Profit & Loss |
Date of Accounts |
2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 235 873 | 166 638 | 789 179 | 1 162 779 | 835 201 |
Current Assets | 701 820 | 733 276 | 789 183 | 1 162 779 | 2 559 430 |
Debtors | 465 947 | 566 638 | 4 | | 1 724 229 |
Net Assets Liabilities | | 1 361 223 | 1 226 634 | 1 354 374 | 1 287 890 |
Other Debtors | 465 947 | 462 747 | 4 | | |
Property Plant Equipment | 4 918 354 | 5 392 784 | 6 552 575 | 5 292 919 | 5 901 373 |
Total Inventories | | | 889 495 | 809 447 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 68 | 68 | 3 499 224 | 68 | 22 741 |
Accumulated Amortisation Impairment Intangible Assets | | | 542 117 | 859 299 | |
Accumulated Depreciation Impairment Property Plant Equipment | 6 111 396 | 6 629 674 | 8 083 778 | 9 795 224 | 11 228 328 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 2 057 514 | 2 403 867 | 447 272 | 2 093 614 |
Administrative Expenses | | | 13 601 265 | 15 741 068 | |
Amortisation Expense Intangible Assets | | | 36 775 | | |
Amounts Owed By Related Parties | | | | | 1 724 229 |
Amounts Owed To Group Undertakings | 1 096 551 | | 1 089 633 | 1 368 010 | 2 063 562 |
Average Number Employees During Period | | | 2 | 2 | 2 |
Bank Borrowings Overdrafts | 80 000 | 80 000 | | | |
Cash Cash Equivalents | 235 873 | 166 638 | 789 179 | 1 162 779 | |
Corporation Tax Payable | | | 365 684 | 429 673 | |
Cost Sales | | | 41 305 825 | 56 999 995 | |
Creditors | 2 190 591 | 1 871 548 | 3 060 471 | 1 808 420 | 2 833 191 |
Current Tax For Period | | | 208 679 | 823 319 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 108 639 | -96 640 | |
Dividends Paid Classified As Financing Activities | -297 862 | -19 900 | | | |
Dividends Received Classified As Investing Activities | -800 000 | | | | |
Finance Lease Liabilities Present Value Total | 1 907 844 | 2 602 730 | 2 709 507 | 1 808 420 | 2 833 191 |
Finance Lease Payments Owing Minimum Gross | 893 456 | 1 363 174 | 1 573 216 | 3 087 037 | 4 204 646 |
Finished Goods Goods For Resale | | | 239 169 | 110 803 | |
Fixed Assets | | 5 393 190 | 6 552 981 | 5 293 325 | 5 901 779 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | 103 818 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | -201 747 | 34 983 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -15 483 | -1 576 | |
Government Grant Income | | | 133 642 | | |
Impairment Loss Intangible Assets | | | | 317 182 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 34 983 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 151 541 | 1 485 500 | 1 712 992 | 1 467 622 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | 317 182 | |
Intangible Assets | 297 862 | | 317 182 | | |
Intangible Assets Gross Cost | | | 859 299 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 112 473 | 83 981 | |
Interest Income On Bank Deposits | | | 1 519 | | |
Interest Paid Classified As Operating Activities | | | -101 551 | -84 844 | |
Interest Payable Similar Charges Finance Costs | 69 142 | 74 281 | 101 551 | 83 981 | |
Interest Received Classified As Investing Activities | | | -1 519 | | |
Investments Fixed Assets | 20 306 | 406 | 406 | 406 | 406 |
Investments In Group Undertakings Participating Interests | | | | 406 | 406 |
Investments In Subsidiaries | 20 306 | 406 | 406 | 406 | |
Net Current Assets Liabilities | -1 488 771 | -1 138 272 | -2 271 288 | -1 881 619 | -1 296 031 |
Net Finance Income Costs | 800 000 | | 1 519 | | |
Other Creditors | 200 516 | 508 306 | 397 554 | 397 703 | 397 703 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 633 263 | 32 866 | 1 546 | 34 518 |
Other Disposals Property Plant Equipment | | 1 064 806 | 46 744 | 47 982 | 52 056 |
Other Provisions Balance Sheet Subtotal | | | 865 466 | 1 020 466 | |
Other Remaining Borrowings | 80 000 | 80 000 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 269 649 | 226 907 | |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | |
Prepayments Accrued Income | | | 1 292 762 | 1 171 453 | |
Proceeds From Sales Property Plant Equipment | -229 198 | -431 543 | 241 424 | 6 064 | |
Profit Loss | 545 650 | 63 315 | -134 589 | 127 740 | 1 933 516 |
Profit Loss Subsidiaries | | | | 30 472 | |
Property Plant Equipment Gross Cost | 11 029 750 | 12 022 458 | 14 636 353 | 15 088 143 | 17 129 701 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 248 912 | 484 667 |
Purchase Property Plant Equipment | -468 435 | -2 057 514 | -2 403 867 | -447 272 | |
Raw Materials Consumables | | | 310 769 | 261 701 | |
Redeemable Preference Shares Liability | 80 000 | 80 000 | | | |
Social Security Costs | | | 1 178 659 | 1 225 680 | |
Staff Costs Employee Benefits Expense | | | 12 471 562 | 12 462 005 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 144 237 | 210 965 | 345 552 | 248 912 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -61 750 | -296 400 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 13 234 | 11 097 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -88 829 | 66 728 | 134 587 | -96 640 | |
Total Assets Less Current Liabilities | | 4 254 918 | 4 281 693 | 3 411 706 | 4 605 748 |
Total Current Tax Expense Credit | | | 208 679 | 858 302 | |
Trade Creditors Trade Payables | | | 7 453 137 | 9 980 037 | |
Trade Debtors Trade Receivables | | | 7 511 136 | 15 447 460 | |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | -256 772 | -52 500 | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | -1 470 | | |
Turnover Revenue | | | 58 044 985 | 78 267 105 | |
Voting Power In Subsidiary If Different From Ownership Interest Percent | | 100 | 100 | | |
Wages Salaries | | | 11 023 254 | 11 009 418 | |