Profit & Loss |
Date of Accounts |
2016-01-31 | 2017-01-31 | 2018-01-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 86 782 | 94 310 | 85 413 |
Current Assets | 879 087 | 483 488 | 433 278 |
Debtors | 658 577 | 212 552 | 196 421 |
Net Assets Liabilities | 1 611 943 | 1 671 589 | 1 658 874 |
Other Debtors | 75 584 | 38 597 | 18 762 |
Property Plant Equipment | 8 796 169 | 8 779 453 | 8 567 385 |
Total Inventories | 133 728 | 176 626 | 151 444 |
|
Other Financial Data |
Audit Fees Expenses | 8 000 | 8 000 | 11 000 |
Director Remuneration | 111 510 | 58 553 | 58 553 |
Dividend Recommended By Directors | | 45 000 | |
Accrued Liabilities Not Expressed Within Creditors Subtotal | 240 000 | 180 000 | 120 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 11 921 097 | 12 485 616 | 13 082 095 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -6 059 | 12 111 |
Administrative Expenses | 3 347 792 | 3 309 293 | 3 660 109 |
Amounts Owed By Group Undertakings Participating Interests | 382 554 | | |
Applicable Tax Rate | 20 | 20 | 19 |
Average Number Employees During Period | 287 | 283 | 283 |
Bank Borrowings | 4 626 420 | 4 207 944 | 3 858 798 |
Bank Borrowings Overdrafts | 4 220 440 | 3 862 603 | 3 522 854 |
Bank Overdrafts | 1 079 906 | 929 826 | 1 170 475 |
Capital Commitments | 7 400 | 12 335 | 13 000 |
Cash Cash Equivalents Cash Flow Value | -993 124 | -835 516 | -1 085 062 |
Comprehensive Income Expense | -548 959 | 104 646 | -12 715 |
Corporation Tax Payable | 19 999 | 25 169 | 11 299 |
Cost Sales | 4 352 965 | 4 342 102 | 4 531 275 |
Creditors | 4 835 265 | 4 698 257 | 4 398 672 |
Current Tax For Period | 19 999 | 25 169 | 11 299 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 46 | | |
Depreciation Amortisation Expense | 663 729 | 682 034 | 631 479 |
Depreciation Expense Property Plant Equipment | 567 611 | 606 893 | 556 085 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 117 515 | 35 000 |
Disposals Property Plant Equipment | | 141 710 | 35 000 |
Dividend Per Share Interim | | 45 000 | |
Dividends Paid | | 45 000 | |
Dividends Paid Classified As Financing Activities | | -45 000 | |
Dividends Paid On Shares Interim | | 45 000 | |
Finance Lease Liabilities Present Value Total | 180 000 | 272 000 | 177 167 |
Finance Lease Payments Owing Minimum Gross | 287 309 | 476 555 | 328 200 |
Fixed Assets | 8 828 636 | 8 811 920 | 8 599 852 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | 48 677 | | 78 261 |
Further Item Interest Expense Component Total Interest Expense | 233 421 | 218 432 | 192 123 |
Further Operating Expense Item Component Total Operating Expenses | 205 200 | 205 200 | 8 710 |
Future Finance Charges On Finance Leases | 32 309 | 16 600 | 53 033 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 216 258 | 217 096 | 227 979 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | 21 646 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 270 455 | -107 031 | 117 606 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -387 162 | 446 025 | 16 131 |
Gain Loss On Disposal Assets Income Statement Subtotal | 106 627 | 196 638 | 5 804 |
Gain Loss On Disposals Property Plant Equipment | 106 627 | 196 638 | 5 804 |
Gross Profit Loss | 3 887 275 | 3 498 435 | 3 506 292 |
Income Taxes Paid Refund Classified As Operating Activities | -46 382 | -19 999 | -25 169 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -566 403 | 157 608 | -249 546 |
Increase Decrease In Property Plant Equipment | | 190 000 | 40 778 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -37 328 | 42 898 | -25 182 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 682 034 | 631 479 |
Interest Expense On Bank Loans Similar Borrowings | 235 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 24 717 | 9 954 | 15 822 |
Interest Paid Classified As Operating Activities | -233 656 | -218 432 | -192 123 |
Interest Payable Similar Charges Finance Costs | 258 373 | 228 386 | 207 945 |
Investment Property | 32 467 | 32 467 | 32 467 |
Investment Property Fair Value Model | 32 467 | 32 467 | |
Loans From Directors | | 51 515 | 5 696 |
Loans From Group Undertakings | 434 825 | 563 654 | 698 651 |
Merchandise | 133 728 | 176 626 | 151 444 |
Net Cash Flows From Used In Financing Activities | 109 710 | 258 961 | 527 798 |
Net Cash Flows From Used In Investing Activities | 485 710 | 468 680 | 413 607 |
Net Cash Flows From Used In Operating Activities | -29 017 | -885 249 | -691 859 |
Net Cash Generated From Operations | -333 772 | -1 133 634 | -924 973 |
Net Current Assets Liabilities | -1 540 793 | -1 667 498 | -1 893 880 |
Number Shares Issued Fully Paid | | 500 000 | 500 000 |
Operating Profit Loss | 599 483 | 352 142 | 140 379 |
Other Comprehensive Income Expense Net Tax | 48 677 | | 78 261 |
Other Creditors | 46 134 | 12 174 | 35 499 |
Other Deferred Tax Expense Credit | -24 214 | -6 059 | 12 111 |
Other Operating Income Format1 | 60 000 | 163 000 | 294 196 |
Other Taxation Social Security Payable | 58 106 | 49 420 | 49 576 |
Par Value Share | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 157 083 | 153 000 | -132 833 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 31 622 | 30 032 | 33 134 |
Prepayments | 142 344 | 145 771 | 140 634 |
Proceeds From Sales Property Plant Equipment | -752 299 | -220 833 | -5 804 |
Profit Loss | -398 109 | 104 646 | -90 976 |
Profit Loss On Ordinary Activities Before Tax | -402 324 | 123 756 | -67 566 |
Property Plant Equipment Gross Cost | 20 717 266 | 21 265 069 | 21 649 480 |
Provisions | 600 635 | 594 576 | 528 426 |
Provisions For Liabilities Balance Sheet Subtotal | 600 635 | 594 576 | 528 426 |
Purchase Investment Properties | -32 467 | | |
Purchase Property Plant Equipment | -1 205 542 | -689 513 | -419 411 |
Repayments Borrowings Classified As Financing Activities | -266 793 | -418 476 | -349 146 |
Restructuring Costs | 743 434 | | |
Social Security Costs | 173 893 | 189 903 | 203 418 |
Staff Costs Employee Benefits Expense | 3 191 667 | 3 387 539 | 3 528 862 |
Tax Decrease From Utilisation Tax Losses | 4 590 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 12 000 | 12 000 | 11 400 |
Tax Expense Credit Applicable Tax Rate | -80 465 | 24 751 | -12 838 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -34 001 | 4 257 | 35 829 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 151 009 | 3 054 | -292 |
Tax Increase Decrease From Other Short-term Timing Differences | -24 214 | -6 059 | 12 111 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | 5 107 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -4 215 | 19 110 | 23 410 |
Total Additions Including From Business Combinations Property Plant Equipment | | 689 513 | 419 411 |
Total Assets Less Current Liabilities | 7 287 843 | 7 144 422 | 6 705 972 |
Total Borrowings | 5 961 326 | 5 545 770 | 5 304 440 |
Total Operating Lease Payments | 37 399 | 44 061 | 61 066 |
Trade Creditors Trade Payables | 283 401 | 312 942 | 338 321 |
Trade Debtors Trade Receivables | 56 860 | 28 184 | 35 657 |
Turnover Revenue | 8 240 240 | 7 840 537 | 8 037 567 |
Value-added Tax Payable | 205 356 | 82 389 | 115 053 |
Wages Salaries | 2 986 152 | 3 167 604 | 3 292 310 |