Profit & Loss |
Date of Accounts |
2016-01-31 | 2017-01-31 | 2018-01-31 | 2019-01-31 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 8 614 | 8 585 | 5 831 | 4 393 | 6 463 | 7 399 | 15 930 |
Current Assets | 2 335 337 | 2 799 534 | 5 598 060 | 6 057 026 | 4 036 768 | 8 023 035 | 7 146 573 |
Debtors | 2 100 472 | 2 427 343 | 4 917 230 | 5 614 793 | 3 732 815 | 7 296 760 | 6 565 319 |
Net Assets Liabilities | | 569 857 | 625 892 | 630 611 | 554 371 | 683 718 | 704 500 |
Other Debtors | 507 654 | 178 217 | 971 694 | 1 004 424 | 692 111 | 147 418 | 277 405 |
Property Plant Equipment | 133 913 | 152 485 | 393 708 | 495 242 | 568 726 | 507 816 | 644 831 |
Total Inventories | 226 251 | 363 606 | 674 999 | 437 840 | 297 490 | 718 876 | 565 324 |
|
Other Financial Data |
Audit Fees Expenses | | | 6 650 | 6 800 | 6 000 | 6 000 | 6 100 |
Director Remuneration | | | 4 950 | 5 267 | 4 080 | 8 565 | 21 062 |
Dividend Recommended By Directors | | | | 50 000 | 70 833 | 89 000 | 89 000 |
Accrued Liabilities | 45 103 | 237 826 | 275 966 | 183 195 | 131 331 | 167 258 | 321 213 |
Accumulated Depreciation Impairment Property Plant Equipment | 212 806 | 176 768 | 199 893 | 237 322 | 345 610 | 383 137 | 292 080 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | 13 365 | -1 231 | 38 838 | |
Administrative Expenses | | | 658 581 | 722 877 | 995 521 | 592 711 | 632 019 |
Amounts Owed To Directors | | | 100 000 | 100 000 | | | |
Amounts Owed To Group Undertakings | 619 600 | | 7 500 | 14 096 | 29 272 | 35 394 | 732 |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | 14 | 16 | 17 | 11 | 11 |
Bank Borrowings Overdrafts | 626 144 | 1 071 435 | 2 415 288 | 2 941 612 | 2 013 852 | 3 890 722 | 3 584 519 |
Bank Overdrafts | 626 144 | 1 071 435 | 2 415 288 | 2 941 612 | 2 013 852 | 3 890 722 | 3 584 519 |
Cash Cash Equivalents Cash Flow Value | | | -2 409 457 | -2 937 219 | -2 007 389 | -3 883 323 | -3 568 589 |
Comprehensive Income Expense | | | 106 035 | 54 719 | -5 407 | 218 347 | 109 782 |
Cost Sales | | | 34 954 652 | 47 632 510 | 53 283 282 | 73 387 272 | 95 826 382 |
Creditors | 1 970 492 | 2 382 162 | 97 888 | 88 199 | 41 771 | 12 906 | 100 434 |
Deferred Tax Asset Debtors | 115 890 | 82 998 | 58 073 | 44 708 | 45 939 | 7 101 | 19 433 |
Depreciation Amortisation Expense | | | 34 180 | 58 283 | 110 886 | 77 780 | 105 595 |
Depreciation Expense Property Plant Equipment | | | 21 907 | 24 809 | 52 027 | 46 281 | 86 689 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 57 276 | 11 054 | 20 851 | 2 600 | 42 438 | 196 652 |
Disposals Property Plant Equipment | | 62 367 | 70 806 | 27 093 | 26 000 | 90 450 | 251 040 |
Dividends Paid | | | 50 000 | 50 000 | 70 833 | 89 000 | 89 000 |
Dividends Paid Classified As Financing Activities | | | -50 000 | -50 000 | -70 833 | -89 000 | -89 000 |
Dividends Paid On Shares Interim | | | 50 000 | 50 000 | 70 833 | 89 000 | 89 000 |
Finance Lease Liabilities Present Value Total | | | 97 888 | 88 199 | 41 771 | 28 865 | 67 432 |
Further Operating Expense Item Component Total Operating Expenses | | | -15 075 | 72 047 | 390 | 275 | -1 046 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 50 000 | 67 942 | 70 659 | 89 869 | 75 250 | 26 695 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 1 112 490 | -46 223 | -942 064 | 1 514 369 | -381 785 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -2 514 812 | -710 928 | 1 883 209 | -3 558 403 | 699 393 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | -10 252 | 2 259 | -2 250 | -30 260 | -888 |
Gain Loss On Disposals Property Plant Equipment | | | -10 252 | 2 259 | -2 250 | -30 260 | -888 |
Gross Profit Loss | | | 854 000 | 900 406 | 1 083 580 | 848 443 | 814 308 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -1 346 607 | -527 762 | 929 830 | -1 875 934 | 314 734 |
Increase Decrease In Property Plant Equipment | | | 71 500 | 125 818 | 89 094 | | 138 881 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 311 393 | -237 159 | -140 350 | 421 386 | -153 552 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 21 238 | 34 179 | 58 280 | 110 888 | 79 965 | 105 595 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 2 656 | 8 531 | 9 024 | 3 142 | 3 276 |
Interest Paid Classified As Operating Activities | | | -61 803 | -100 914 | -130 351 | -93 142 | -128 752 |
Interest Payable Similar Charges Finance Costs | | | 64 459 | 109 445 | 139 375 | 96 284 | 132 028 |
Merchandise | 226 251 | 363 606 | 674 999 | 437 840 | 297 490 | 718 876 | 565 324 |
Net Cash Flows From Used In Financing Activities | | | -477 370 | -25 677 | 68 862 | -316 982 | 151 701 |
Net Cash Flows From Used In Investing Activities | | | 285 654 | 157 555 | 189 301 | 49 313 | 252 066 |
Net Cash Flows From Used In Operating Activities | | | 1 538 323 | 395 884 | -1 187 993 | 2 143 603 | -718 501 |
Net Cash Generated From Operations | | | 1 473 864 | 286 439 | -1 327 368 | 2 047 319 | -807 121 |
Net Current Assets Liabilities | 364 845 | 417 372 | 330 072 | 223 568 | 24 737 | 186 129 | 148 856 |
Number Shares Issued Fully Paid | | | | 10 000 | 10 000 | 10 000 | 10 000 |
Operating Profit Loss | | | 195 419 | 177 529 | 132 737 | 310 061 | 229 478 |
Other Creditors | 543 | 446 580 | 747 414 | 693 784 | 254 957 | 1 106 497 | 569 597 |
Other Deferred Tax Expense Credit | | | 24 925 | 13 365 | -1 231 | 38 838 | -12 332 |
Other Remaining Borrowings | | | 271 108 | 322 069 | 483 242 | 931 961 | 761 225 |
Other Taxation Social Security Payable | 4 877 | 5 206 | 10 072 | 8 922 | 8 995 | 5 956 | 5 792 |
Par Value Share | | | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | 156 262 | 24 716 | -71 008 | -68 199 | -214 546 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 3 839 | 8 640 | 14 959 | 7 073 | 6 182 |
Prepayments Accrued Income | 85 487 | 190 497 | 84 913 | 343 269 | 360 739 | 398 764 | 642 278 |
Proceeds From Borrowings Classified As Financing Activities | | | -271 108 | -50 961 | -161 173 | -448 719 | -169 905 |
Proceeds From Sales Property Plant Equipment | | | -49 500 | -8 501 | -21 150 | -17 753 | -53 500 |
Profit Loss | | | 106 035 | 54 719 | -5 407 | 218 347 | 109 782 |
Profit Loss On Ordinary Activities Before Tax | | | 130 960 | 68 084 | -6 638 | 213 777 | 97 450 |
Property Plant Equipment Gross Cost | 346 719 | 329 253 | 593 601 | 732 564 | 914 336 | 890 953 | 936 911 |
Provisions | | | -58 073 | -44 708 | -45 939 | -7 101 | -19 433 |
Purchase Property Plant Equipment | | | -335 154 | -166 056 | -207 772 | -67 066 | -296 998 |
Recoverable Value-added Tax | | 157 512 | 63 896 | 137 217 | 155 783 | 985 284 | 293 560 |
Social Security Costs | | | 31 281 | 38 538 | 46 156 | 19 286 | 18 594 |
Staff Costs Employee Benefits Expense | | | 368 647 | 455 051 | 594 056 | 287 852 | 271 413 |
Tax Decrease From Utilisation Tax Losses | | | -7 671 | -9 877 | -21 222 | 58 199 | -26 664 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 429 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -34 543 | -22 688 | -20 525 | 12 804 | -45 349 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 1 990 | 304 | 564 | 5 749 | 169 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 24 925 | 13 365 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 24 925 | 13 365 | -1 231 | -4 570 | -12 332 |
Total Additions Including From Business Combinations Property Plant Equipment | | 44 901 | 335 154 | 166 056 | 207 772 | 67 066 | 296 998 |
Total Assets Less Current Liabilities | 498 758 | 569 857 | 723 780 | 718 810 | 596 142 | 696 624 | 804 934 |
Total Borrowings | | 1 071 435 | 2 842 658 | 3 444 659 | 2 607 064 | 4 822 683 | 4 345 744 |
Total Operating Lease Payments | | | 65 526 | 72 047 | 117 656 | 82 286 | 76 664 |
Trade Creditors Trade Payables | 567 321 | 621 115 | 1 382 266 | 1 477 001 | 1 010 377 | 1 632 013 | 1 667 999 |
Trade Debtors Trade Receivables | 1 391 441 | 1 818 119 | 3 738 654 | 4 085 175 | 2 477 920 | 5 713 490 | 5 328 798 |
Turnover Revenue | | | 35 808 652 | 48 532 916 | 54 366 862 | 74 235 715 | 96 640 690 |
Wages Salaries | | | 333 527 | 407 873 | 532 941 | 261 493 | 246 637 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | -12 332 |
Amounts Owed By Group Undertakings | | | | | 323 | 323 | 3 845 |
Corporation Tax Payable | | | | | | 972 | |
Corporation Tax Recoverable | | | | | | 44 380 | |
Current Tax For Period | | | | | | -43 408 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 13 365 | -1 231 | 38 838 | |
Dividend Per Share Interim | | | | | 7 | 9 | 9 |
Fixed Assets | | | | 495 242 | 571 405 | 510 495 | 656 078 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | 43 408 |
Investments Fixed Assets | | | | | 2 679 | 2 679 | 11 247 |
Investments In Group Undertakings | | | | | 2 679 | 2 679 | 11 247 |
Other Operating Income Format1 | | | | | 44 678 | 54 329 | 47 189 |
Percentage Class Share Held In Subsidiary | | | | | 100 | 100 | 100 |
Tax Expense Credit Applicable Tax Rate | | | | 12 936 | -1 261 | 40 618 | 18 516 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | -44 380 | |