Profit & Loss |
Date of Accounts |
2015-07-31 | 2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 801 122 | 2 282 550 | 2 250 714 | 2 406 281 | 1 528 431 | 1 132 366 | 1 349 487 | 2 771 395 |
Current Assets | 1 684 878 | 3 125 030 | 3 240 870 | 3 489 735 | 3 661 052 | 3 684 368 | 3 632 799 | 3 724 381 |
Debtors | 831 421 | 793 072 | 940 251 | 1 033 333 | 2 076 167 | 2 505 440 | 2 224 964 | 899 913 |
Net Assets Liabilities | 7 717 797 | 8 243 330 | 9 048 154 | 9 543 944 | 9 805 634 | 8 541 866 | 9 352 761 | 10 998 360 |
Other Debtors | 804 499 | 774 499 | 924 499 | 1 024 499 | 2 066 796 | 2 474 971 | 2 212 233 | 898 415 |
Property Plant Equipment | 14 105 003 | 13 707 162 | 13 228 182 | 12 890 407 | 13 282 363 | 12 228 471 | 13 170 532 | 13 726 309 |
Total Inventories | 52 335 | 49 408 | 49 905 | 50 121 | 56 454 | 46 562 | 58 348 | 53 073 |
|
Other Financial Data |
Audit Fees Expenses | 6 445 | 6 500 | 6 500 | 6 750 | 7 000 | 7 000 | 7 000 | 8 500 |
Accrued Liabilities Deferred Income | 134 036 | 132 015 | 122 287 | 126 163 | 181 896 | 131 443 | 332 327 | 402 551 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 074 567 | 1 505 967 | 1 441 361 | 1 826 239 | 2 162 487 | 1 781 395 | 2 136 178 | 2 520 023 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 33 559 | | 47 103 | 728 204 | 624 082 | 1 296 844 | 564 622 |
Administrative Expenses | 4 273 835 | 4 826 988 | 4 786 162 | 4 721 454 | 4 690 725 | 4 183 179 | 4 175 615 | 5 528 830 |
Average Number Employees During Period | 216 | 232 | 219 | 219 | 201 | 203 | 196 | 229 |
Balances Amounts Owed To Related Parties | | | | | | | 79 931 | |
Bank Borrowings | 5 876 936 | 5 899 860 | 5 252 469 | 4 909 808 | 5 295 386 | 5 108 637 | 6 417 833 | 5 652 022 |
Bank Borrowings Overdrafts | 5 342 135 | 5 365 059 | 4 717 668 | 4 375 007 | 4 801 017 | 4 573 836 | 5 883 032 | 4 888 202 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | -1 021 829 | | |
Bank Overdrafts | | | | | | 1 021 829 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 1 580 000 | 1 097 625 | 1 097 625 | 1 097 625 | 1 097 625 | 11 813 000 | 12 000 | 13 176 585 |
Cash Cash Equivalents Cash Flow Value | | | 2 250 714 | 2 406 281 | 1 528 431 | 110 537 | 1 349 487 | 2 771 395 |
Cash Receipts From Sales Interests In Associates | | | | | | 7 118 | | |
Comprehensive Income Expense | 4 807 851 | 525 533 | 804 824 | 495 790 | 268 888 | -1 238 848 | 810 895 | |
Corporation Tax Payable | 31 117 | 151 041 | 213 043 | 151 810 | 57 690 | 57 690 | 72 549 | 448 486 |
Cost Inventories Recognised As Expense Gross | 1 434 002 | 1 533 203 | | | | | | |
Cost Sales | 1 493 430 | 1 591 704 | 1 470 696 | 1 618 267 | 1 610 065 | 1 025 996 | 1 090 783 | 1 918 524 |
Creditors | 5 484 992 | 5 472 202 | 4 789 097 | 4 410 721 | 4 801 017 | 4 573 836 | 5 883 032 | 5 248 202 |
Current Tax For Period | | 140 553 | 213 043 | 111 899 | 57 690 | | 72 549 | 448 486 |
Debt Securities Held | 831 421 | 793 072 | | | | | | |
Deferred Income | 142 857 | 107 143 | 71 429 | 71 428 | 35 714 | | 367 500 | 360 000 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 19 779 | | | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 658 247 | -64 451 | -189 335 | -3 064 | 40 902 | -1 305 | 144 774 | 141 799 |
Depreciation Expense Property Plant Equipment | 397 337 | 431 400 | 396 194 | 384 878 | 336 248 | 306 189 | 362 283 | 376 345 |
Depreciation Impairment Expense Property Plant Equipment | | | | 384 878 | 336 248 | 306 189 | 362 283 | 376 345 |
Dividend Income | | | | | | | | 37 259 |
Dividends Paid | | | | | 7 200 | 24 920 | | 48 000 |
Dividends Paid Classified As Financing Activities | | | | | -7 200 | -24 920 | | -48 000 |
Dividends Paid On Shares Final | | | | | | | | 48 000 |
Dividends Paid On Shares Interim | | | | | 7 200 | 24 920 | | |
Dividends Received Classified As Investing Activities | | | | | | | | -37 259 |
Finished Goods Goods For Resale | 52 335 | 49 408 | 49 905 | 50 121 | 56 454 | 46 562 | 58 348 | 53 073 |
Fixed Assets | | | | | | 12 228 471 | 14 611 954 | 15 747 913 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -2 419 542 | 271 488 | -5 337 629 | 342 661 | -385 578 | 186 749 | -1 600 000 | 765 811 |
Further Item Current Tax Expense Credit Component Total Current Tax Expense | | | -10 309 | | | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | 7 118 | | |
Further Item Tax Increase Decrease Component Adjusting Items | 546 634 | -63 930 | -10 309 | 40 653 | 35 557 | 31 607 | 31 600 | 127 760 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 25 953 | 10 710 | 17 417 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 102 116 | -4 937 | 295 733 | -706 519 | 162 483 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 93 082 | 1 042 834 | 422 155 | -292 229 | -1 306 180 |
Gain Loss In Cash Flows From Change In Deferred Income | | | | 35 715 | 35 714 | 35 714 | | |
Gain Loss In Cash Flows From Change In Inventories | | | | 216 | 6 333 | -9 892 | 11 786 | -5 275 |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | | | | | | 23 922 | -22 336 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | 5 136 900 | | -82 786 | | | -1 371 785 | | |
Government Grant Income | 35 714 | 40 229 | 35 714 | 35 714 | 35 714 | 656 945 | 1 230 885 | 59 629 |
Gross Profit Loss | 4 681 172 | 5 563 467 | 5 732 521 | 5 336 441 | 5 186 496 | 3 541 328 | 4 073 962 | 7 920 909 |
Impairment Loss Reversal On Investments | | | | | | | -23 922 | 56 468 |
Income Taxes Paid Refund Classified As Operating Activities | | -20 629 | -140 732 | -213 043 | -151 810 | | -57 690 | -72 549 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | -269 136 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -343 580 | -1 481 428 | | -155 567 | 877 850 | 1 417 894 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 431 400 | 396 194 | 384 878 | 336 248 | 306 189 | 354 783 | 376 345 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 173 853 | 226 607 | 181 064 | 145 797 | 164 005 | 152 598 | 128 500 | 148 840 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 42 809 | 49 556 | | | | | | |
Interest Income | | | | | | | 3 564 | 225 |
Interest Income From Group Undertakings Participating Interests | | | | | | | 3 564 | |
Interest Income On Bank Deposits | | 1 534 | | | | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | 1 534 | | | | | 3 564 | |
Interest Payable Similar Charges Finance Costs | 173 853 | 226 607 | 181 064 | 146 076 | 164 005 | 152 598 | 128 500 | 148 840 |
Interest Received Classified As Investing Activities | | -1 534 | | | | | -3 564 | -225 |
Investment Property Fair Value Model | | | | | | 11 825 000 | 12 656 904 | 13 188 585 |
Investments | | | | | | | 1 073 922 | 2 021 604 |
Investments Fixed Assets | | | | | | | 1 073 922 | 2 021 604 |
Issue Equity Instruments | | | | | 2 | | | |
Net Cash Flows From Used In Financing Activities | -2 126 641 | -22 924 | | 342 661 | -378 380 | 211 669 | | |
Net Cash Flows From Used In Investing Activities | 2 470 701 | 32 025 | | 47 103 | 728 204 | 631 200 | | |
Net Cash Flows From Used In Operating Activities | -687 640 | -1 490 529 | | -545 331 | 528 026 | 575 025 | -2 659 787 | -3 748 136 |
Net Cash Generated From Operations | -861 493 | -1 737 765 | | -904 450 | 212 211 | 422 427 | -2 845 977 | -3 969 525 |
Net Current Assets Liabilities | -130 152 | 715 981 | 1 127 345 | 1 539 559 | 1 840 491 | 1 132 993 | 1 381 875 | 1 030 984 |
Net Finance Income Costs | | 1 534 | | | | | 3 564 | 37 484 |
Net Interest Paid Received Classified As Operating Activities | -173 853 | -226 607 | -181 064 | -146 076 | -164 005 | -152 598 | -128 500 | -148 840 |
Number Shares Issued Fully Paid | | | 2 | 2 | 1 | 1 | 1 | 1 |
Operating Profit Loss | 503 051 | 826 708 | 1 082 073 | 750 701 | 531 485 | 15 094 | 1 129 232 | 2 451 708 |
Other Comprehensive Income Expense Before Tax | | | | | | -1 102 649 | | |
Other Creditors | 75 673 | 42 194 | 67 017 | 22 517 | 13 852 | 8 831 | 20 592 | 15 658 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | 223 047 | | | | | | | |
Other Interest Expense | | | | 279 | | | | |
Other Interest Income | | | | | | | | 225 |
Other Interest Receivable Similar Income Finance Income | | 1 534 | | | | | 3 564 | 37 484 |
Other Operating Income Format1 | 95 714 | 90 229 | 135 714 | 135 714 | 35 714 | 656 945 | 1 238 385 | 59 629 |
Other Taxation Social Security Payable | 191 930 | 332 443 | 334 814 | 351 983 | 301 585 | 44 923 | 108 045 | 449 695 |
Par Value Share | | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Received On Account | 429 968 | 672 369 | 618 842 | 531 538 | 537 450 | 598 453 | 581 552 | 389 531 |
Payments To Related Parties | | | | | | | 15 196 | 16 312 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 15 937 | 18 553 | 217 266 | 220 498 | 43 047 | 115 546 | 274 109 | 210 436 |
Proceeds From Issuing Shares | | | | | -2 | | | |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | | | | -386 877 |
Profit Loss | -329 049 | 525 533 | 887 610 | 495 790 | 268 888 | -136 199 | 810 895 | 1 693 599 |
Profit Loss On Ordinary Activities Before Tax | 329 198 | 601 635 | 901 009 | 604 625 | 367 480 | -137 504 | 1 028 218 | 2 283 884 |
Property Plant Equipment Gross Cost | 15 179 570 | 15 213 129 | 14 669 543 | 14 716 646 | 15 444 850 | 14 009 866 | 15 681 710 | 16 246 332 |
Provisions For Liabilities Balance Sheet Subtotal | 772 062 | 707 611 | 518 276 | 475 301 | 516 203 | 245 762 | | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | | -1 050 000 | 18 871 |
Purchase Property Plant Equipment | -2 470 701 | -33 559 | | -47 103 | -728 204 | -624 082 | -1 296 844 | -564 622 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | -460 800 | | | -687 281 | | |
Social Security Costs | 136 271 | 146 581 | 147 410 | 152 212 | 169 354 | 148 974 | 143 349 | 205 969 |
Staff Costs Employee Benefits Expense | 2 574 352 | 2 592 260 | 2 868 698 | 2 871 601 | 2 721 519 | 2 693 972 | 2 891 270 | 3 590 297 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 772 062 | 707 611 | 518 276 | 475 301 | 516 203 | 245 762 | 390 536 | 532 335 |
Tax Decrease From Utilisation Tax Losses | | 11 576 | | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 7 143 | 7 143 | 7 023 | 6 786 | 6 786 | 6 786 | 9 638 | 7 122 |
Tax Expense Credit Applicable Tax Rate | | | | 114 879 | 69 821 | -26 126 | 195 361 | 433 938 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 21 561 | 38 424 | | | | | | -10 937 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 623 | | | | | 14 501 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 11 576 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 658 247 | 76 102 | 13 399 | 108 835 | 98 592 | -1 305 | 217 323 | 590 285 |
Total Assets Less Current Liabilities | 13 974 851 | 14 423 143 | 14 355 527 | 14 429 966 | 15 122 854 | 13 361 464 | 15 993 829 | 16 778 897 |
Total Borrowings | | 5 365 059 | 4 717 668 | 4 375 007 | 5 295 386 | 6 130 466 | 6 417 833 | 4 888 202 |
Total Current Tax Expense Credit | | 140 553 | 202 734 | 111 899 | | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | -543 586 | | | -2 059 066 | | |
Total Operating Lease Payments | | 49 556 | 55 568 | 49 856 | 50 332 | 42 735 | 20 780 | 56 085 |
Trade Creditors Trade Payables | 381 791 | 508 472 | 187 007 | 195 650 | 198 005 | 153 405 | 601 058 | 223 656 |
Trade Debtors Trade Receivables | 26 922 | 18 573 | 15 752 | 8 834 | 9 371 | 30 469 | 12 731 | 1 498 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | -66 819 | -81 383 | -106 822 | -56 659 | -25 059 |
Turnover Revenue | 6 174 602 | 7 155 171 | 7 203 217 | 6 954 708 | 6 796 561 | 4 567 324 | 5 164 745 | 9 839 433 |
Wages Salaries | 2 422 144 | 2 427 126 | 2 504 022 | 2 498 891 | 2 509 118 | 2 429 452 | 2 473 812 | 3 173 892 |
Company Contributions To Defined Benefit Plans Directors | | | 200 000 | 196 000 | | 78 000 | 198 878 | 159 685 |
Director Remuneration | | | | | 5 752 | 17 308 | 16 866 | 17 814 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 196 000 | 5 752 | 95 308 | 215 744 | 177 499 |