Profit & Loss |
Date of Accounts |
2012-07-31 | 2013-07-31 | 2014-07-31 | 2015-07-31 | 2016-07-31 | 2017-07-31 | 2018-07-30 | 2019-07-30 | 2020-07-31 | 2021-07-31 | 2022-07-31 | 2023-07-31 |
Currency |
| | | | | | | | | | | |
Net Worth | 1 929 979 | 2 137 095 | 2 465 276 | 2 706 364 | 2 957 018 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | 132 941 | 16 974 | 50 826 | 41 504 | 64 575 |
Current Assets | 951 278 | 1 586 027 | 1 555 816 | 1 890 667 | 2 292 914 | 2 371 981 | 2 451 889 | 1 913 786 | 1 661 945 | 1 870 720 | 1 802 429 | 1 843 036 |
Debtors | 833 221 | 1 444 003 | 1 414 464 | 1 840 567 | 2 122 814 | 2 050 687 | 2 123 134 | 1 711 845 | 1 364 971 | 1 642 151 | 1 600 615 | 1 753 336 |
Net Assets Liabilities | | | | | 2 957 018 | 3 217 625 | 2 647 020 | 2 861 016 | 2 591 939 | 2 400 997 | 2 024 655 | 1 808 374 |
Other Debtors | | | | | | | | 60 000 | 131 000 | 131 000 | 31 000 | 104 977 |
Property Plant Equipment | | | | | 3 902 551 | 4 120 391 | 3 433 837 | 3 584 287 | 2 985 856 | 2 541 474 | 2 429 056 | 2 387 809 |
Total Inventories | | | | | 170 100 | 321 294 | 328 755 | 69 000 | 280 000 | 177 743 | 160 310 | |
Cash Bank In Hand | 88 487 | 110 904 | 99 462 | | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 929 979 | 2 137 095 | 2 465 276 | 2 706 364 | 2 957 018 | | | | | | | |
Stocks Inventory | 29 570 | 31 120 | 41 890 | 50 100 | 170 100 | | | | | | | |
Tangible Fixed Assets | 3 009 008 | 3 042 712 | 3 239 577 | 3 349 877 | 3 902 551 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 000 | 10 000 | 10 000 | 20 000 | 20 000 | | | | | | | |
Profit Loss Account Reserve | 1 919 979 | 2 127 095 | 2 455 276 | 2 686 364 | 2 937 018 | | | | | | | |
Shareholder Funds | 1 929 979 | 2 137 095 | 2 465 276 | 2 706 364 | 2 957 018 | | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | 65 500 | 65 500 | 65 500 | | 65 500 | 65 500 | 65 500 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 3 996 857 | 4 592 866 | 4 134 875 | 3 781 639 | 4 134 570 | 4 187 766 | 4 146 467 | 3 269 120 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 484 084 | 480 465 | 517 456 |
Average Number Employees During Period | | | | | 56 | 70 | 63 | 58 | 41 | 46 | 43 | 48 |
Bank Borrowings Overdrafts | | | | | 341 461 | 230 005 | 654 497 | 40 314 | 39 203 | | | |
Corporation Tax Payable | | | | | 40 062 | 72 405 | | | | | | 161 363 |
Creditors | | | | | 556 513 | 599 268 | 199 784 | 577 786 | 275 218 | 262 304 | 283 027 | 202 419 |
Fixed Assets | 3 009 010 | 3 042 714 | 3 239 579 | 3 349 979 | 3 902 653 | 4 120 493 | 3 433 939 | 3 584 289 | 2 985 858 | 2 541 476 | 2 429 058 | 2 387 811 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 728 035 | 641 639 | 605 486 | | 416 011 | 462 854 | 401 761 |
Intangible Assets Gross Cost | | | | | 65 500 | 65 500 | 65 500 | | 65 500 | 65 500 | 65 500 | |
Investments Fixed Assets | 2 | 2 | 2 | 102 | 102 | 102 | 102 | 2 | 2 | 2 | 2 | 2 |
Investments In Group Undertakings Participating Interests | | | | | | | | | 2 | 2 | 2 | 2 |
Net Current Assets Liabilities | -356 448 | 113 036 | -89 027 | 171 426 | 7 516 | 101 704 | -244 069 | 176 498 | 187 311 | 314 845 | -743 | -286 530 |
Other Creditors | | | | | 5 975 | 5 975 | 5 975 | 23 788 | 275 218 | 262 304 | 283 027 | 202 419 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 362 815 | 504 153 | 1 279 108 |
Other Disposals Property Plant Equipment | | | | | | | | | | 875 270 | 634 182 | 1 436 050 |
Other Taxation Social Security Payable | | | | | 61 294 | 72 181 | 54 719 | 37 229 | 147 579 | 149 317 | 141 435 | 74 499 |
Property Plant Equipment Gross Cost | | | | | 7 899 408 | 8 713 257 | 7 568 712 | 7 365 926 | 7 120 426 | 6 729 240 | 6 575 523 | 5 656 929 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 396 638 | 405 304 | 343 066 | 321 985 | 306 012 | 193 020 | 120 633 | 90 488 |
Total Assets Less Current Liabilities | 2 652 562 | 3 155 750 | 3 150 552 | 3 521 405 | 3 910 169 | 4 222 197 | 3 189 870 | 3 760 787 | 3 173 169 | 2 856 321 | 2 428 315 | 2 101 281 |
Trade Creditors Trade Payables | | | | | 1 279 689 | 982 429 | 1 190 175 | 1 014 939 | 888 251 | 1 063 868 | 1 322 311 | 1 223 477 |
Trade Debtors Trade Receivables | | | | | 2 102 539 | 2 048 412 | 2 120 859 | 1 651 845 | 1 233 971 | 1 511 151 | 1 569 615 | 1 648 359 |
Company Contributions To Money Purchase Plans Directors | | | | | 9 000 | 11 250 | 9 000 | 9 000 | | | | |
Director Remuneration | | | | | 73 000 | 70 000 | 70 000 | 70 000 | | | | |
Accounting Period Subsidiary | 2 012 | 2 013 | 2 014 | 2 015 | 2 016 | | | | | | | |
Accrued Liabilities Deferred Income | | | | | 4 970 | 4 970 | 4 970 | 9 190 | | | | |
Administrative Expenses | | | | | | | 1 044 895 | 828 677 | | | | |
Amounts Owed By Group Undertakings | | | | | 20 275 | 2 275 | 2 275 | | | | | |
Amounts Owed To Directors | | | | | | | | 9 100 | | | | |
Amounts Owed To Group Undertakings | | | | | | | 9 500 | | | | | |
Applicable Tax Rate | | | | | | 20 | 19 | 19 | | | | |
Balances Amounts Owed To Related Parties | | | | | | | | 9 100 | | | | |
Bank Borrowings | | | | | 236 774 | 189 324 | 140 267 | 90 314 | | | | |
Bank Overdrafts | | | | | 104 687 | 40 681 | 514 230 | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | -514 230 | | | | | |
Comprehensive Income Expense | | | | | 250 654 | 260 607 | -570 605 | 213 996 | | | | |
Cost Sales | | | | | | | 7 843 375 | 8 102 160 | | | | |
Creditors Due After One Year | 451 395 | 731 944 | 357 802 | 418 723 | 556 513 | | | | | | | |
Creditors Due Within One Year | 1 307 726 | 1 472 991 | 1 644 843 | 1 719 241 | 2 285 398 | | | | | | | |
Current Tax For Period | | | | | 40 164 | 72 468 | -72 405 | | | | | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | -62 238 | -21 081 | | | | |
Depreciation Amortisation Expense | | | | | | | 641 639 | 605 486 | | | | |
Depreciation Expense Property Plant Equipment | | | | | 388 077 | 414 487 | 358 545 | 475 963 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 127 100 | 1 099 630 | 958 722 | | | | |
Disposals Property Plant Equipment | | | | | | 218 331 | 1 386 923 | 1 272 188 | | | | |
Finance Lease Liabilities Present Value Total | | | | | 556 513 | 599 268 | 199 784 | 537 472 | | | | |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | | | | | | | -2 375 | | | | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | 4 950 | 4 950 | 5 200 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 46 280 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 208 740 | -244 510 | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -72 447 | 409 014 | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | 11 943 | -60 160 | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | 3 177 | 48 769 | 11 943 | -60 160 | | | | |
Gross Profit Loss | | | | | | | 390 911 | 1 098 139 | | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | -246 294 | | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -473 549 | 647 171 | | | | |
Increase Decrease In Property Plant Equipment | | | | | | 1 079 600 | 162 750 | 977 130 | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | 7 461 | -259 755 | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 65 500 | 65 500 | 65 500 | 65 500 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 65 500 | 65 500 | 65 500 | 65 500 | | | | | | | | |
Interest Expense On Bank Overdrafts | | | | | 8 118 | 17 224 | 17 762 | 25 701 | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 22 320 | 47 764 | 33 502 | 48 471 | | | | |
Interest Paid Classified As Operating Activities | | | | | | | -17 762 | -25 701 | | | | |
Interest Payable Similar Charges Finance Costs | | | | | 30 438 | 64 988 | 51 264 | 74 172 | | | | |
Investments In Group Undertakings | | | | | 102 | 102 | 102 | 2 | | | | |
Key Management Personnel Compensation Total | | | | | | | | 279 000 | | | | |
Merchandise | | | | | 170 100 | 321 294 | 328 755 | 69 000 | | | | |
Net Assets Liabilities Subsidiaries | | | | | -506 | -506 | -506 | | | | | |
Net Cash Flows From Used In Financing Activities | | | | | | | 583 687 | 799 058 | | | | |
Net Cash Flows From Used In Investing Activities | | | | | | | -56 858 | -161 034 | | | | |
Net Cash Flows From Used In Operating Activities | | | | | | | -53 280 | -1 285 195 | | | | |
Net Cash Generated From Operations | | | | | | | -104 544 | -1 359 367 | | | | |
Number Shares Allotted | | 10 000 | 10 000 | 10 000 | 10 000 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | 10 000 | 10 000 | 10 000 | | | | |
Operating Profit Loss | | | | | | | -653 984 | 269 462 | | | | |
Other Deferred Tax Expense Credit | | | | | 320 | 8 666 | -62 238 | -21 081 | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -749 417 | -758 205 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 24 932 | 40 453 | 50 879 | 66 895 | | | | |
Percentage Class Share Held In Subsidiary | | | | | | 100 | 100 | | | | | |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | -165 730 | | | | | |
Proceeds From Loans Advances To Other Related Parties Classified As Financing Activities | | | | | | | | -9 100 | | | | |
Proceeds From Sales Property Plant Equipment | | | | | | | -299 236 | -253 306 | | | | |
Profit Loss | | | | | 277 222 | 260 607 | -570 605 | 213 996 | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | 341 741 | -705 248 | 192 915 | | | | |
Profit Loss Subsidiaries | | | | | 26 670 | | | | | | | |
Provisions | | | | | 396 638 | 405 304 | 343 066 | 321 985 | | | | |
Provisions For Liabilities Charges | 271 188 | 286 711 | 327 474 | 396 318 | 396 638 | | | | | | | |
Purchase Property Plant Equipment | | | | | | | -242 378 | -92 272 | | | | |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -49 953 | | | | |
Secured Debts | 786 661 | 764 994 | 707 603 | 835 857 | 1 353 328 | | | | | | | |
Share Capital Allotted Called Up Paid | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | | | | | | | |
Staff Costs Employee Benefits Expense | | | | | 359 606 | 358 764 | 344 670 | 335 728 | | | | |
Tangible Fixed Assets Additions | | 533 602 | 750 088 | 610 721 | 1 151 555 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 5 411 408 | 5 765 518 | 6 361 232 | 6 929 153 | 7 899 408 | | | | | | | |
Tangible Fixed Assets Depreciation | 2 402 400 | 2 722 806 | 3 121 655 | 3 579 276 | 3 996 857 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 460 900 | 500 889 | 472 834 | 546 058 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 140 494 | 102 040 | 15 213 | 128 477 | | | | | | | |
Tangible Fixed Assets Disposals | | 179 492 | 154 374 | 42 800 | 181 300 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 67 323 | -133 997 | 36 654 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 3 235 | 19 108 | -54 619 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 1 910 | 760 | 1 457 | | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | 41 724 | 16 508 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 40 484 | 81 134 | -134 643 | -21 081 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 1 278 474 | 242 378 | 1 069 402 | | | | |
Total Borrowings | | | | | 1 353 328 | 1 526 473 | 1 416 335 | 1 071 077 | | | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | -4 926 | | | | | | |
Turnover Revenue | | | | | | | 8 234 286 | 9 200 299 | | | | |
Value-added Tax Payable | | | | | | | 214 068 | 149 751 | | | | |
Wages Salaries | | | | | 334 674 | 318 311 | 293 791 | 268 833 | | | | |