Profit & Loss |
Date of Accounts |
2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 960 405 | 970 226 | 239 540 | 1 296 239 |
Current Assets | 11 707 656 | 11 226 796 | 6 375 758 | 8 318 838 |
Debtors | 6 607 599 | 7 268 573 | 4 634 727 | 5 502 227 |
Net Assets Liabilities | 1 859 268 | 2 278 008 | 546 618 | 1 076 980 |
Other Debtors | 349 561 | 190 264 | 219 414 | 286 227 |
Property Plant Equipment | 208 777 | 167 093 | 147 793 | 115 430 |
Total Inventories | 4 139 652 | 2 987 997 | 1 501 491 | 1 520 372 |
|
Other Financial Data |
Audit Fees Expenses | 23 750 | 24 250 | 24 750 | 23 750 |
Accrued Liabilities Deferred Income | 918 288 | 897 732 | 657 952 | 872 134 |
Accumulated Amortisation Impairment Intangible Assets | 15 535 | 23 516 | 33 519 | 45 183 |
Accumulated Depreciation Impairment Property Plant Equipment | 598 975 | 433 038 | 521 595 | 487 841 |
Additions Other Than Through Business Combinations Intangible Assets | | 22 360 | 17 278 | 8 816 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 51 857 | 69 257 | 42 177 |
Administrative Expenses | 3 390 830 | 3 964 676 | 3 444 366 | 3 001 063 |
Amortisation Expense Intangible Assets | 6 313 | 7 981 | 10 003 | 11 664 |
Amortisation Impairment Expense Intangible Assets | 6 313 | 7 981 | 10 003 | 11 664 |
Amounts Owed By Group Undertakings | 795 562 | 798 663 | 798 691 | 798 606 |
Amounts Owed To Group Undertakings | | | 1 290 | 3 297 |
Average Number Employees During Period | 36 | 40 | 34 | 32 |
Bank Borrowings Overdrafts | | | | 44 483 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 74 903 | 42 792 | 42 325 | 22 027 |
Cash Cash Equivalents Cash Flow Value | 960 405 | 970 226 | 239 540 | 1 296 239 |
Corporation Tax Recoverable | | 89 160 | 79 144 | 73 211 |
Cost Sales | 22 608 211 | 26 225 817 | 17 035 901 | 19 036 163 |
Creditors | 276 873 | 234 709 | 1 105 861 | 1 062 332 |
Current Tax For Period | | | -40 000 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -30 910 | | | |
Depreciation Amortisation Impairment Expense | | 50 324 | 56 960 | 43 633 |
Depreciation Expense Property Plant Equipment | | 43 217 | 31 597 | 30 907 |
Depreciation Impairment Expense Property Plant Equipment | 102 540 | 93 541 | 88 557 | 74 540 |
Derivative Liabilities | 550 667 | 12 785 | 59 692 | 92 977 |
Distribution Costs | 1 672 150 | 2 219 516 | 1 707 730 | 2 152 169 |
Finance Lease Liabilities Present Value Total | 100 627 | 73 988 | 90 441 | 61 795 |
Finance Lease Payments Owing Minimum Gross | 110 421 | 82 990 | 103 643 | 68 357 |
Finished Goods Goods For Resale | 4 139 652 | 2 987 997 | 1 501 491 | 1 520 372 |
Fixed Assets | 265 584 | 238 279 | 226 254 | 191 043 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -843 049 | 1 324 263 | 1 823 109 | |
Further Item Tax Increase Decrease Component Adjusting Items | 142 750 | 15 908 | 12 414 | -103 189 |
Future Finance Charges On Finance Leases | 9 794 | 9 002 | 13 202 | 6 562 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 434 091 | 387 296 | 292 082 | 216 050 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -733 350 | 537 883 | -46 907 | -33 285 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 679 757 | -800 027 | 1 547 989 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 322 709 | 611 811 | -2 623 830 | 873 433 |
Gain Loss In Cash Flows From Change In Inventories | 866 806 | -1 151 655 | -1 486 506 | 18 881 |
Gain Loss On Financial Instruments Not Fair Value Through Profit Or Loss From Foreign Exchange Differences | | 70 204 | 108 943 | 80 720 |
Government Grant Income | | | | 86 184 |
Gross Profit Loss | 5 263 572 | 6 158 057 | 3 571 916 | 5 517 480 |
Income Taxes Paid Refund Classified As Operating Activities | 60 605 | | 55 947 | 5 933 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -15 506 | -89 500 | -5 931 | |
Increase From Amortisation Charge For Year Intangible Assets | | 7 981 | 10 003 | 11 664 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 93 541 | 88 557 | 74 540 |
Intangible Assets | 56 796 | 71 175 | 78 450 | 75 602 |
Intangible Assets Gross Cost | 72 331 | 94 691 | 111 969 | 120 785 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 148 932 | 182 963 | 138 802 | 80 096 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 9 794 | 9 002 | 10 378 | 6 506 |
Interest Payable Similar Charges Finance Costs | 158 726 | 191 965 | 149 180 | 130 289 |
Investments | 11 | 11 | 10 | 10 |
Investments Fixed Assets | 11 | 11 | 11 | 11 |
Investments In Subsidiaries | 1 | 1 | 1 | 1 |
Net Cash Flows From Used In Investing Activities | 35 974 | 74 217 | 86 535 | 50 993 |
Net Cash Flows From Used In Operating Activities | 1 499 222 | -1 424 715 | -986 440 | -483 984 |
Net Cash Generated From Operations | 1 559 827 | -1 424 715 | -1 079 673 | -608 340 |
Net Current Assets Liabilities | 1 870 557 | 2 274 438 | 1 426 225 | 1 948 269 |
Net Interest Paid Received Classified As Operating Activities | | | -149 180 | -130 289 |
Operating Profit Loss | 200 592 | -16 678 | -1 581 234 | 693 936 |
Other Creditors | 373 914 | 572 287 | 34 350 | 304 344 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 259 478 | | 108 294 |
Other Disposals Property Plant Equipment | | 259 478 | | 108 294 |
Other Interest Expense | | | | 43 687 |
Other Operating Income Format1 | | 9 457 | -1 054 | 329 688 |
Other Remaining Borrowings | 857 185 | 871 179 | 1 047 244 | 1 010 360 |
Other Taxation Social Security Payable | 532 985 | 680 050 | 324 803 | 514 188 |
Payments Finance Lease Liabilities Classified As Financing Activities | -49 775 | -35 641 | 16 453 | -28 646 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 28 012 | 36 844 | 45 399 | 59 998 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 |
Prepayments Accrued Income | 241 685 | 491 045 | 679 059 | 794 872 |
Profit Loss | -645 068 | 418 740 | -1 731 390 | 530 362 |
Profit Loss On Ordinary Activities Before Tax | -691 484 | 329 240 | -1 777 321 | 530 362 |
Property Plant Equipment Gross Cost | 807 752 | 600 131 | 669 388 | 603 271 |
Purchase Intangible Assets | -14 724 | -22 360 | -17 278 | -8 816 |
Purchase Property Plant Equipment | -21 250 | -51 857 | -69 257 | -42 177 |
Research Development Expense Recognised In Profit Or Loss | 101 751 | 190 468 | 196 012 | 189 651 |
Social Security Costs | 249 673 | 204 483 | 110 555 | 87 389 |
Staff Costs Employee Benefits Expense | 1 876 238 | 2 098 874 | 1 915 670 | 1 740 551 |
Tax Expense Credit Applicable Tax Rate | -131 382 | 62 556 | -337 691 | 100 769 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 460 | 1 040 | 1 112 | 805 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 117 | 3 441 | 1 790 | 1 567 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -46 416 | -89 500 | -45 931 | |
Total Assets Less Current Liabilities | 2 136 141 | 2 512 717 | 1 652 479 | 2 139 312 |
Total Borrowings | 6 680 177 | 5 552 871 | 3 905 827 | 4 531 297 |
Total Current Tax Expense Credit | | -89 500 | -45 931 | |
Total Operating Lease Payments | 100 953 | 75 406 | 72 674 | 112 986 |
Trade Creditors Trade Payables | 957 314 | 1 397 354 | 981 039 | 1 052 869 |
Trade Debtors Trade Receivables | 5 220 791 | 5 699 441 | 2 858 419 | 3 549 311 |
Turnover Revenue | 27 871 783 | 32 383 874 | 20 607 817 | 24 553 643 |
Wages Salaries | 1 598 553 | 1 857 547 | 1 759 716 | 1 593 164 |
Company Contributions To Defined Benefit Plans Directors | 3 615 | 4 440 | 7 269 | 12 690 |
Director Remuneration | | 458 684 | 344 770 | 247 930 |
Director Remuneration Benefits Including Payments To Third Parties | 402 123 | 463 124 | 352 039 | 260 620 |