Profit & Loss |
Date of Accounts |
2012-07-31 | 2013-07-31 | 2014-07-31 | 2015-07-31 | 2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 | 2023-07-31 |
Currency |
| | | | | | | | | | | |
Net Worth | 110 910 | 205 590 | 242 127 | 247 403 | 250 870 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 461 618 | 540 017 | 515 451 | 570 041 | 1 236 525 | 1 703 097 | 880 745 | 1 289 804 |
Current Assets | 527 321 | 781 352 | 838 181 | 1 221 970 | 1 700 723 | 1 636 648 | 2 023 930 | 1 996 896 | 2 768 425 | 4 099 663 | 3 163 664 | 2 994 991 |
Debtors | 302 964 | 581 443 | 669 483 | 1 016 958 | 1 080 605 | 1 047 131 | 1 498 979 | 1 417 355 | 1 522 400 | 2 387 066 | 2 273 419 | 1 697 583 |
Net Assets Liabilities | | | | | 250 870 | 262 903 | 458 044 | 584 723 | 875 871 | 1 006 002 | 1 253 211 | 1 328 313 |
Other Debtors | | | 43 613 | 165 399 | 132 395 | 54 265 | 191 019 | 125 929 | 6 016 | 75 367 | 354 172 | 625 |
Property Plant Equipment | | | | | 10 678 | 10 449 | 9 440 | 25 869 | 33 617 | 29 944 | 37 237 | |
Total Inventories | | | | | 158 500 | 49 500 | 9 500 | 9 500 | 9 500 | 9 500 | 9 500 | 7 604 |
Cash Bank In Hand | 29 467 | 43 409 | 10 198 | 41 512 | 461 618 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 110 910 | 205 792 | | | | | | | | | | |
Stocks Inventory | 194 890 | 156 500 | 158 500 | 158 500 | 158 500 | | | | | | | |
Tangible Fixed Assets | 13 771 | 10 075 | 7 556 | 8 262 | 10 678 | | | | | | | |
Trade Debtors | | | 625 870 | 851 559 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 006 | 10 006 | 10 006 | 10 006 | 5 006 | | | | | | | |
Profit Loss Account Reserve | 100 904 | 195 786 | 232 121 | 237 397 | 240 864 | | | | | | | |
Shareholder Funds | 110 910 | 205 590 | 242 127 | 247 403 | 250 870 | | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 52 285 | 55 139 | 60 529 | 65 617 | 72 817 | 83 137 | 98 037 | 107 318 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 4 380 | 21 518 | | | | |
Average Number Employees During Period | | | | | | 406 | 371 | 432 | 449 | 508 | 496 | 455 |
Bank Borrowings Overdrafts | | | | | 460 506 | 290 633 | 445 926 | | | | | |
Corporation Tax Payable | | | | | 168 319 | 187 930 | 236 914 | 226 971 | 294 854 | 145 363 | 79 545 | 73 324 |
Corporation Tax Recoverable | | | | | 5 750 | 8 250 | 8 250 | | | | | |
Creditors | | | | | 1 460 531 | 1 382 493 | 1 573 765 | 1 433 815 | 1 919 940 | 3 118 044 | 1 938 519 | 1 698 464 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 161 593 | 200 030 | 214 376 | 85 702 | 79 174 | 122 602 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 2 854 | 5 390 | 5 090 | 7 200 | 10 320 | 14 900 | 3 978 |
Net Current Assets Liabilities | 103 764 | 195 717 | 234 571 | 239 141 | 240 192 | 254 155 | 450 165 | 563 081 | 848 485 | 981 619 | 1 225 145 | 1 296 527 |
Number Shares Issued Fully Paid | | | | | | 5 006 | | | | | | |
Other Creditors | | | | | 202 300 | 213 014 | 239 530 | 238 029 | 259 949 | 303 050 | 282 133 | 283 110 |
Other Taxation Social Security Payable | | | | | 521 097 | 551 902 | 542 493 | 217 366 | 256 186 | 608 181 | 359 661 | 236 596 |
Par Value Share | | | 1 | 1 | 1 | 1 | | | | | | |
Property Plant Equipment Gross Cost | | | | | 62 963 | 65 589 | 69 969 | 91 486 | 106 434 | 113 081 | 135 274 | 149 548 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 1 701 | 1 561 | 4 227 | 6 231 | 5 561 | 9 171 | 10 444 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 2 625 | | | 14 948 | 6 647 | 22 193 | 11 124 |
Total Assets Less Current Liabilities | 117 535 | 205 590 | 242 127 | 247 403 | 250 870 | 264 604 | 459 605 | 588 950 | 882 102 | 1 011 563 | 1 262 382 | 1 338 757 |
Trade Creditors Trade Payables | | | | | 108 309 | 139 014 | 108 902 | 102 366 | 191 429 | 230 327 | 252 329 | 165 376 |
Trade Debtors Trade Receivables | | | | | 942 460 | 984 616 | 1 299 710 | 1 212 368 | 1 386 254 | 2 195 586 | 1 803 728 | 1 562 308 |
Director Remuneration | | | | | | | | 60 000 | 60 000 | 500 649 | 632 261 | 176 780 |
Accrued Liabilities Deferred Income | | | | | | | | 101 112 | 257 002 | 400 736 | 474 125 | 438 178 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 2 004 | -670 | 3 610 | 1 273 |
Administrative Expenses | | | 607 811 | 689 863 | 814 250 | | | 1 249 143 | 1 315 961 | 2 966 924 | 3 664 150 | 2 879 594 |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 | 19 | 21 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 570 041 | 1 236 525 | 1 703 097 | 880 745 | |
Comprehensive Income Expense | | | | | | | | 931 843 | 1 229 881 | 1 221 904 | 958 809 | 443 002 |
Cost Sales | | | 3 259 303 | 3 963 812 | 5 927 125 | | | 8 010 980 | 8 862 393 | 12 329 695 | 12 207 396 | 10 814 170 |
Current Tax For Period | | | | | | | | 226 971 | 294 854 | 290 103 | 231 605 | 124 787 |
Depreciation Amortisation Expense | | | | | | | | 5 088 | 7 199 | 10 320 | 14 900 | 9 282 |
Dividends Paid | | | | | | | | 805 164 | 938 733 | 1 091 773 | 711 600 | 367 900 |
Dividends Paid Classified As Financing Activities | | | | | | | | -805 164 | -938 733 | -1 091 773 | -711 600 | -367 900 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 20 | 22 885 | 2 722 | 118 | 25 647 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -130 008 | 418 242 | 1 347 595 | -1 113 707 | -233 834 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 72 055 | -105 045 | -864 666 | 113 647 | 575 836 |
Gross Profit Loss | | | 1 237 993 | 1 267 629 | 1 634 711 | | | 2 431 660 | 2 865 585 | 4 345 236 | 4 883 332 | 3 473 468 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -228 664 | -226 970 | -439 594 | -297 423 | -131 008 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 54 590 | 666 484 | 466 572 | -822 352 | 409 059 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | | | -1 896 |
Interest Paid Classified As Operating Activities | | | | | | | | -21 037 | -22 885 | -31 239 | -26 746 | -25 647 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 21 037 | 22 885 | 31 239 | 26 746 | 25 647 |
Merchandise | | | | | | | | 9 500 | 9 500 | 9 500 | 9 500 | 7 604 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 803 844 | 938 733 | 1 091 773 | 711 600 | 367 900 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 21 517 | 14 948 | 6 647 | 22 193 | 13 440 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -879 951 | -1 620 165 | -1 564 992 | 88 559 | -790 399 |
Net Cash Generated From Operations | | | | | | | | -1 129 652 | -1 870 020 | -2 035 825 | -235 610 | -947 054 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | | -835 |
Operating Profit Loss | | | 630 182 | 577 766 | 820 461 | | | 1 182 517 | 1 549 624 | 1 542 576 | 1 220 770 | 593 874 |
Other Deferred Tax Expense Credit | | | | | | | | 2 666 | 2 004 | -670 | 3 610 | 1 273 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | 835 |
Other Operating Income Format1 | | | | | | | | | 109 235 | 164 264 | 1 588 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 221 759 | 335 784 | 210 877 | 198 999 | 174 050 |
Prepayments | | | | | | | | 74 549 | 76 331 | 83 079 | 91 811 | 109 053 |
Prepayments Accrued Income | | | | | | | | 4 509 | 33 591 | 9 449 | 3 111 | 3 340 |
Profit Loss | | | | | | | | 931 843 | 1 229 881 | 1 221 904 | 958 809 | 443 002 |
Profit Loss On Ordinary Activities Before Tax | | | 601 274 | 549 632 | 773 989 | | | 1 161 480 | 1 526 739 | 1 511 337 | 1 194 024 | 569 062 |
Provisions | | | | | | | | 4 227 | 6 231 | 5 561 | 9 171 | 10 444 |
Purchase Property Plant Equipment | | | | | | | | -21 517 | -14 948 | -6 647 | -22 193 | -14 275 |
Social Security Costs | | | | | | | | 605 697 | 672 046 | 1 002 356 | 1 109 622 | 912 082 |
Staff Costs Employee Benefits Expense | | | | | | | | 8 407 280 | 9 209 894 | 14 142 509 | 14 668 832 | 12 374 094 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 220 681 | 290 080 | 287 154 | 226 865 | 119 531 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -3 163 | -1 506 | -670 | -2 674 | -1 391 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 9 452 | 4 215 | 2 167 | 5 619 | 7 913 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 229 637 | 296 858 | 289 433 | 235 215 | 126 060 |
Turnover Revenue | | | | | | | | 10 442 640 | 11 727 978 | 16 674 931 | 17 090 728 | 14 287 638 |
Wages Salaries | | | | | | | | 7 579 824 | 8 202 065 | 12 929 276 | 13 360 211 | 11 287 962 |
Compensation For Loss Office Directors | | | 7 925 | 7 955 | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | | 60 422 | 61 281 | | | | | | | | |
Bank Overdrafts | | | 142 960 | 241 954 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | | | -10 166 | -73 381 | | | | | | | | |
Creditors Due Within One Year | 423 557 | 585 635 | 603 610 | 977 829 | 1 460 531 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | | 2 519 | 2 754 | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | | -2 660 | | | | | | | | | |
Interest Payable Similar Charges | | | 28 908 | 28 134 | 46 489 | | | | | | | |
Number Shares Allotted | | | 10 006 | 10 006 | 5 006 | | | | | | | |
Other Creditors Due Within One Year | | | 26 309 | 103 496 | | | | | | | | |
Other Interest Receivable Similar Income | | | | | 17 | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | | | -5 648 | -45 253 | | | | | | | | |
Other Operating Leases Expiring Within One Year | | | -28 128 | -4 518 | | | | | | | | |
Other Taxation Social Security Within One Year | | | 357 845 | 516 437 | | | | | | | | |
Pensions Costs Defined Contribution Schemes | | | 5 331 | 16 342 | | | | | | | | |
Profit Loss For Period | | | 467 184 | 426 977 | 606 415 | | | | | | | |
Creditors Due After One Year | 6 625 | | | | | | | | | | | |
Fixed Assets | 13 771 | 10 075 | | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 53 528 | 53 528 | 53 528 | 56 988 | | | | | | | | |
Tangible Fixed Assets Depreciation | 39 757 | 43 453 | 45 972 | 48 726 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 3 696 | | 2 754 | | | | | | | | |
Share Capital Allotted Called Up Paid | | 10 006 | 10 006 | 10 006 | 5 006 | | | | | | | |
Share Premium Account | | | | 5 000 | 5 000 | | | | | | | |
Tangible Fixed Assets Additions | | | | 3 460 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | 134 090 | 122 655 | 167 574 | | | | | | | |
Total Dividend Payment | | | | 421 701 | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | | 134 090 | 122 655 | | | | | | | | |
Trade Creditors Within One Year | | | 76 496 | 115 942 | | | | | | | | |
Turnover Gross Operating Revenue | | | 4 497 296 | 5 231 441 | 7 561 836 | | | | | | | |
U K Current Corporation Tax On Income For Period | | | 136 750 | 122 655 | | | | | | | | |