Profit & Loss |
Date of Accounts |
2017-01-31 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 59 369 | 203 085 | 439 888 | 266 738 | 251 464 | 281 996 | 257 151 |
Current Assets | 4 651 378 | 11 349 382 | 8 592 845 | 9 353 928 | 6 704 453 | 7 375 219 | 11 628 479 |
Debtors | 3 609 412 | 8 888 706 | 7 303 751 | 7 820 959 | 6 002 199 | 6 468 154 | 10 748 737 |
Net Assets Liabilities | 1 790 589 | 2 126 138 | 2 172 274 | 2 018 900 | 1 713 409 | 1 539 331 | 1 521 080 |
Other Debtors | 97 111 | 20 747 | 150 640 | 875 518 | 234 770 | 1 503 989 | 2 955 |
Property Plant Equipment | 253 853 | 205 955 | 180 337 | 123 977 | 11 742 | 7 349 | 4 572 |
Total Inventories | 982 597 | 2 257 591 | 849 206 | 1 266 231 | 450 790 | 625 069 | 622 591 |
|
Other Financial Data |
Audit Fees Expenses | | 15 131 | 13 535 | 23 698 | 13 969 | 16 955 | 19 200 |
Company Contributions To Money Purchase Plans Directors | | 320 000 | 81 950 | 80 000 | 2 355 | 460 | |
Director Remuneration | | 21 393 | 20 990 | 20 990 | 21 714 | 23 962 | 23 501 |
Dividend Recommended By Directors | | | 400 000 | 755 000 | 550 000 | 500 000 | 375 000 |
Accrued Liabilities | 155 760 | 788 108 | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 480 810 | 257 239 | 316 265 | 238 405 | 82 545 | 82 637 | 85 963 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -3 213 | -65 582 | | | 148 685 | |
Administrative Expenses | | 1 173 171 | 1 044 571 | 1 233 410 | 909 777 | 847 631 | 964 928 |
Amounts Owed By Associates | | 158 400 | | | 9 765 | | |
Amounts Owed By Joint Ventures | 193 645 | 415 339 | 30 930 | 741 851 | 565 300 | 339 826 | 31 |
Amounts Owed To Group Undertakings | 130 889 | 1 297 190 | 850 811 | 755 000 | 550 000 | | |
Applicable Tax Rate | | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | 84 | 84 | 91 | 74 | 80 | 74 |
Comprehensive Income Expense | | 335 549 | 446 136 | 601 626 | 244 509 | 325 922 | 356 749 |
Corporation Tax Payable | 12 261 | 86 663 | 166 992 | 5 657 | 16 652 | | 86 581 |
Cost Sales | | 16 860 108 | 18 685 214 | 20 011 234 | 13 352 263 | 12 608 486 | 15 098 769 |
Creditors | 3 076 967 | 31 889 | 31 118 | 767 641 | 552 539 | 5 594 552 | 9 794 985 |
Current Tax For Period | | 86 663 | 183 194 | 5 657 | 63 686 | 15 | 92 446 |
Deferred Tax Asset Debtors | | | 31 120 | 2 674 | 15 520 | 9 413 | 5 107 |
Depreciation Amortisation Expense | | 90 739 | 74 904 | 40 490 | 30 777 | 3 693 | 3 326 |
Depreciation Expense Property Plant Equipment | | 90 737 | 74 904 | 40 491 | 30 777 | 3 693 | 3 326 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 314 308 | 15 878 | 118 351 | 186 637 | 3 601 | |
Disposals Property Plant Equipment | | 442 620 | 18 600 | 231 980 | 277 524 | 4 301 | 5 650 |
Dividend Per Share Final | | | 40 | 75 | 54 | 50 | 375 000 |
Dividends Paid | | | 400 000 | 755 000 | 550 000 | 500 000 | 375 000 |
Dividends Paid Classified As Financing Activities | | | -400 000 | -755 000 | -550 000 | | -375 000 |
Dividends Paid On Shares Final | | | 400 000 | 755 000 | 550 000 | 500 000 | 375 000 |
Finance Lease Liabilities Present Value Total | | 31 889 | 31 118 | 12 641 | 8 008 | 2 539 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 5 656 996 | -1 832 204 | 836 844 | -2 433 795 | 149 613 | 364 878 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -5 120 893 | 1 457 673 | 165 267 | 1 818 759 | -256 564 | -465 075 |
Gain Loss On Disposal Assets Income Statement Subtotal | | 3 687 | -1 372 | -3 660 | 47 102 | -700 | |
Gain Loss On Disposals Property Plant Equipment | | 3 687 | -1 372 | -3 660 | 47 102 | -700 | |
Gross Profit Loss | | 1 668 858 | 1 583 912 | 1 699 938 | 1 037 963 | 1 154 695 | 1 409 199 |
Income Taxes Paid Refund Classified As Operating Activities | | -12 261 | -86 663 | -18 481 | -5 657 | -16 667 | -5 865 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 143 716 | 236 803 | -173 150 | -15 274 | 30 532 | -24 845 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 1 274 994 | -1 408 385 | 417 025 | -815 441 | 174 279 | -2 478 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 90 737 | 74 904 | 40 491 | 30 777 | 3 693 | 3 326 |
Interest Expense On Bank Loans Similar Borrowings | | 96 750 | 72 275 | 22 896 | 1 820 | 797 | 260 |
Interest Paid Classified As Operating Activities | | -96 750 | -72 275 | -22 896 | -1 820 | -1 110 | -260 |
Interest Payable Similar Charges Finance Costs | | 96 750 | 72 275 | 22 896 | 1 820 | 1 110 | 260 |
Merchandise | 148 313 | 116 194 | 131 489 | 200 174 | 225 631 | 257 601 | 243 961 |
Net Cash Flows From Used In Financing Activities | | -586 369 | 1 705 535 | 1 623 761 | 570 572 | 8 008 | 377 539 |
Net Cash Flows From Used In Investing Activities | | 39 152 | 50 658 | -12 209 | -128 560 | | 549 |
Net Cash Flows From Used In Operating Activities | | 403 501 | -1 992 996 | -1 438 402 | -426 738 | -38 540 | -353 243 |
Net Cash Generated From Operations | | 294 490 | -2 151 934 | -1 479 779 | -434 215 | -56 317 | -359 368 |
Net Current Assets Liabilities | 1 574 411 | 1 986 534 | 2 023 055 | 2 762 564 | 2 354 206 | 1 780 667 | 1 833 494 |
Number Shares Issued Fully Paid | | 10 100 | 10 100 | 10 100 | 10 100 | 10 100 | 10 100 |
Operating Profit Loss | | 515 749 | 636 023 | 510 114 | 250 135 | 333 154 | 453 761 |
Other Creditors | 50 208 | 844 625 | -156 531 | 67 154 | 97 629 | 185 853 | 50 180 |
Other Deferred Tax Expense Credit | | -3 213 | -65 582 | 28 446 | -12 846 | 6 107 | 4 306 |
Other Operating Income Format1 | | 20 062 | 96 682 | 43 586 | 121 949 | 26 090 | 9 490 |
Other Remaining Borrowings | 1 826 189 | 2 363 693 | 1 054 854 | | | | |
Other Taxation Social Security Payable | 80 691 | 94 642 | 114 010 | 131 192 | 82 204 | 84 665 | 63 868 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | 48 866 | 3 304 | -21 051 | -20 572 | -8 008 | -2 539 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 379 981 | 161 002 | 174 283 | 81 139 | 84 080 | 131 601 |
Prepayments | 45 695 | 74 587 | 71 920 | 94 794 | 99 544 | 83 961 | 77 985 |
Proceeds From Borrowings Classified As Financing Activities | | -1 107 296 | | | | | |
Proceeds From Sales Property Plant Equipment | | -131 999 | -1 350 | -109 969 | -137 989 | | -5 650 |
Profit Loss | | 335 549 | 446 136 | 601 626 | 244 509 | 325 922 | 356 749 |
Profit Loss On Ordinary Activities Before Tax | | 418 999 | 563 748 | 487 218 | 248 315 | 332 044 | 453 501 |
Property Plant Equipment Gross Cost | 734 663 | 463 194 | 496 602 | 362 382 | 94 287 | 89 986 | 90 535 |
Provisions | 37 675 | 34 462 | -31 120 | 100 000 | 100 000 | 248 685 | 316 987 |
Provisions For Liabilities Balance Sheet Subtotal | 37 675 | 34 462 | | 100 000 | 100 000 | 248 685 | 316 986 |
Purchase Property Plant Equipment | | -171 151 | -52 008 | -97 760 | -9 429 | | -6 199 |
Repayments Borrowings Classified As Financing Activities | | -569 793 | -1 308 839 | -847 710 | | | |
Social Security Costs | | 354 110 | 366 854 | 371 824 | 301 503 | 304 582 | 331 908 |
Staff Costs Employee Benefits Expense | | 4 093 780 | 3 896 331 | 4 151 139 | 3 295 992 | 3 416 531 | 3 608 413 |
Tax Expense Credit Applicable Tax Rate | | 80 280 | 107 112 | 92 571 | 47 180 | 63 088 | 86 165 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 83 450 | 117 612 | -114 408 | 3 806 | 6 122 | 96 752 |
Total Additions Including From Business Combinations Property Plant Equipment | | 171 151 | 52 008 | 97 760 | 9 429 | | 6 199 |
Total Assets Less Current Liabilities | 1 828 264 | 2 192 489 | 2 203 392 | 2 886 541 | 2 365 948 | 1 788 016 | 1 838 066 |
Total Operating Lease Payments | | 114 297 | 137 272 | 120 385 | 109 718 | 111 055 | 125 897 |
Trade Creditors Trade Payables | 225 506 | 1 941 596 | 2 003 898 | 2 031 611 | 1 896 137 | 798 836 | 1 188 642 |
Trade Debtors Trade Receivables | 1 987 310 | 7 243 972 | 6 173 857 | 5 960 444 | 3 531 096 | 2 867 750 | 4 894 738 |
Turnover Revenue | | 18 528 966 | 20 269 126 | 21 711 172 | 14 270 360 | 13 763 181 | 16 507 968 |
Wages Salaries | | 3 359 689 | 3 368 475 | 3 605 032 | 2 913 350 | 3 027 869 | 3 144 904 |
Work In Progress | 834 284 | 2 141 397 | 717 717 | 1 066 057 | 225 159 | 367 468 | 378 630 |
Accrued Liabilities Deferred Income | | | 1 474 015 | 1 891 769 | 1 801 348 | 4 218 747 | 7 828 170 |
Additional Provisions Increase From New Provisions Recognised | | | | 100 000 | | | 68 302 |
Amounts Owed By Group Undertakings | | | | | 785 544 | 1 309 563 | 5 556 954 |
Cash Cash Equivalents Cash Flow Value | | | 439 888 | 266 738 | 251 464 | 281 996 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | 313 | |
Income From Related Parties | | | | 94 148 | 67 731 | 98 603 | 77 007 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 2 592 |
Loans Owed By Related Parties | | | | 741 851 | 741 183 | 474 006 | 293 318 |
Loans Owed To Related Parties | | | | -446 492 | | | -5 024 |
Payments To Related Parties | | | | 1 163 038 | 242 583 | 476 798 | 3 868 816 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 73 297 | -32 107 | 21 325 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 3 689 |
Total Current Tax Expense Credit | | | 183 194 | -142 854 | 16 652 | 15 | |