Profit & Loss |
Date of Accounts |
2018-07-31 | 2019-07-31 | 2020-07-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 1 486 749 | 1 | 1 |
Current Assets | | 1 | 400 001 |
Debtors | | 3 746 603 | 400 000 |
Net Assets Liabilities | | 3 007 916 | 3 202 799 |
Other Debtors | | 1 657 537 | 1 331 590 |
|
Other Financial Data |
Other Non-audit Services Fees | | 15 050 | 13 550 |
Accumulated Amortisation Impairment Intangible Assets | | 297 902 | 576 993 |
Accumulated Depreciation Impairment Property Plant Equipment | | 102 465 | 86 998 |
Acquisition Non-controlling Interests Decrease Increase In Equity | | | -185 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 8 185 |
Administration Support Average Number Employees | | 19 | 26 |
Administrative Expenses | | 3 175 974 | 3 533 892 |
Amortisation Expense Intangible Assets | | 218 159 | 279 091 |
Amounts Owed By Related Parties | | | 400 000 |
Applicable Tax Rate | | 19 | 19 |
Average Number Employees During Period | | 526 | 568 |
Bank Borrowings | | 124 403 | 252 198 |
Cost Sales | | 11 094 459 | 12 147 221 |
Creditors | | 873 351 | 2 783 118 |
Current Tax For Period | | 97 821 | 228 405 |
Deferred Income | | 482 714 | 472 368 |
Deferred Tax Asset Debtors | | | 15 753 |
Deferred Tax Assets | | | 15 753 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -8 166 | -21 944 |
Deferred Tax Liabilities | | 6 191 | |
Depreciation Amortisation Expense | | 347 053 | 436 159 |
Depreciation Expense Property Plant Equipment | | 128 894 | 157 068 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | -51 231 |
Disposals Property Plant Equipment | | | -64 241 |
Dividends Paid | | -231 000 | -306 000 |
Dividends Paid Classified As Financing Activities | | -231 000 | -306 000 |
Finance Lease Liabilities Present Value Total | | 63 948 | 49 546 |
Financial Liabilities | | 685 000 | 200 000 |
Fixed Assets | | 2 860 156 | 2 487 658 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -133 656 | 980 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 1 035 060 | 1 035 060 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 76 092 | -65 037 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 253 707 | -305 749 |
Gain Loss On Disposals Property Plant Equipment | | -1 291 | 405 |
Gross Profit Loss | | 3 961 773 | 5 043 649 |
Income Taxes Paid Refund Classified As Operating Activities | | 201 851 | 945 797 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -499 395 | 395 622 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -30 959 | -15 965 |
Increase From Amortisation Charge For Year Intangible Assets | | | 279 091 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 35 764 |
Increase In Non-controlling Interest In Subsidiaries That Does Not Result In Loss Control Increase In Total Equity | | 52 714 | 128 729 |
Intangible Assets | | 2 293 009 | 2 013 918 |
Intangible Assets Gross Cost | | 2 590 911 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 54 821 | 119 011 |
Interest Paid Classified As Financing Activities | | -54 821 | -119 011 |
Interest Paid Classified As Operating Activities | | 54 821 | 119 011 |
Interest Payable Similar Charges Finance Costs | | 54 821 | 119 011 |
Interest Received Classified As Investing Activities | | 52 240 | |
Interest Received Classified As Operating Activities | | 52 240 | |
Investments Fixed Assets | | 5 823 416 | 6 008 416 |
Investments In Subsidiaries | | 5 823 416 | 6 008 416 |
Issue Equity Instruments | | | 185 000 |
Net Cash Flows From Used In Financing Activities | | -162 974 | 173 009 |
Net Cash Flows From Used In Investing Activities | | -671 600 | -578 256 |
Net Cash Flows From Used In Operating Activities | | 335 179 | 800 869 |
Net Cash Generated From Operations | | 537 030 | 1 746 666 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 714 645 | 1 505 954 |
Net Current Assets Liabilities | | -452 499 | -22 499 |
Number Shares Issued Fully Paid | | 1 075 | 1 267 |
Other Creditors | | 171 176 | 42 102 |
Other Interest Receivable Similar Income Finance Income | | 52 240 | |
Other Operating Income Format1 | | 6 023 | 2 089 |
Other Payables Accrued Expenses | | 590 300 | 733 839 |
Other Remaining Borrowings | | 30 450 | 167 750 |
Ownership Interest In Subsidiary Percent | | 100 | 100 |
Par Value Share | | | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -45 997 | -16 892 |
Pension Costs Defined Contribution Plan | | 125 754 | 193 657 |
Prepayments | | 179 656 | 182 493 |
Proceeds From Sales Intangible Assets | | 19 467 | 610 |
Production Average Number Employees | | 507 | 542 |
Profit Loss | | 294 905 | 315 883 |
Profit Loss Attributable To Non-controlling Interests | | 60 201 | 15 814 |
Profit Loss Attributable To Owners Parent | | 244 823 | 744 879 |
Profit Loss On Ordinary Activities Before Tax | | 363 720 | 951 189 |
Property Plant Equipment Gross Cost | | 220 029 | 163 973 |
Provisions For Liabilities Balance Sheet Subtotal | | 6 191 | |
Purchase Intangible Assets | | -486 750 | -515 000 |
Purchase Property Plant Equipment | | -256 557 | -63 866 |
Social Security Costs | | 743 664 | 910 202 |
Staff Costs Employee Benefits Expense | | 10 236 096 | 12 361 875 |
Taxation Social Security Payable | | 200 395 | 244 636 |
Tax Expense Credit Applicable Tax Rate | | 69 107 | 180 726 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -92 045 | 24 255 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 112 593 | 1 480 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 58 696 | 190 496 |
Total Assets Less Current Liabilities | | 5 370 917 | 5 985 917 |
Total Borrowings | | 188 351 | 301 744 |
Total Operating Lease Payments | | 2 281 | 1 698 |
Trade Creditors Trade Payables | | 468 194 | 370 733 |
Trade Debtors Trade Receivables | | 1 909 410 | 1 926 772 |
Unpaid Contributions To Pension Schemes | | 35 332 | 40 363 |
Wages Salaries | | 9 366 678 | 11 258 016 |
Company Contributions To Money Purchase Plans Directors | | 1 312 | 1 315 |
Director Remuneration | | 140 031 | 161 987 |
Number Directors Accruing Benefits Under Defined Benefit Scheme | | 2 | 2 |