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 | 57 345 | 36 522 | 44 969 | 564 | 20 426 |
Current Assets | 1 916 101 | 1 550 201 | 1 952 944 | 1 578 528 | 2 410 936 |
Debtors | 1 117 198 | 898 935 | 1 253 380 | 824 841 | 1 407 348 |
Net Assets Liabilities | 2 455 942 | 2 459 336 | 2 167 487 | 2 025 849 | 2 246 503 |
Other Debtors | 6 312 | 7 160 | | | 5 765 |
Property Plant Equipment | 4 290 988 | 4 240 078 | 4 103 579 | 4 016 484 | 3 962 142 |
Total Inventories | 741 558 | 614 744 | 654 595 | 753 123 | 983 162 |
|
Other Financial Data |
Audit Fees Expenses | 8 000 | 8 000 | 13 750 | 15 700 | 14 500 |
Accrued Liabilities Deferred Income | 189 091 | 136 472 | 149 423 | 157 278 | 158 342 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 645 675 | 3 913 453 | 4 122 496 | 4 262 017 | 4 207 774 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 216 868 | 72 544 | 52 426 | 81 580 |
Administrative Expenses | 1 744 803 | 1 443 164 | 1 147 046 | 1 189 065 | 1 246 050 |
Average Number Employees During Period | 54 | 53 | 42 | 41 | 40 |
Bank Borrowings Overdrafts | 548 583 | 1 763 235 | 1 950 642 | 1 725 186 | 1 502 098 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | -205 958 | |
Bank Overdrafts | | | | 205 958 | |
Cash Cash Equivalents Cash Flow Value | 57 345 | 36 522 | 44 969 | -205 394 | 20 426 |
Corporation Tax Recoverable | 96 881 | 195 677 | 117 243 | 190 294 | 103 758 |
Cost Sales | 3 897 484 | 5 395 295 | 2 777 926 | 4 089 715 | 5 026 749 |
Creditors | 714 110 | 1 790 528 | 1 950 642 | 1 756 808 | 1 526 112 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | 213 023 | 28 629 | 23 550 | 11 930 | -16 532 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | 53 164 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 13 925 | | | | |
Depreciation Expense Property Plant Equipment | 272 177 | 267 778 | 209 043 | 139 521 | 125 593 |
Depreciation Impairment Expense Property Plant Equipment | 272 177 | 267 778 | 209 043 | 139 521 | 125 593 |
Dividend Declared Payable | 536 387 | 389 979 | 522 703 | 321 854 | 622 740 |
Dividends Paid Classified As Financing Activities | 536 387 | -146 408 | 132 724 | -200 849 | 300 886 |
Finance Lease Liabilities Present Value Total | 297 567 | 165 527 | 62 791 | 40 064 | 31 622 |
Finance Lease Payments Owing Minimum Gross | 313 831 | 170 852 | 64 404 | 44 672 | 34 360 |
Fixed Assets | 4 290 988 | 4 240 078 | 4 103 579 | 4 016 484 | 3 962 142 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 66 381 | 86 530 | -350 000 | 202 409 | 223 155 |
Further Item Tax Increase Decrease Component Adjusting Items | -49 400 | -74 100 | -53 449 | 10 265 | 10 308 |
Future Finance Charges On Finance Leases | 16 264 | 5 325 | 1 613 | 4 608 | 2 738 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 23 883 | 5 518 | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -136 | 7 847 | -2 696 | 5 641 | -6 087 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 180 344 | 228 214 | -310 850 | 99 846 | -694 081 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 87 701 | -218 263 | 432 879 | -501 590 | 669 043 |
Gain Loss In Cash Flows From Change In Inventories | -132 390 | -126 814 | 39 851 | 98 528 | 230 039 |
Gain Loss On Disposals Property Plant Equipment | 3 500 | | | | 42 211 |
Government Grant Income | | | 293 248 | 26 386 | |
Gross Profit Loss | 521 711 | 1 434 292 | 587 208 | 1 041 797 | 1 524 438 |
Income Taxes Paid Refund Classified As Operating Activities | | | 150 570 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 367 532 | 20 823 | -8 447 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 267 778 | 209 043 | 139 521 | 125 593 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 54 002 | 75 589 | 90 166 | 90 675 | 89 530 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 12 379 | 10 941 | 7 260 | 3 132 | 1 826 |
Interest Payable Similar Charges Finance Costs | 66 381 | 86 530 | 97 426 | 93 807 | 91 356 |
Interest Received Classified As Investing Activities | | -43 | | -28 | -173 |
Investment Property Fair Value Model | | 98 753 | 365 415 | -99 409 | 33 449 |
Net Cash Flows From Used In Financing Activities | -1 464 974 | 272 195 | -141 310 | | |
Net Cash Flows From Used In Investing Activities | 821 801 | 216 825 | 72 544 | | |
Net Cash Flows From Used In Operating Activities | | -468 197 | 69 086 | -321 827 | |
Net Cash Generated From Operations | 1 010 705 | -468 197 | | | |
Net Current Assets Liabilities | -1 084 561 | 39 836 | 44 340 | -204 037 | -159 737 |
Net Finance Income Costs | | 43 | | 28 | 173 |
Net Interest Paid Received Classified As Operating Activities | | | | -93 807 | |
Operating Profit Loss | -1 143 727 | 89 881 | -194 423 | -47 859 | 311 837 |
Other Creditors | 7 283 | 8 665 | 7 254 | 11 326 | 16 728 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 179 836 |
Other Disposals Property Plant Equipment | | | | | 190 165 |
Other Interest Income | | 43 | | 28 | 173 |
Other Interest Receivable Similar Income Finance Income | | 43 | | 28 | 173 |
Other Operating Income Format1 | 79 365 | 98 753 | 365 415 | 99 409 | 33 449 |
Other Taxation Social Security Payable | 71 927 | 279 616 | 218 470 | 160 231 | 179 459 |
Payments Finance Lease Liabilities Classified As Financing Activities | -102 728 | -132 040 | -102 736 | -22 727 | -8 442 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 22 525 | 31 268 | 29 241 | 27 528 | 29 538 |
Prepayments Accrued Income | 79 442 | 84 232 | 101 764 | 108 163 | 153 934 |
Proceeds From Sales Property Plant Equipment | -31 500 | | | | -52 540 |
Profit Loss | -1 224 033 | 3 394 | -291 849 | -141 638 | 220 654 |
Profit Loss On Ordinary Activities Before Tax | -1 210 108 | 3 394 | -291 849 | -141 638 | 220 654 |
Property Plant Equipment Gross Cost | 7 936 663 | 8 153 531 | 8 226 075 | 8 278 501 | 8 169 916 |
Provisions For Liabilities Balance Sheet Subtotal | 36 375 | 30 050 | 29 790 | 29 790 | 29 790 |
Purchase Property Plant Equipment | -853 301 | -216 868 | -72 544 | -52 426 | -81 580 |
Raw Materials Consumables | 626 846 | 537 829 | 564 127 | 652 352 | 876 239 |
Research Development Expense Recognised In Profit Or Loss | 360 972 | 300 000 | 216 393 | 6 149 | 6 678 |
Social Security Costs | 123 836 | 117 408 | 89 842 | 98 120 | 111 979 |
Staff Costs Employee Benefits Expense | | | | 1 198 140 | 1 285 042 |
Tax Expense Credit Applicable Tax Rate | -229 921 | 645 | -55 451 | -26 911 | 41 924 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -15 079 | -18 763 | -13 712 | -13 326 | -6 355 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 405 | 36 | 3 | 38 | 14 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 13 925 | | | | |
Total Assets Less Current Liabilities | 3 206 427 | 4 279 914 | 4 147 919 | 3 812 447 | 3 802 405 |
Total Increase Decrease In Provisions | | 6 325 | 260 | | |
Trade Creditors Trade Payables | 765 402 | 380 736 | 741 192 | 687 658 | 1 356 045 |
Trade Debtors Trade Receivables | 934 563 | 611 866 | 1 034 373 | 526 384 | 1 143 891 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | -1 523 423 | | | |
Transfers To From Retained Earnings Increase Decrease In Equity | 207 | 207 | 9 292 | | |
Turnover Revenue | 4 419 195 | 6 829 587 | 3 365 134 | 5 131 512 | 6 551 187 |
Wages Salaries | | | | 1 072 492 | 1 143 525 |
Work In Progress | 114 712 | 76 915 | 90 468 | 100 771 | 106 923 |
Company Contributions To Defined Benefit Plans Directors | 9 062 | 10 050 | 10 195 | 10 227 | 10 230 |
Director Remuneration | 208 888 | 178 865 | 162 352 | 208 556 | 191 559 |
Director Remuneration Benefits Including Payments To Third Parties | 217 950 | 188 915 | 172 547 | 218 783 | 201 789 |