Profit & Loss |
Date of Accounts |
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 | 420 903 | 621 809 | 1 190 407 | 1 317 945 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 19 798 | 35 094 | 112 645 | 116 496 | | | | | | | |
Cash Bank On Hand | | | | 116 496 | 438 134 | 619 412 | 231 058 | 1 891 302 | 2 032 687 | 1 310 814 | 2 275 187 |
Current Assets | 782 340 | 1 268 857 | 2 045 008 | 2 435 600 | 2 462 316 | 2 944 626 | 3 731 257 | 4 378 149 | 5 431 070 | 7 790 821 | 8 311 673 |
Debtors | 762 542 | 1 233 763 | 1 932 363 | 2 319 104 | 2 024 182 | 2 325 214 | 3 500 199 | 2 486 847 | 3 398 483 | 6 480 007 | 6 036 486 |
Intangible Fixed Assets | 9 900 | 8 800 | 7 700 | 6 600 | | | | | | | |
Net Assets Liabilities | | | | 1 317 945 | 1 530 498 | 1 759 696 | 2 368 516 | 3 122 665 | 3 839 482 | 5 343 344 | 5 675 825 |
Net Assets Liabilities Including Pension Asset Liability | 420 903 | 621 809 | 1 190 407 | 1 317 945 | | | | | | | |
Other Debtors | | | | 6 055 | 6 055 | 6 055 | 180 297 | 327 784 | 284 739 | 396 339 | 173 192 |
Property Plant Equipment | | | | 62 459 | 82 626 | 67 880 | 51 698 | 74 358 | 79 899 | 90 001 | |
Tangible Fixed Assets | 16 289 | 39 778 | 44 843 | 62 459 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 000 | 10 000 | 9 000 | 9 000 | | | | | | | |
Profit Loss Account Reserve | 410 903 | 611 809 | 1 180 407 | 1 307 945 | | | | | | | |
Shareholder Funds | 420 903 | 621 809 | 1 190 407 | 1 317 945 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 25 500 | 18 500 |
Amount Specific Advance Or Credit Directors | | | 18 468 | 17 885 | 17 885 | | | | 5 732 | 190 | 202 |
Amount Specific Advance Or Credit Made In Period Directors | | | | 13 410 | 698 | | | | 5 732 | 190 | 11 751 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 583 | 1 860 | | | | | 1 201 522 | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | 87 260 | 21 780 | 39 360 |
Director Remuneration | | | | | | | | | 28 560 | 36 333 | 49 500 |
Dividend Recommended By Directors | | | | | | | | | | 614 436 | 617 384 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | 3 | 3 | 3 |
Accruals Deferred Income Within One Year | | 9 125 | 24 134 | 11 809 | | | | | | | |
Accrued Expenses | | 768 | 3 766 | 2 246 | | | | | | | |
Accrued Liabilities | | | | | | | | | 57 398 | 541 206 | 440 712 |
Accumulated Amortisation Impairment Intangible Assets | | | | 4 400 | 5 500 | 6 600 | 7 700 | 8 800 | 9 900 | 11 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 74 941 | 92 123 | 114 767 | 131 999 | 151 992 | 174 645 | 121 543 | 19 168 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | 2 880 | -2 716 |
Administrative Expenses | | 1 298 964 | 1 304 507 | | | 1 836 844 | 2 222 690 | 2 163 686 | 2 032 671 | 2 991 998 | 3 867 389 |
Amortisation Expense Intangible Assets | | | | | | | | | 1 100 | 1 100 | |
Amortisation Intangible Assets Expense | | 1 100 | 1 100 | 1 100 | | | | | | | |
Amounts Owed By Directors | | | | | | | | | 5 732 | 30 131 | 49 841 |
Applicable Tax Rate | | | | | | | | | 19 | 19 | 21 |
Average Number Employees During Period | | | | 32 | 32 | 41 | 42 | 38 | 37 | 49 | 54 |
Bank Borrowings Overdrafts | | 74 902 | | | | | 199 087 | | | | |
Bank Borrowings Secured | | 74 902 | | | | | | | | | |
Bank Overdrafts Finance Charges | | 7 | | | | | | | | | |
Capital Redemption Reserve | | | 1 000 | 1 000 | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 2 032 587 | 1 310 814 | |
Cash Receipts From Government Grants | | | | | | | | | -56 742 | -12 736 | -5 892 |
Commitments Under Non-cancellable Operating Leases Total | | 21 548 | 30 000 | | | | | | | | |
Comprehensive Income Expense | | | | | | 1 014 770 | 1 320 359 | 1 442 055 | 1 348 806 | 2 118 298 | 2 055 865 |
Corporation Tax Due Within One Year | | 60 301 | 229 407 | 214 705 | | | | | | | |
Corporation Tax Payable | | | | | | | | | 160 541 | 114 370 | 266 922 |
Corporation Tax Recoverable | | | | | | | | | | 1 863 | 1 863 |
Corporation Tax Recoverable Current Asset Due After One Year | | 6 267 | 6 055 | 6 055 | | | | | | | |
Cost Sales | | 4 738 637 | 8 197 582 | | | 10 457 667 | 13 898 838 | 15 472 760 | 14 868 847 | 23 993 965 | 28 143 262 |
Creditors | | | | 1 174 499 | 1 004 717 | 1 244 479 | 1 408 950 | 4 459 | 3 567 | 2 675 | 2 693 415 |
Creditors Due Within One Year | 384 424 | 687 680 | 899 028 | 1 174 499 | | | | | | | |
Current Tax For Period | | | | | | | | | 317 541 | 497 370 | 558 428 |
Debtors Due After One Year | -1 250 | -6 267 | | | | | | | | | |
Debtors Due Within One Year | | 1 227 496 | 1 926 308 | 2 313 049 | | | | | | | |
Deferred Tax Liabilities | | | | | | | | | 18 200 | 21 080 | 18 364 |
Deferred Tax Liability | | | | 602 | | | | | | | |
Depreciation Amortisation Expense | | | | | | | | | 23 753 | 24 086 | 24 374 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 22 653 | 22 985 | 24 374 |
Depreciation Tangible Fixed Assets Expense | | 14 096 | 16 650 | 23 867 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 7 946 | 8 116 | 11 613 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 10 359 | | | | | 76 087 | |
Disposals Property Plant Equipment | | | | | 13 448 | | | | | 81 199 | |
Dividend Per Share Interim | | | | | | | | | | | 25 |
Dividends Paid | | | | | | 785 572 | 711 539 | 687 906 | 631 989 | 614 436 | 617 384 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -631 989 | -614 436 | -617 384 |
Dividends Paid On Shares | | | | | | | | | 631 989 | 614 436 | 617 384 |
Dividends Paid On Shares Interim | | | | | | | | | 319 252 | 45 000 | 367 848 |
Dividends Received Classified As Investing Activities | | | | | | | | | | | -5 632 |
Fixed Assets | 26 189 | 48 578 | 52 543 | 69 059 | 88 126 | 72 280 | 54 998 | 76 558 | 80 999 | 90 101 | 77 714 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | | 94 908 | 4 500 | 5 000 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 343 | 4 120 | 1 125 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | | | | | -100 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | -56 742 | 15 005 | -5 892 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 24 000 | 28 000 | 48 000 | 48 000 | 48 000 | 54 000 | 86 664 | 250 900 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | 352 660 | 1 075 607 | 27 040 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | -891 655 | -2 945 664 | 242 346 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | -5 112 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | -5 112 | |
Government Grants Payable | | | | | | | | | 3 567 | 2 675 | 892 |
Gross Profit Loss | | 1 563 958 | 2 403 127 | | | 3 040 485 | 3 796 919 | 3 744 324 | 3 562 778 | 5 561 439 | 6 092 333 |
Hire Property Other Lease Expenditure | | 20 652 | 22 070 | | | | | | | | |
Income From Shares In Group Undertakings | | | | | | | | | | | 5 632 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -412 236 | -545 404 | -407 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 141 385 | -721 773 | 964 373 |
Increase Decrease In Depreciation Following Profit Loss On Disposal Fixed Assets | | 2 196 | | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | 719 | | | | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 1 100 | | 1 100 | 1 100 | 1 100 | 1 100 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 27 541 | | 17 232 | 19 993 | 22 653 | 22 985 | 10 822 |
Intangible Assets | | | | 6 600 | 5 500 | 4 400 | 3 300 | 2 200 | 1 100 | | |
Intangible Assets Gross Cost | | | | 11 000 | | 11 000 | 11 000 | 11 000 | 11 000 | 11 000 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 1 100 | 2 200 | 3 300 | 4 400 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 1 100 | 1 100 | 1 100 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 11 000 | 11 000 | 11 000 | | | | | | | | |
Interest Expense On Bank Overdrafts | | | | | | | | | | | 1 |
Interest Paid Classified As Operating Activities | | | | | | | | | -1 198 | -4 120 | -1 |
Interest Payable Similar Charges | | 7 | 36 | | | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | | | | 89 | 633 | 524 | 4 120 | 1 126 |
Investments Fixed Assets | | | | | | | | | 100 | 100 | |
Investments In Group Undertakings | | | | | | | | | 100 | 100 | -100 |
Loans From Directors Within One Year | | 909 | | | | | | | | | |
Net Cash Flows From Used In Financing Activities | | | | | | | | | 613 490 | 907 624 | 1 522 209 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | 6 121 | 29 174 | -65 879 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -760 996 | -215 025 | -2 420 703 |
Net Cash Generated From Operations | | | | | | | | | -1 079 522 | -760 049 | -2 822 704 |
Net Current Assets Liabilities | 397 916 | 581 177 | 1 145 980 | 1 261 101 | 1 457 599 | 1 700 147 | 2 322 307 | 3 063 075 | 3 780 150 | 5 276 998 | 5 618 258 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | -22 073 | -9 025 | -72 234 |
Number Shares Allotted | | 10 000 | | 1 000 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | | | 100 | 2 000 |
Operating Leases Expiring Between Two Five Years | | | 30 000 | 30 000 | | | | | | | |
Operating Leases Expiring Within One Year | | 21 548 | | | | | | | | | |
Operating Profit Loss | | 264 994 | 1 106 871 | | | 1 253 641 | 1 635 449 | 1 781 823 | 1 651 506 | 2 613 644 | 2 534 836 |
Other Creditors | | | | 11 809 | 61 443 | 416 663 | 381 716 | 4 459 | 3 567 | 661 783 | 652 079 |
Other Creditors Due Within One Year | | 193 046 | 84 117 | 160 244 | | | | | | | |
Other Debtors Within One Year | | 24 219 | 28 574 | 29 809 | | | | | | | |
Other Deferred Tax Expense Credit | | | | | | | | | 5 691 | 2 881 | -2 717 |
Other Interest Receivable Similar Income | | 1 683 | 776 | | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | | 1 463 | 1 985 | 2 405 | 22 073 | 9 025 | 72 234 |
Other Operating Income | | | 8 251 | | | | | | | | |
Other Operating Income Format1 | | | | | | 50 000 | 61 220 | 201 185 | 121 399 | 44 203 | 309 892 |
Other Taxation Social Security Payable | | | | 570 994 | 525 086 | 484 631 | 496 607 | 494 944 | 48 750 | 81 036 | 79 849 |
Other Taxation Social Security Within One Year | | 26 371 | 21 827 | 32 521 | | | | | | | |
Par Value Share | | 1 | | 1 | | | | | | 1 | 1 |
Payments To Redeem Own Shares | | | | | | | | | | | -1 106 000 |
Pension Costs | | 39 010 | 37 500 | | | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 127 881 | 48 588 | 70 726 |
Prepayments | | | | | | | | | | | 260 |
Prepayments Accrued Income | | | | | | | | | 51 165 | 470 208 | 560 702 |
Prepayments Accrued Income Current Asset Due Within One Year | | 43 167 | 33 311 | 95 305 | | | | | | | |
Profit Loss | | | | | | 1 014 770 | 1 320 359 | 1 442 055 | 1 348 806 | 2 118 298 | 2 055 865 |
Profit Loss For Period | | 200 906 | 838 034 | | | | | | | | |
Profit Loss On Ordinary Activities After Tax | | 200 906 | 878 034 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | 266 670 | 1 107 611 | | | 1 255 104 | 1 637 345 | 1 783 595 | 1 673 055 | 2 618 549 | 2 611 576 |
Property Plant Equipment Gross Cost | | | | 137 400 | 174 749 | 182 647 | 183 697 | 226 350 | 254 544 | 211 544 | 223 631 |
Provisions | | | | | | | | | 18 200 | 21 080 | 18 364 |
Provisions Charged Credited To Profit Loss Account During Period | | | 170 | 4 099 | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 12 215 | 15 227 | 12 731 | 8 789 | 12 509 | 18 200 | 21 080 | 18 364 |
Provisions For Liabilities Charges | 3 202 | 7 946 | 8 116 | 12 215 | | | | | | | |
Purchase Property Plant Equipment | | | | | | | | | -28 194 | -38 199 | -12 087 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | -52 740 | |
Secured Debts | 151 665 | 74 902 | | | | | | | | | |
Share Capital Allotted Called Up Paid | 10 000 | 10 000 | 1 000 | 1 000 | | | | | | | |
Social Security Costs | | | | | | | | | 127 234 | 231 099 | 265 095 |
Staff Costs Employee Benefits Expense | | | | | | | | | 1 510 498 | 2 275 254 | 2 728 662 |
Tangible Fixed Assets Additions | | 39 782 | 7 512 | 4 494 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 42 833 | 74 202 | 95 917 | 137 400 | | | | | | | |
Tangible Fixed Assets Depreciation | 26 544 | 34 424 | 51 074 | 74 941 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 14 096 | 2 594 | 4 078 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 6 216 | | | | | | | | | |
Tangible Fixed Assets Disposals | | 8 413 | | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 317 880 | 497 524 | 548 431 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | 3 638 | -1 216 | -277 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 1 714 | 3 943 | 7 557 |
Tax On Profit Or Loss On Ordinary Activities | | 65 764 | 229 577 | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 240 334 | 316 986 | 341 540 | 324 249 | 500 251 | 555 711 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 50 797 | | 1 050 | 42 653 | 28 194 | 38 199 | 3 604 |
Total Assets Less Current Liabilities | 424 105 | 629 755 | 1 198 523 | 1 330 160 | 1 545 725 | 1 772 427 | 2 377 305 | 3 139 633 | 3 861 249 | 5 367 099 | 5 695 972 |
Total Dividend Payment | | | 269 436 | | | | | | | | |
Total Operating Lease Payments | | | | | | | | | 49 084 | 53 999 | 53 952 |
Total U K Foreign Current Tax After Adjustments Relief | | 61 020 | 229 407 | | | | | | | | |
Trade Creditors Trade Payables | | | | 591 696 | 418 188 | 343 185 | 331 540 | 424 587 | 494 631 | 702 525 | 846 548 |
Trade Creditors Within One Year | | 193 561 | 268 560 | 429 206 | | | | | | | |
Trade Debtors Trade Receivables | | | | 2 049 737 | 1 896 963 | 2 103 528 | 3 313 847 | 2 159 063 | 3 056 847 | 5 581 466 | 5 250 628 |
Trade Debtors Within One Year | | 1 160 110 | 1 756 265 | 2 049 737 | | | | | | | |
Turnover Gross Operating Revenue | | 6 302 595 | 10 600 709 | | | | | | | | |
Turnover Revenue | | | | | | 13 498 152 | 17 695 757 | 19 217 084 | 18 431 625 | 29 555 404 | 34 235 595 |
U K Current Corporation Tax | | 60 301 | 229 407 | | | | | | | | |
U K Deferred Tax | | 4 744 | 170 | | | | | | | | |
Value-added Tax Payable | | | | | | | | | 349 935 | 412 011 | 406 413 |
V A T Due Total Creditors | | 128 697 | 267 217 | 323 768 | | | | | | | |
Wages Salaries | | | | | | | | | 1 255 383 | 1 995 567 | 2 392 841 |
Advances Credits Directors | 22 915 | 18 515 | 18 468 | 17 885 | | | | | | | |
Advances Credits Made In Period Directors | 30 215 | | 1 323 | | | | | | | | |
Advances Credits Repaid In Period Directors | 7 300 | 4 400 | 1 370 | | | | | | | | |
Amounts Owed To Directors | | | | | | | | | 106 451 | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | 425 108 | 226 330 | 368 004 | | | | | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | 52 063 | 107 910 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | 1 017 | | |
Loans Advances Granted To Related Parties Classified As Financing Activities | | | | | | | | | -24 859 | -1 332 372 | |
Net Assets Liabilities Subsidiaries | | | | | | | | | -5 735 | -5 733 | |
Number Directors Accruing Retirement Benefits | | 3 | 3 | | | | | | | | |
Other Cash Inflow Outflow Classified As Financing Activities | | | | | | | | | | 1 688 | |
Percentage Class Share Held In Subsidiary | | | | | | | | | | 100 | |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | -7 500 | | |
Proceeds From Repayment Loans Advances To Related Parties Classified As Financing Activities | | | | | | | | | -87 921 | -1 201 522 | |
Total Current Tax Expense Credit | | | | | | | | | 318 558 | 497 370 | |