Profit & Loss |
Date of Accounts |
2020-01-31 | 2021-01-31 | 2022-01-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 1 254 914 | 1 679 592 | 1 793 434 |
Current Assets | 4 114 575 | 4 901 011 | 6 034 292 |
Debtors | 2 738 077 | 3 099 648 | 4 114 952 |
Net Assets Liabilities | 5 340 980 | 6 260 543 | 7 188 626 |
Other Debtors | 420 095 | 799 963 | 1 233 582 |
Property Plant Equipment | 5 331 185 | 5 596 947 | 5 838 355 |
Total Inventories | 121 584 | 121 771 | 125 906 |
|
Other Financial Data |
Audit Fees Expenses | 9 395 | 9 680 | 9 780 |
Accrued Income | 99 921 | 33 298 | 7 687 |
Accumulated Depreciation Impairment Property Plant Equipment | 4 282 898 | 5 478 006 | 6 368 657 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 846 120 | 1 962 102 |
Administration Support Average Number Employees | 16 | 16 | 17 |
Administrative Expenses | 1 523 349 | 1 575 417 | 1 700 150 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 119 | 119 | 129 |
Balances With Banks | 1 254 511 | 1 679 248 | 1 793 116 |
Bank Borrowings | 100 391 | 29 787 | 29 778 |
Cash Cash Equivalents | 1 254 914 | 1 679 592 | 1 793 434 |
Cash Cash Equivalents Cash Flow Value | 1 254 914 | 1 679 592 | |
Cash On Hand | 403 | 344 | 318 |
Cost Sales | 12 233 283 | 12 823 655 | 14 893 202 |
Creditors | 863 488 | 860 794 | 793 209 |
Current Tax For Period | 83 930 | 186 392 | 121 606 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 22 064 | 108 998 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 83 314 | 40 918 | 94 633 |
Deferred Tax Liabilities | -3 362 | 250 529 | 454 160 |
Depreciation Amortisation Expense | 1 261 017 | 1 479 762 | 1 644 218 |
Depreciation Expense Property Plant Equipment | 1 261 017 | 1 479 762 | 1 644 218 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -284 654 | -753 567 |
Disposals Property Plant Equipment | | -385 250 | -830 043 |
Distribution Average Number Employees | 103 | 103 | 112 |
Finance Lease Liabilities Present Value Total | 1 058 604 | 1 145 448 | 1 289 635 |
Finance Lease Payments Owing Minimum Gross | 1 715 150 | 1 976 455 | 2 082 844 |
Financial Assets | 6 250 | 6 250 | 6 250 |
Fixed Assets | 5 337 435 | 5 603 197 | 5 844 605 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 7 138 | 49 097 | 32 010 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -213 695 | 103 569 | -13 848 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -87 677 | 361 571 | 1 015 304 |
Gain Loss In Cash Flows From Change In Inventories | -21 019 | 187 | 4 135 |
Gain Loss On Disposals Property Plant Equipment | 95 750 | -596 | 46 690 |
Government Grant Income | | 132 799 | 26 100 |
Gross Profit Loss | 2 465 421 | 2 615 524 | 2 950 850 |
Income From Associates Joint Ventures Participating Interests | 25 575 | 13 992 | 13 673 |
Income Taxes Paid Refund Classified As Operating Activities | 191 145 | 83 931 | -178 034 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 352 616 | 424 678 | 113 842 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -21 405 | | |
Increase Decrease In Existing Provisions | | 62 982 | 203 631 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 479 762 | 1 644 218 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 5 884 | 3 195 | 4 011 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 15 590 | 9 026 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 49 670 | 48 994 | 45 584 |
Interest Paid Classified As Financing Activities | -71 144 | -61 215 | -49 595 |
Interest Paid Classified As Operating Activities | 71 144 | 61 215 | 49 595 |
Interest Payable Similar Charges Finance Costs | 71 144 | 61 215 | 49 595 |
Interest Received Classified As Investing Activities | 25 575 | 13 992 | 13 673 |
Interest Received Classified As Operating Activities | 25 575 | 13 992 | 13 673 |
Minimum Operating Lease Payments Recognised As Expense | 7 171 | 11 560 | 17 954 |
Net Cash Flows From Used In Financing Activities | -1 845 591 | -1 619 712 | -1 885 858 |
Net Cash Flows From Used In Investing Activities | -72 901 | -102 870 | -59 513 |
Net Cash Flows From Used In Operating Activities | 2 271 108 | 2 147 260 | 2 059 213 |
Net Cash Generated From Operations | 2 462 253 | 2 231 191 | 1 881 179 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 2 139 862 | 2 696 518 | 2 886 770 |
Net Current Assets Liabilities | 1 054 580 | 1 768 669 | 2 591 390 |
Number Shares Issued Fully Paid | 600 000 | 600 000 | 600 000 |
Operating Profit Loss | 974 595 | 1 216 159 | 1 289 242 |
Other Creditors | 41 590 | | |
Other Employee Expense | 8 802 | 8 633 | 9 553 |
Other Interest Receivable Similar Income Finance Income | | 1 | |
Other Inventories | 121 584 | 121 771 | 125 906 |
Other Operating Income Format1 | 32 523 | 176 052 | 38 542 |
Other Payables Accrued Expenses | 589 701 | 206 384 | 277 399 |
Other Remaining Borrowings | 106 551 | 106 551 | |
Other Remaining Operating Income | 19 523 | 30 253 | 525 |
Par Value Share | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -1 592 685 | -1 367 953 | -1 659 361 |
Pension Costs Defined Contribution Plan | 138 170 | 128 503 | 146 454 |
Prepayments | 153 883 | 165 959 | 170 616 |
Proceeds From Sales Property Plant Equipment | 327 991 | 100 000 | 123 166 |
Profit Loss | 783 187 | 919 563 | 928 083 |
Profit Loss On Ordinary Activities Before Tax | 929 026 | 1 168 937 | 1 253 320 |
Property Plant Equipment Gross Cost | 9 614 083 | 11 074 953 | 12 207 012 |
Provisions | 187 547 | 250 529 | 454 160 |
Provisions For Liabilities Balance Sheet Subtotal | 187 547 | 250 529 | 454 160 |
Purchase Property Plant Equipment | -426 467 | -216 862 | -196 352 |
Rental Income From Sub-leases | 13 000 | 13 000 | 11 917 |
Revenue From Rendering Services | 14 698 704 | 15 439 179 | 17 844 052 |
Social Security Costs | 376 803 | 391 070 | 480 102 |
Staff Costs Employee Benefits Expense | 4 296 022 | 4 427 693 | 5 306 801 |
Taxation Social Security Payable | 310 767 | 510 025 | 354 553 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | -4 859 | -2 658 | -2 598 |
Tax Decrease Increase From Effect Tax Incentives | | | -25 719 |
Tax Expense Credit Applicable Tax Rate | 176 515 | 222 098 | 238 131 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 5 390 | 7 870 | 6 425 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | -9 802 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 145 839 | 249 374 | 325 237 |
Total Assets Less Current Liabilities | 6 392 015 | 7 371 866 | 8 435 995 |
Total Borrowings | 863 488 | 860 794 | 793 209 |
Total Deferred Tax Expense Credit | 83 314 | 62 982 | 203 631 |
Total Operating Lease Payments | 7 161 | 11 560 | 17 954 |
Trade Creditors Trade Payables | 765 346 | 889 031 | 984 596 |
Trade Debtors Trade Receivables | 2 064 178 | 2 100 428 | 2 703 067 |
Turnover Revenue | 14 698 704 | 15 439 179 | 17 844 052 |
Unpaid Contributions To Pension Schemes | 19 775 | 18 170 | 20 910 |
Wages Salaries | 3 772 247 | 3 899 487 | 4 670 692 |
Company Contributions To Money Purchase Plans Directors | 55 515 | 38 577 | 40 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 |