2 830 730 |
Deferred Tax Liabilities | | | | | | | | -883 375 | -1 111 117 | -1 064 799 |
Depreciation Amortisation Expense | | | | | | | | 2 960 286 | 4 374 632 | 6 021 853 |
Depreciation Expense Property Plant Equipment | | | | | | | | 236 376 | 339 089 | 733 492 |
Dividends Paid | | | | | | | | 94 000 | 241 000 | 277 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | -94 000 | -241 000 | -277 000 |
Dividends Paid On Shares Interim | | | | | | | | 94 000 | 241 000 | 277 000 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | -272 143 | -478 348 | -999 934 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | 17 262 | -32 307 | -2 341 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -3 786 101 | -5 709 995 | -6 072 173 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -1 441 337 | -1 138 413 | -1 913 184 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | 53 978 | 129 990 | 549 408 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 53 978 | 129 990 | 549 408 |
Gross Profit Loss | | | | | | | | 10 494 213 | 16 353 873 | 22 229 824 |
Income From Related Parties | | | | | | | | | 266 865 | 632 944 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | 115 994 | 62 349 | -22 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | 691 000 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -888 210 | 993 783 | 373 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -120 223 | 2 642 | -69 038 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | 38 019 | 133 341 | 169 700 |
Interest Expense On Loan Capital | | | | | | | | 47 347 | 42 768 | 39 519 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 1 396 562 | 1 970 567 | 3 071 048 |
Interest Paid Classified As Operating Activities | | | | | | | | -47 347 | -42 768 | -39 519 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 1 443 909 | 2 013 335 | 3 110 567 |
Key Management Personnel Compensation Total | | | | | | | | 155 240 | 284 073 | 298 639 |
Loans Owed By Related Parties | | | | | | | | | | 656 860 |
Loans Owed To Related Parties | | | | | | | | -184 392 | -150 723 | -19 280 |
Merchandise | | | | | | | | 38 019 | 171 360 | 341 060 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 1 992 568 | 3 221 545 | 7 122 268 |
Net Cash Flows From Used In Investing Activities | | | | | | | | -353 918 | -1 993 358 | -3 568 487 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -750 440 | -2 221 970 | -3 554 154 |
Net Cash Generated From Operations | | | | | | | | -2 078 355 | -4 172 956 | -6 664 743 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -21 | | -23 |
Number Shares Issued Fully Paid | | | | | | | | | 1 | 1 |
Operating Profit Loss | | | | | | | | 4 437 504 | 6 910 063 | 9 347 355 |
Other Deferred Tax Expense Credit | | | | | | | | 556 670 | 1 883 039 | 1 643 029 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 21 | | 23 |
Other Operating Income Format1 | | | | | | | | 133 631 | 161 347 | 206 457 |
Other Remaining Borrowings | | | | | | | | 87 610 | 96 880 | 63 691 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | -2 300 134 | -3 262 854 | -7 648 733 |
Payments To Related Parties | | | | | | | | | 66 000 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 24 220 | 37 533 | 58 397 |
Prepayments Accrued Income | | | | | | | | 162 504 | 119 603 | 265 317 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | -384 278 | | |
Proceeds From Issuing Shares | | | | | | | | -1 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | -1 317 400 | -2 084 215 | -3 876 037 |
Profit Loss | | | | | | | | 2 557 169 | 3 076 038 | 4 662 820 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 2 993 616 | 4 896 728 | 6 236 811 |
Provisions | | | | | | | | 1 730 777 | 3 613 817 | 5 256 846 |
Purchase Property Plant Equipment | | | | | | | | -963 503 | -90 857 | -307 573 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -254 780 | -195 944 | -196 880 |
Social Security Costs | | | | | | | | 156 996 | 266 449 | 361 834 |
Staff Costs Employee Benefits Expense | | | | | | | | 1 574 903 | 2 613 383 | 3 552 399 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 568 787 | 930 378 | 1 559 203 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 23 080 | 20 771 | 83 826 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 436 447 | 1 820 690 | 1 573 991 |
Total Operating Lease Payments | | | | | | | | 835 461 | 738 419 | 973 205 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | 28 250 | |
Turnover Revenue | | | | | | | | 12 087 997 | 18 047 474 | 25 060 554 |
Wages Salaries | | | | | | | | 1 393 687 | 2 309 401 | 3 132 168 |