Profit & Loss |
Date of Accounts |
2016-01-31 | 2017-01-31 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 831 164 | 11 218 | 58 215 | 63 094 | 34 199 | 457 686 | 216 779 | 868 129 |
Current Assets | 2 738 747 | 2 970 823 | 2 406 269 | 3 306 979 | 3 137 695 | 2 948 165 | 3 450 677 | 5 035 551 |
Debtors | 1 907 583 | 2 959 605 | 2 348 054 | 3 243 885 | 3 103 496 | 2 490 479 | 3 233 898 | 4 167 422 |
Net Assets Liabilities | | | 658 827 | 665 323 | 684 077 | 969 472 | 1 515 114 | 2 629 605 |
Other Debtors | 291 716 | 1 258 894 | 842 744 | 1 149 102 | 613 411 | 531 685 | 562 764 | 667 842 |
Property Plant Equipment | 3 108 | 1 195 | 1 736 | 37 741 | 44 672 | 55 374 | 90 604 | 63 326 |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 15 200 | 16 150 |
Fees For Non-audit Services | | | | | | | 27 849 | 19 655 |
Director Remuneration | | | | | | | 342 328 | 547 995 |
Accumulated Depreciation Impairment Property Plant Equipment | 90 480 | 92 393 | 94 077 | 99 672 | 110 380 | 115 670 | 137 870 | 165 148 |
Average Number Employees During Period | | 38 | 53 | 52 | 50 | 55 | 57 | 64 |
Creditors | 2 560 524 | 2 584 508 | 2 043 297 | 4 752 | 2 800 240 | 16 836 | 37 625 | 18 488 |
Finance Lease Liabilities Present Value Total | | | | 4 752 | 4 752 | 5 022 | 20 667 | 19 107 |
Fixed Assets | 297 227 | 295 314 | 295 855 | 331 860 | 354 466 | 363 600 | 431 116 | 404 834 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 26 556 | 21 001 | 19 858 | 19 858 | 11 138 | 20 888 | 11 315 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 913 | 1 684 | 5 595 | 10 708 | 13 604 | 22 200 | 27 278 |
Investment Property | 294 119 | 294 119 | 294 119 | 294 119 | 294 119 | 294 119 | 327 973 | 330 537 |
Investment Property Fair Value Model | 294 119 | 294 119 | 294 119 | 294 119 | 294 119 | 294 119 | 327 973 | 330 537 |
Net Current Assets Liabilities | 178 223 | 386 315 | 362 972 | 344 659 | 337 455 | 633 411 | 1 144 657 | 2 255 620 |
Other Creditors | 1 558 977 | 1 520 725 | 819 484 | 1 513 895 | 1 499 202 | 893 867 | 529 210 | 552 459 |
Other Taxation Social Security Payable | 92 433 | 151 662 | 129 296 | 141 531 | 161 880 | 259 288 | 285 536 | 36 473 |
Property Plant Equipment Gross Cost | 93 588 | 93 588 | 95 813 | 137 413 | 155 052 | 171 044 | 228 474 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 6 444 | 7 844 | 10 703 | 23 034 | 12 361 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 2 225 | 41 600 | 17 639 | 28 000 | 57 430 | |
Total Assets Less Current Liabilities | 475 450 | 681 629 | 658 827 | 676 519 | 691 921 | 997 011 | 1 575 773 | 2 660 454 |
Trade Creditors Trade Payables | 909 114 | 912 121 | 1 094 517 | 1 285 838 | 1 134 406 | 1 156 577 | 1 193 823 | 1 322 271 |
Trade Debtors Trade Receivables | 1 615 867 | 1 700 711 | 1 505 310 | 2 094 783 | 2 490 085 | 1 958 794 | 2 671 134 | 3 154 184 |
Accrued Liabilities | | | | | | | 246 273 | 381 838 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 1 568 | 3 136 | 4 704 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | -10 673 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | | | 33 854 | 2 564 |
Administrative Expenses | | | | | | | 1 462 951 | 2 102 550 |
Amortisation Expense Intangible Assets | | | | | | | 1 568 | 1 568 |
Applicable Tax Rate | | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 216 779 | |
Comprehensive Income Expense | | | | | | | 741 642 | 1 504 491 |
Corporation Tax Payable | | | | | | | 182 203 | 409 074 |
Corporation Tax Recoverable | | | | | | | 32 985 | 32 082 |
Cost Sales | | | | | | | 8 535 885 | 11 127 968 |
Current Tax For Period | | | | | | | 182 203 | 409 074 |
Depreciation Amortisation Expense | | | | | | | 23 768 | 28 846 |
Depreciation Expense Property Plant Equipment | | | | | | | 22 200 | 27 278 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 8 314 | | |
Disposals Property Plant Equipment | | | | | | 12 008 | | |
Distribution Costs | | | | | | | 106 440 | 140 079 |
Dividends Paid | | | | | | | 196 000 | 390 000 |
Dividends Paid Classified As Financing Activities | | | | | | | -196 000 | -390 000 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | -50 820 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 189 279 | 190 354 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -44 704 | 279 111 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -743 419 | -844 885 |
Gross Profit Loss | | | | | | | 2 581 264 | 4 345 293 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -100 516 | -182 203 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -240 907 | 651 350 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -903 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 1 568 | 1 568 | 1 568 |
Intangible Assets | | | | | 15 675 | 14 107 | 12 539 | 10 971 |
Intangible Assets Gross Cost | | | | | 15 675 | 15 675 | 15 675 | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | 6 519 | 9 418 |
Interest Paid Classified As Operating Activities | | | | | | | -195 798 | -199 772 |
Interest Payable Similar Charges Finance Costs | | | | | | | 195 798 | 199 772 |
Net Cash Flows From Used In Financing Activities | | | | | | | 220 025 | 529 847 |
Net Cash Flows From Used In Investing Activities | | | | | | | 91 284 | 2 564 |
Net Cash Flows From Used In Operating Activities | | | | | | | -70 402 | -1 183 761 |
Net Cash Generated From Operations | | | | | | | -366 716 | -1 565 736 |
Operating Profit Loss | | | | | | | 1 131 071 | 2 102 664 |
Other Deferred Tax Expense Credit | | | | | | | 12 331 | -10 673 |
Other Operating Income Format1 | | | | | | | 119 198 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -14 386 | -20 697 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 181 995 | 239 638 |
Prepayments Accrued Income | | | | | | | 181 352 | 224 675 |
Profit Loss | | | | | | | 741 642 | 1 504 491 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 935 273 | 1 902 892 |
Provisions | | | | | | | 23 034 | 12 361 |
Purchase Investment Properties | | | | | | | -33 854 | -2 564 |
Purchase Property Plant Equipment | | | | | | | -57 430 | |
Social Security Costs | | | | | | | 131 138 | 203 824 |
Staff Costs Employee Benefits Expense | | | | | | | 1 899 414 | 2 505 900 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 177 702 | 361 549 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -3 274 | -1 624 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 50 541 | 78 547 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 193 631 | 398 401 |
Total Additions Including From Business Combinations Intangible Assets | | | | | 15 675 | | | |
Total Current Tax Expense Credit | | | | | | | 181 300 | 409 074 |
Total Operating Lease Payments | | | | | | | 34 000 | 34 000 |
Turnover Revenue | | | | | | | 11 117 149 | 15 473 261 |
Wages Salaries | | | | | | | 1 586 281 | 2 062 438 |