Profit & Loss |
Date of Accounts |
2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 497 503 | 1 662 611 | 4 090 364 | 3 957 476 | 5 713 241 |
Current Assets | 8 095 188 | 9 169 885 | 11 718 940 | 13 202 206 | 17 932 133 |
Debtors | 3 370 008 | 3 832 161 | 3 509 638 | 3 053 732 | 4 604 045 |
Net Assets Liabilities | 4 055 472 | 5 573 831 | 7 484 310 | 9 657 066 | 12 318 392 |
Other Debtors | 10 398 | 949 | 5 752 | | 770 573 |
Total Inventories | 2 227 677 | 2 680 113 | 2 165 057 | 5 088 966 | 5 614 847 |
Property Plant Equipment | 6 108 355 | 6 924 394 | 9 204 147 | 9 906 759 | |
|
Other Financial Data |
Audit Fees Expenses | 13 000 | 13 000 | 14 000 | 18 500 | 22 850 |
Other Taxation Advisory Services Fees | 7 000 | 7 000 | | | 16 500 |
Taxation Compliance Services Fees | | | 750 | 1 500 | 1 500 |
Director Remuneration | 212 040 | 206 160 | 201 870 | 225 732 | 74 183 |
Accrued Liabilities Deferred Income | 247 116 | 112 754 | 85 714 | 4 444 060 | 8 861 977 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 888 514 | 3 773 726 | 4 734 353 | 5 796 830 | 7 114 509 |
Additional Provisions Increase From New Provisions Recognised | | 99 399 | 340 709 | | 553 741 |
Administrative Expenses | 1 217 356 | 1 014 598 | 763 083 | 809 845 | 798 675 |
Amounts Recoverable On Contracts | 2 597 705 | 3 031 902 | 2 839 473 | 1 386 127 | 606 489 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 47 | 51 | 55 | 52 | 57 |
Bank Borrowings | | 967 189 | 394 696 | 296 298 | 2 026 501 |
Bank Borrowings Overdrafts | | 587 665 | 2 879 629 | 583 337 | 2 026 501 |
Bank Overdrafts | | 669 307 | 176 741 | 435 018 | |
Capital Commitments | 665 373 | 1 374 391 | | | 1 305 831 |
Cash Cash Equivalents Cash Flow Value | 2 497 503 | 993 304 | 3 913 623 | 3 522 458 | |
Comprehensive Income Expense | 1 299 423 | 1 518 359 | 1 910 479 | 2 172 756 | 2 661 326 |
Cost Sales | 22 172 494 | 19 190 254 | 27 784 293 | 28 427 975 | 36 451 208 |
Creditors | 3 307 253 | 2 968 568 | 5 021 749 | 2 797 571 | 14 617 311 |
Current Asset Investments | | 995 000 | 1 953 881 | 1 102 032 | 2 000 000 |
Deferred Tax Liabilities | 347 853 | 518 453 | 754 590 | 1 112 319 | 1 832 547 |
Depreciation Amortisation Expense | 1 036 126 | 914 212 | 1 069 692 | 1 555 140 | 1 588 680 |
Depreciation Expense Property Plant Equipment | 748 460 | 914 212 | 1 069 692 | 1 555 140 | 1 588 680 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 29 000 | 109 065 | 492 663 | 271 001 |
Disposals Property Plant Equipment | | 212 400 | 331 201 | 717 326 | 2 713 670 |
Finance Lease Liabilities Present Value Total | 1 028 750 | 814 321 | 920 423 | 927 001 | 2 021 092 |
Finished Goods | 2 227 677 | 2 680 113 | 2 165 057 | 5 088 966 | 5 614 847 |
Fixed Assets | 6 108 355 | 6 924 394 | 9 204 147 | 9 908 759 | 12 824 790 |
Further Item Interest Expense Component Total Interest Expense | 7 003 | 9 387 | 12 966 | 16 803 | 21 945 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 36 000 | 36 000 | 36 000 | 36 000 | 36 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 15 876 | -48 758 | 32 336 | 11 776 | 214 510 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -1 422 919 | -643 649 | -1 289 885 | 2 471 443 | 4 372 747 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 65 363 | -462 152 | 322 523 | 455 906 | -1 550 313 |
Gain Loss On Disposal Assets Income Statement Subtotal | 21 458 | -13 000 | 22 249 | 206 794 | 62 998 |
Gain Loss On Disposals Property Plant Equipment | 21 458 | -13 000 | 22 249 | 206 794 | 62 998 |
Gross Profit Loss | 2 457 268 | 2 720 279 | 3 115 838 | 3 120 848 | 4 143 203 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 417 556 | -1 504 199 | 2 920 319 | -391 165 | 2 190 783 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -1 014 675 | 452 436 | -515 056 | 2 923 909 | 525 881 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 914 212 | 1 069 692 | 1 555 140 | 1 572 754 |
Intangible Assets | | | | 2 000 | 2 000 |
Intangible Assets Gross Cost | 1 438 326 | 1 438 326 | | 2 000 | |
Interest Expense On Bank Loans Similar Borrowings | | 21 547 | 33 164 | 19 068 | 23 701 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 28 902 | 68 713 | 58 516 | 96 127 | 108 800 |
Interest Paid Classified As Operating Activities | | -21 547 | -33 164 | -19 068 | -23 701 |
Interest Payable Similar Charges Finance Costs | 35 905 | 99 647 | 104 646 | 131 998 | 154 446 |
Net Cash Flows From Used In Financing Activities | 1 440 361 | 317 938 | -2 585 969 | 4 023 968 | 1 199 359 |
Net Cash Flows From Used In Investing Activities | 17 877 | 2 161 270 | 2 549 873 | 5 749 | 3 622 175 |
Net Cash Flows From Used In Operating Activities | -1 875 794 | -975 009 | -2 884 223 | -3 638 552 | -7 012 317 |
Net Cash Generated From Operations | -1 911 699 | -1 074 656 | -2 988 869 | -3 770 550 | -7 166 763 |
Net Current Assets Liabilities | 1 515 249 | 1 978 283 | 4 002 899 | 3 524 502 | 3 314 822 |
Net Interest Received Paid Classified As Investing Activities | -8 442 | -11 724 | -3 221 | -15 476 | -12 945 |
Number Shares Issued Fully Paid | | 667 | 667 | 667 | 12 667 |
Operating Profit Loss | 1 239 912 | 1 705 681 | 2 352 613 | 2 566 915 | 3 356 568 |
Other Creditors | 1 321 867 | 803 588 | 266 908 | 521 239 | 159 609 |
Other Current Asset Investments Balance Sheet Subtotal | | | 1 000 000 | | 2 000 000 |
Other Deferred Tax Expense Credit | -86 974 | 99 399 | 340 709 | 277 637 | 553 741 |
Other Interest Receivable Similar Income Finance Income | 8 442 | 11 724 | 3 221 | 15 476 | 12 945 |
Other Operating Income Format1 | | | 201 192 | 107 761 | |
Other Remaining Borrowings | 956 636 | 762 994 | 301 531 | 296 298 | 143 242 |
Other Taxation Social Security Payable | 116 513 | 167 917 | 783 019 | 80 273 | 90 506 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -905 697 | -1 004 514 | -1 414 031 | -4 023 968 | -4 980 900 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 37 682 | 44 768 |
Prepayments Accrued Income | 57 010 | 67 639 | 84 055 | 127 606 | 449 842 |
Proceeds From Borrowings Classified As Financing Activities | | -1 160 000 | -4 000 000 | | -3 781 541 |
Proceeds From Sales Property Plant Equipment | -200 932 | -170 400 | -244 385 | -431 457 | -2 505 667 |
Profit Loss | 1 299 423 | 1 518 359 | 1 910 479 | 2 172 756 | 2 661 326 |
Profit Loss On Ordinary Activities Before Tax | 1 212 449 | 1 617 758 | 2 251 188 | 2 450 393 | 3 215 067 |
Property Plant Equipment Gross Cost | 8 996 869 | 10 698 120 | 13 938 500 | 15 703 589 | 19 742 669 |
Provisions | 260 879 | 360 278 | 700 987 | 978 624 | 1 532 365 |
Provisions For Liabilities Balance Sheet Subtotal | 260 879 | 360 278 | 700 987 | 978 624 | 1 532 365 |
Purchase Intangible Assets | | | | -2 000 | |
Purchase Property Plant Equipment | -227 251 | -1 348 394 | -1 797 479 | -1 450 682 | -5 254 859 |
Recoverable Value-added Tax | | | | 107 383 | 230 998 |
Social Security Costs | 219 775 | 232 207 | 255 534 | 249 903 | 295 793 |
Staff Costs Employee Benefits Expense | 2 609 021 | 2 754 630 | 2 861 724 | 2 828 783 | 3 288 807 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 4 840 | 70 380 | 82 619 |
Tax Expense Credit Applicable Tax Rate | 230 365 | 307 374 | 427 726 | 465 575 | 610 863 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -204 668 | -315 015 | -481 356 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 9 691 | 44 374 | 9 412 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -86 974 | 99 399 | 340 709 | 277 637 | 553 741 |
Total Additions Including From Business Combinations Property Plant Equipment | | 1 913 651 | 3 571 581 | 2 482 415 | 6 841 018 |
Total Assets Less Current Liabilities | 7 623 604 | 8 902 677 | 13 207 046 | 13 433 261 | 16 139 612 |
Total Borrowings | 1 808 129 | 2 336 061 | 2 289 637 | 2 027 610 | 5 145 845 |
Total Operating Lease Payments | 36 000 | 39 050 | 39 600 | 39 600 | 39 600 |
Trade Creditors Trade Payables | 3 122 937 | 2 406 383 | 2 930 669 | 1 674 731 | 2 237 224 |
Trade Debtors Trade Receivables | 704 895 | 731 671 | 580 358 | 1 432 616 | 2 546 143 |
Turnover Revenue | 24 629 762 | 21 910 533 | 30 739 916 | 31 548 823 | 13 233 418 |
Wages Salaries | 2 389 246 | 2 522 423 | 2 606 190 | 2 578 880 | 2 948 246 |
Accumulated Amortisation Impairment Intangible Assets | 1 438 326 | 1 438 326 | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | 277 637 | |
Amortisation Expense Intangible Assets | 287 666 | | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | 1 438 326 | | |
Disposals Intangible Assets | | | 1 438 326 | | |
Investments In Group Undertakings | 278 753 | -278 753 | | | |
Percentage Class Share Held In Subsidiary | | 100 | | | |
Repayments Borrowings Classified As Financing Activities | -534 664 | -473 424 | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | 2 000 | |