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 |
Currency |
| | | | | | | | |
Net Worth | 3 688 504 | 3 915 043 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 673 206 | 562 787 | 629 307 | 433 251 | 533 681 | 498 897 | 536 441 | 909 176 |
Current Assets | 774 369 | 751 686 | 700 043 | 731 001 | 685 986 | 614 499 | 676 767 | 658 610 | 1 040 761 |
Debtors | 55 976 | 69 348 | 128 099 | 91 446 | 242 095 | 72 498 | 167 527 | 108 134 | 117 327 |
Net Assets Liabilities | | 3 898 206 | 4 116 113 | 4 107 367 | 4 173 937 | 4 206 144 | 4 319 596 | 4 352 671 | 4 620 691 |
Other Debtors | | 126 | 14 407 | 40 125 | 140 244 | | | | |
Property Plant Equipment | | 3 799 044 | 3 799 502 | 3 716 815 | 3 642 253 | 3 555 063 | 3 469 296 | 3 397 223 | 3 320 021 |
Total Inventories | | 9 132 | 9 159 | 10 248 | 10 640 | 8 320 | 10 343 | 14 035 | 14 258 |
Cash Bank In Hand | 718 393 | 673 206 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 3 688 504 | 3 915 043 | | | | | | | |
Stocks Inventory | | 9 132 | | | | | | | |
Tangible Fixed Assets | 3 563 025 | 3 799 044 | | | | | | | |
Trade Debtors | 43 469 | 56 229 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 000 | 10 000 | | | | | | | |
Profit Loss Account Reserve | 1 355 200 | 1 581 739 | | | | | | | |
Shareholder Funds | 3 688 504 | 3 915 043 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 5 814 | 2 760 | 2 340 | | | | | | |
Other Non-audit Services Fees | | 2 484 | 3 366 | | | | | | |
Accrued Liabilities | | | | 140 136 | 163 604 | 164 335 | 86 023 | 83 610 | 83 453 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | -164 335 | -86 023 | | |
Accumulated Amortisation Impairment Intangible Assets | | 385 000 | 385 000 | 385 000 | 385 000 | 385 000 | 385 000 | 385 000 | 385 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | 981 470 | 1 045 471 | 1 141 376 | 1 222 910 | 1 312 424 | 1 399 707 | 1 481 701 | 1 563 717 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | 220 615 | 200 425 | | 98 696 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 83 928 | 13 218 | 21 069 | 5 815 | | 11 420 | 4 814 |
Administration Support Average Number Employees | 4 | 5 | 7 | | | | | | |
Administrative Expenses | 572 410 | 542 402 | 391 697 | | | | | | |
Amounts Owed To Related Parties | | 1 104 | 2 542 | 4 292 | | | | | |
Applicable Tax Rate | | 20 | 20 | | | | | | |
Average Number Employees During Period | 71 | 74 | 67 | 73 | 74 | 76 | 76 | 70 | 65 |
Balances With Banks | | 672 297 | 560 880 | | | | | | |
Bank Borrowings | | 333 760 | | | | | | | |
Bank Borrowings Overdrafts | 334 621 | 335 961 | | | | | | | |
Bank Overdrafts | | 2 201 | | | | | | | |
Cash Cash Equivalents | | 673 206 | 562 787 | | | | | | |
Cash Cash Equivalents Cash Flow Value | | 718 393 | 671 005 | | | | | | |
Cash On Hand | | 909 | 1 907 | | | | | | |
Comprehensive Income Expense | | | 375 347 | 135 254 | 186 570 | 144 207 | 239 452 | 162 275 | |
Cost Sales | 929 754 | 931 888 | 1 062 829 | | | | | | |
Creditors | | 644 205 | 367 179 | 326 524 | 362 392 | 375 069 | 263 459 | 324 867 | 362 882 |
Current Tax For Period | | 82 500 | 99 102 | | | | | | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | 1 756 | 7 932 | | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 1 756 | 7 932 | | | | | | |
Deferred Tax Liabilities | | 8 321 | 16 253 | | | | | | |
Depreciation Amortisation Expense | | 77 813 | 83 469 | | | | | | |
Depreciation Expense Property Plant Equipment | | 77 813 | 83 469 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | -19 469 | | -12 518 | -1 476 | | -1 500 | |
Disposals Property Plant Equipment | | | -19 469 | | -14 097 | -3 492 | | -1 499 | |
Dividend Per Share Interim | | 3 | 16 | | | | | 11 | 12 |
Dividends Paid | | | -157 440 | -144 000 | -120 000 | -112 000 | -126 000 | -129 200 | -132 400 |
Dividends Paid Classified As Financing Activities | | -27 360 | -157 440 | | | | | | |
Dividends Paid On Shares Interim | | | 157 440 | 144 000 | | | | 129 200 | 132 400 |
Finance Lease Liabilities Present Value Total | | | 12 020 | | | | | | |
Fixed Assets | | | | 3 716 815 | 3 862 868 | 3 976 103 | 3 999 215 | 4 025 838 | 3 948 636 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 70 619 | 74 094 | | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -33 081 | -30 315 | | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 13 374 | 58 749 | | | | | | |
Gain Loss In Cash Flows From Change In Inventories | | 9 132 | 27 | | | | | | |
Gain Loss On Disposals Property Plant Equipment | | | 1 000 | | | | | | |
Gain Loss On Revaluation Other Assets Net Tax In Other Comprehensive Income | | -39 414 | -39 414 | -45 617 | | | | | |
Government Grant Income | | 8 556 | | | | | | | |
Gross Profit Loss | 721 851 | 875 527 | 872 270 | | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | 42 085 | 83 436 | | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -47 388 | -108 218 | | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 936 | | | | | | |
Increase Decrease In Existing Provisions | | | 7 932 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 83 470 | 95 905 | 94 052 | 90 990 | | 83 494 | 82 016 |
Intangible Assets Gross Cost | | 385 000 | 385 000 | 385 000 | 385 000 | 385 000 | 385 000 | 385 000 | 385 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 6 430 | 813 | | | | | | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | 233 | 14 | | | | | | |
Interest Income On Bank Deposits | | 1 138 | 571 | | | | | | |
Interest Paid Classified As Financing Activities | | -6 663 | -827 | | | | | | |
Interest Paid Classified As Operating Activities | | 6 663 | 827 | | | | | | |
Interest Payable Similar Charges Finance Costs | | 6 663 | 827 | | | | | | |
Interest Received Classified As Investing Activities | | 1 138 | 571 | | | | | | |
Interest Received Classified As Operating Activities | | 1 138 | 571 | | | | | | |
Investment Property | | | | | 220 615 | 421 040 | 529 919 | 628 615 | 628 615 |
Investment Property Fair Value Model | | | | | 220 615 | 421 040 | 529 919 | 628 615 | 628 615 |
Minimum Operating Lease Payments Recognised As Expense | | 14 317 | 8 930 | | | | | | |
Net Cash Flows From Used In Financing Activities | | -107 840 | -480 006 | | | | | | |
Net Cash Flows From Used In Investing Activities | | -312 694 | -82 357 | | | | | | |
Net Cash Flows From Used In Operating Activities | | 373 146 | 454 145 | | | | | | |
Net Cash Generated From Operations | | 415 231 | 537 581 | | | | | | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 404 656 | 566 042 | | | | | | |
Net Current Assets Liabilities | 466 665 | 124 320 | 332 864 | 404 477 | 323 594 | 239 430 | 413 308 | 333 743 | 677 879 |
Nominal Value Allotted Share Capital | | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 |
Number Shares Issued Fully Paid | | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 |
Operating Profit Loss | 149 441 | 343 680 | 483 573 | | | | | | |
Other Comprehensive Income Expense Net Tax | | | -39 414 | -45 617 | -45 617 | -45 617 | | | |
Other Creditors | | 68 187 | 79 607 | 273 077 | 87 269 | 110 128 | 108 583 | 95 860 | 124 078 |
Other Departments Average Number Employees | 2 | 2 | 2 | | | | | | |
Other Employee Expense | | 8 813 | 6 353 | | | | | | |
Other Interest Receivable Similar Income Finance Income | | 1 138 | 571 | | | | | | |
Other Inventories | | 9 132 | 9 159 | 10 248 | 10 640 | 8 320 | 10 343 | 14 035 | 14 258 |
Other Operating Income Format1 | | 10 556 | 3 000 | | | | | | |
Other Payables Accrued Expenses | | 102 499 | 135 501 | | | | | | |
Other Post-employment Benefit Costs | | | -1 | | | | | | |
Other Remaining Operating Income | | 2 000 | 3 000 | | | | | | |
Par Value Share | | 1 | 1 | 14 | 1 | 1 | | 1 | 1 |
Pension Costs Defined Contribution Plan | | 4 576 | 4 999 | | | | | | |
Prepayments | | 12 995 | 11 557 | 17 772 | 27 546 | 20 225 | 15 488 | 21 379 | 82 631 |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | | | 20 225 | 15 488 | | |
Proceeds From Sales Property Plant Equipment | | | 1 000 | | | | | | |
Production Average Number Employees | 65 | 67 | 58 | | | | | | |
Profit Loss | | 237 062 | 375 347 | 135 254 | 186 570 | 144 207 | 239 452 | 162 275 | 400 420 |
Profit Loss On Ordinary Activities Before Tax | 144 810 | 338 155 | 483 317 | | | | | | |
Property Plant Equipment Gross Cost | | 4 780 514 | 4 844 973 | 4 858 191 | 4 865 163 | 4 867 487 | 4 869 003 | 4 878 924 | 4 883 738 |
Provisions | | 8 321 | 16 253 | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | 8 321 | 16 253 | 13 925 | 12 525 | 9 389 | 6 904 | 6 910 | 5 824 |
Purchase Property Plant Equipment | | -313 832 | -83 928 | | | | | | |
Rental Income From Investment Property | | | 1 575 | | | | | | |
Repayments Borrowings Classified As Financing Activities | | -73 817 | -321 739 | | | | | | |
Revenue From Sale Goods | | 1 807 415 | 1 933 524 | | | | | | |
Social Security Costs | 61 928 | 60 841 | 54 276 | | | | | | |
Staff Costs Employee Benefits Expense | | 1 040 530 | 943 033 | | | | | | |
Taxation Social Security Payable | | 7 761 | | | 225 | 10 836 | 12 396 | 6 595 | 9 678 |
Tax Expense Credit Applicable Tax Rate | | 64 264 | 96 663 | | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 14 869 | 5 806 | | | | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | 3 367 | -3 367 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 84 256 | 107 970 | | | | | | |
Total Assets Less Current Liabilities | 4 029 690 | 3 923 364 | 4 132 366 | 4 121 292 | 4 186 462 | 4 215 533 | 4 326 500 | 4 359 581 | 4 626 515 |
Total Borrowings | | 335 961 | 12 020 | | | | | | |
Trade Creditors Trade Payables | | 46 193 | 38 409 | 49 155 | 50 879 | 36 696 | 67 746 | 75 670 | 34 874 |
Trade Debtors Trade Receivables | | 56 229 | 113 690 | 33 549 | 74 305 | 52 273 | 152 039 | 86 755 | 34 696 |
Turnover Revenue | | 1 807 415 | 1 935 099 | | | | | | |
Wages Salaries | 1 034 472 | 949 463 | 877 406 | | | | | | |
Amount Specific Advance Or Credit Directors | | -124 | 84 | 4 292 | -71 418 | 6 132 | 4 065 | 2 844 | 5 531 |
Amount Specific Advance Or Credit Made In Period Directors | | | -1 104 | -45 000 | -75 089 | -30 | -5 000 | -4 049 | -197 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 208 | 4 208 | 208 | 74 958 | 2 541 | 2 562 | 2 562 |
Company Contributions To Money Purchase Plans Directors | | | | 220 918 | 79 600 | 96 900 | 157 700 | 78 500 | 78 500 |
Director Remuneration | 173 144 | 136 012 | 10 108 | 22 543 | 22 146 | 22 037 | 22 706 | 21 050 | 22 060 |
Director Remuneration Benefits Excluding Payments To Third Parties | 95 029 | 75 270 | | | | | | | |
Accruals Deferred Income Within One Year | 80 726 | 85 662 | | | | | | | |
Bank Loans Overdrafts Finance Charges | 7 741 | 6 430 | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 13 123 | 14 869 | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 126 932 | 26 429 | | | | | | | |
Cash Flow Outflow From Operating Activities | 213 117 | 415 231 | | | | | | | |
Cash Flow Outflow From Returns On Investments Servicing Finance | -4 631 | -5 525 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | | 11 588 | | | | | | | |
Corporation Tax Due Within One Year | 42 085 | 82 500 | | | | | | | |
Creditors Due After One Year | 334 621 | | | | | | | | |
Creditors Due Within One Year | 307 704 | 627 366 | | | | | | | |
Debt Due After One Year | 334 621 | | | | | | | | |
Debt Due Within One Year | 72 956 | 333 760 | | | | | | | |
Decrease Increase In Debtors | -27 832 | -13 372 | | | | | | | |
Decrease Increase In Net Debt During Period | 126 932 | 26 429 | | | | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | 126 932 | 26 429 | | | | | | | |
Decrease Increase In Stocks | | -9 132 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 80 747 | 77 813 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 6 565 | 8 321 | | | | | | | |
Dividends Withdrawn From Total Reserves | | 27 360 | | | | | | | |
Equity Dividends Paid | | 27 360 | | | | | | | |
Increase Decrease In Bank Overdrafts Excluding Exchange Adjustments | | 2 201 | | | | | | | |
Increase Decrease In Cash Bank In Hand Excluding Exchange Adjustments | | -45 187 | | | | | | | |
Increase Decrease In Creditors | 10 761 | 16 242 | | | | | | | |
Increase Decrease In Debt Due After One Year Reflected In Cash Outflow Inflow | | -334 621 | | | | | | | |
Increase Decrease In Debt Due Within One Year Reflected In Cash Outflow Inflow | | 260 804 | | | | | | | |
Increase Decrease In Net Cash For Period | 54 383 | -47 388 | | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | 855 | 1 756 | | | | | | | |
Instalment Debts Due After5 Years | 39 397 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 385 000 | 385 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 385 000 | 385 000 | | | | | | | |
Interest Paid | 7 741 | 6 663 | | | | | | | |
Interest Payable Similar Charges | 7 741 | 6 663 | | | | | | | |
Interest Receivable On Bank Deposits | 3 110 | 1 138 | | | | | | | |
Interest Received | 3 110 | 1 138 | | | | | | | |
Interim Payment | | 27 360 | | | | | | | |
Loans From Directors Within One Year | 402 | 1 104 | | | | | | | |
Net Debt Funds | -310 816 | -337 245 | | | | | | | |
Net Increase Decrease In Shareholders Funds | 101 870 | 226 539 | | | | | | | |
Number Shares Allotted | 10 000 | 10 000 | | | | | | | |
Other Borrowings Interest Payments Similar Charges | | 233 | | | | | | | |
Other Creditors Due Within One Year | 66 528 | 68 187 | | | | | | | |
Other Interest Receivable Similar Income | 3 110 | 1 138 | | | | | | | |
Other Operating Income | | 10 555 | | | | | | | |
Other Operating Leases Expiring After Five Years | | 8 357 | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | | 3 231 | | | | | | | |
Other Taxation Social Security Within One Year | 17 006 | 7 760 | | | | | | | |
Pension Costs | | 4 575 | | | | | | | |
Pension Costs Defined Contribution Scheme | | 4 575 | | | | | | | |
Prepayments Accrued Income Current Asset | 12 383 | 12 995 | | | | | | | |
Profit Loss For Period | 101 870 | 253 899 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 1 756 | | | | | | | |
Provisions For Liabilities Charges | 6 565 | 8 321 | | | | | | | |
Purchase Tangible Fixed Assets | 19 373 | 313 832 | | | | | | | |
Repayment Borrowings | 72 549 | 73 817 | | | | | | | |
Revaluation Reserve | 2 323 304 | 2 323 304 | | | | | | | |
Staff Costs | 1 096 400 | 1 014 879 | | | | | | | |
Standard Nominal Tax Rate | 20 | 20 | | | | | | | |
Tangible Fixed Assets Additions | | 313 832 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 4 479 346 | 4 780 514 | | | | | | | |
Tangible Fixed Assets Depreciation | 916 321 | 981 470 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 77 813 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 12 664 | | | | | | | |
Tangible Fixed Assets Disposals | | 12 664 | | | | | | | |
Taxation Expense Credit | 62 181 | 42 085 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 28 962 | 67 631 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 42 940 | 84 256 | | | | | | | |
Total Depreciation Amortisation Impairment Charges | 80 747 | 77 813 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 42 085 | 82 500 | | | | | | | |
Trade Creditors Within One Year | 28 001 | 46 192 | | | | | | | |
Turnover Gross Operating Revenue | 1 651 605 | 1 807 415 | | | | | | | |
U K Current Corporation Tax On Income For Period | 42 085 | 82 500 | | | | | | | |
Value Shares Allotted | 10 000 | 10 000 | | | | | | | |