Profit & Loss |
Date of Accounts |
2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 | 2023-07-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 676 712 | 104 983 | 1 363 081 | 1 061 137 | 191 430 |
Current Assets | 10 188 953 | 8 776 675 | 10 639 095 | 12 316 211 | 13 090 873 |
Debtors | 7 902 667 | 6 989 170 | 7 666 123 | 8 550 844 | 9 635 282 |
Net Assets Liabilities | 6 673 969 | 7 125 996 | 7 446 240 | 7 733 718 | 8 217 727 |
Other Debtors | | 34 048 | | | |
Property Plant Equipment | 246 003 | 318 036 | 540 355 | 339 079 | 252 516 |
Total Inventories | 1 609 574 | 1 682 522 | 1 609 891 | 2 704 230 | |
|
Other Financial Data |
Audit Fees Expenses | 9 000 | 9 270 | 9 550 | 10 550 | 11 605 |
Accrued Liabilities Deferred Income | 661 110 | 684 228 | 819 005 | 728 723 | 749 424 |
Accumulated Depreciation Impairment Property Plant Equipment | 270 424 | 329 585 | 445 630 | 519 931 | 606 494 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 131 194 | 338 364 | 325 | |
Administrative Expenses | 2 930 040 | 2 876 676 | 2 394 171 | 2 665 802 | 2 733 642 |
Amounts Owed By Group Undertakings | 5 362 436 | 5 981 570 | 6 281 570 | 69 979 | 148 378 |
Average Number Employees During Period | 37 | 37 | 34 | 33 | 32 |
Bank Borrowings | | | 900 000 | 810 000 | 630 000 |
Bank Borrowings Overdrafts | | | 900 000 | 810 000 | 630 000 |
Cash Cash Equivalents Cash Flow Value | 676 712 | 104 983 | 1 363 081 | 1 061 137 | 191 430 |
Corporation Tax Payable | 94 738 | 95 832 | 52 297 | 67 044 | 149 319 |
Cost Sales | 9 933 412 | 7 756 681 | 6 889 317 | 9 209 158 | 9 744 563 |
Creditors | | 1 936 021 | 900 000 | 810 000 | 630 000 |
Current Tax For Period | 156 870 | 95 832 | 52 297 | 67 044 | 149 319 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 20 135 | -9 464 | -3 042 |
Depreciation Expense Property Plant Equipment | 80 004 | 59 161 | 116 045 | 109 157 | |
Depreciation Impairment Expense Property Plant Equipment | 80 004 | 59 161 | 116 045 | 109 157 | 86 563 |
Finished Goods Goods For Resale | 1 609 574 | 1 682 522 | 1 609 891 | 2 704 230 | 3 264 161 |
Fixed Assets | 246 004 | 318 037 | 540 356 | 339 080 | 252 517 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -900 000 | 90 000 | 180 000 |
Further Item Interest Expense Component Total Interest Expense | | 34 281 | 19 774 | 16 015 | 24 154 |
Further Item Tax Increase Decrease Component Adjusting Items | -8 501 | -30 921 | 20 135 | 9 464 | -636 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 538 029 | 173 406 | 125 589 | 100 204 | 266 329 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 1 204 | -3 361 | -20 928 | -9 094 | -12 562 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -627 097 | 1 813 047 | -887 895 | -1 273 079 | -304 857 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 530 628 | -913 497 | 676 953 | 884 721 | 1 084 438 |
Gain Loss In Cash Flows From Change In Inventories | -454 172 | 72 948 | -72 631 | 1 094 339 | 559 931 |
Gain Loss On Disposals Property Plant Equipment | 41 579 | | | 35 121 | |
Gross Profit Loss | 3 865 922 | 3 368 755 | 2 739 500 | 3 026 866 | |
Income Taxes Paid Refund Classified As Operating Activities | -251 306 | -92 927 | -82 467 | -52 297 | -67 044 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -269 215 | 571 729 | -1 258 098 | 301 944 | 869 707 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -1 812 | -13 365 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 59 161 | 116 045 | 109 157 | 86 563 |
Interest Income On Bank Deposits | 983 | 910 | 5 | 9 | 380 |
Interest Payable Similar Charges Finance Costs | 52 664 | 34 281 | 19 774 | 16 015 | 24 154 |
Interest Received Classified As Investing Activities | -3 420 | -910 | -5 | -9 | -380 |
Investments Fixed Assets | 1 | 1 | 1 | 1 | 1 |
Investments In Subsidiaries | 1 | 1 | 1 | 1 | 1 |
Net Cash Flows From Used In Financing Activities | | | -900 000 | 90 000 | 180 000 |
Net Cash Flows From Used In Investing Activities | -48 237 | 130 284 | 338 359 | -127 249 | -380 |
Net Cash Flows From Used In Operating Activities | -220 978 | 441 445 | -696 457 | 339 193 | 690 087 |
Net Cash Generated From Operations | -524 948 | 314 237 | -798 698 | | |
Net Current Assets Liabilities | 6 440 979 | 6 840 654 | 7 858 714 | 8 248 004 | 8 635 534 |
Net Finance Income Costs | 3 420 | 910 | 5 | 9 | 380 |
Net Interest Paid Received Classified As Operating Activities | -52 664 | -34 281 | -19 774 | -16 015 | -24 154 |
Operating Profit Loss | 935 882 | 599 100 | 399 080 | 361 064 | |
Other Creditors | 20 000 | 146 138 | 83 127 | 791 732 | 792 403 |
Other Deferred Tax Expense Credit | -8 501 | 19 681 | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 34 856 | |
Other Disposals Property Plant Equipment | | | | 127 300 | |
Other Interest Income | 2 437 | | | | |
Other Interest Receivable Similar Income Finance Income | 3 420 | 910 | 5 | 9 | 380 |
Other Operating Income Format1 | | 107 021 | 53 751 | | 35 650 |
Other Taxation Social Security Payable | 648 758 | 361 952 | 232 936 | 115 829 | 101 622 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 53 323 | 64 550 | 58 085 | 53 248 | 50 110 |
Percentage Class Share Held In Subsidiary | | | | 100 | |
Prepayments Accrued Income | 80 650 | 89 199 | 92 680 | 81 130 | 70 767 |
Proceeds From Sales Property Plant Equipment | -124 458 | | | -127 565 | |
Profit Loss | 738 269 | 452 027 | 320 244 | 287 478 | 484 009 |
Profit Loss On Ordinary Activities Before Tax | 886 638 | 565 729 | 379 311 | 345 058 | 630 286 |
Property Plant Equipment Gross Cost | 516 427 | 647 621 | 985 985 | 859 010 | |
Provisions For Liabilities Balance Sheet Subtotal | 13 014 | 32 695 | | | |
Purchase Property Plant Equipment | -79 641 | -131 194 | -338 364 | -325 | |
Social Security Costs | 198 705 | 198 002 | 172 893 | 173 268 | |
Staff Costs Employee Benefits Expense | 1 809 908 | 1 819 415 | 1 525 015 | 1 494 055 | 1 556 087 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 13 014 | 32 695 | 52 830 | 43 366 | 40 324 |
Tax Expense Credit Applicable Tax Rate | 168 461 | 107 489 | 72 069 | 65 561 | 132 360 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | -10 739 | -2 686 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 10 855 | 19 265 | 9 047 | 3 389 | 21 438 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 148 369 | 113 702 | 59 067 | 57 580 | 146 277 |
Total Assets Less Current Liabilities | 6 686 983 | 7 158 691 | 8 399 070 | 8 587 084 | 8 888 051 |
Total Borrowings | | | 900 000 | 810 000 | 630 000 |
Total Current Tax Expense Credit | 156 870 | 94 021 | 38 932 | 67 044 | |
Total Deferred Tax Expense Credit | | 19 681 | 20 135 | | |
Total Operating Lease Payments | 207 108 | 220 262 | 185 984 | 176 782 | |
Trade Creditors Trade Payables | 2 323 368 | 647 871 | 1 593 016 | 2 364 879 | 2 662 571 |
Trade Debtors Trade Receivables | 2 459 581 | 884 353 | 1 291 873 | 1 518 165 | 2 384 567 |
Turnover Revenue | 13 799 334 | 11 125 436 | 9 628 817 | 12 236 024 | |
Wages Salaries | 1 557 880 | 1 556 863 | 1 294 037 | 1 267 539 | 1 331 154 |
Company Contributions To Defined Benefit Plans Directors | 15 000 | 15 000 | | | |
Director Remuneration | | 299 741 | | | |
Director Remuneration Benefits Including Payments To Third Parties | 314 296 | 314 741 | | | |