Profit & Loss |
Date of Accounts |
2012-07-31 | 2013-07-31 | 2015-07-31 | 2016-07-31 | 2017-07-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | |
Net Worth | 303 142 | 650 971 | 567 510 | 653 060 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 693 410 | 753 077 | 268 567 | 2 753 371 | 1 755 014 | 843 804 | 879 861 |
Current Assets | 1 317 689 | 2 415 683 | 4 575 731 | 2 318 500 | 4 353 947 | 4 739 650 | 8 335 095 | 5 969 475 | 5 463 634 | 5 334 150 |
Debtors | 675 100 | 1 855 275 | 2 627 791 | 1 613 481 | 3 555 517 | 4 107 965 | 5 335 546 | 3 974 924 | 4 616 830 | 4 238 659 |
Net Assets Liabilities | | | | 653 060 | 688 145 | 1 051 426 | 2 019 043 | 1 848 349 | 2 661 458 | 2 796 537 |
Other Debtors | | | | 1 061 254 | 1 694 415 | 742 098 | 1 532 515 | 1 544 956 | 2 021 836 | 2 272 128 |
Property Plant Equipment | | | | 140 653 | 156 851 | 105 364 | 61 685 | 38 168 | 36 331 | 540 968 |
Total Inventories | | | | 11 609 | 45 353 | 363 118 | 112 142 | 239 537 | 3 000 | |
Cash Bank In Hand | 405 894 | 397 903 | 1 725 791 | 693 410 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 303 142 | 650 971 | | | | | | | | |
Stocks Inventory | 236 695 | 162 505 | 222 149 | 11 609 | | | | | | |
Tangible Fixed Assets | 36 021 | 37 802 | 64 581 | 140 653 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 300 | 300 | 300 | 300 | | | | | | |
Profit Loss Account Reserve | 302 842 | 650 671 | 567 210 | 652 760 | | | | | | |
Shareholder Funds | 303 142 | 650 971 | 567 510 | 653 060 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 32 000 | 31 500 | 39 000 |
Accrued Liabilities Deferred Income | | | | | | | 4 505 156 | 2 121 071 | 1 192 543 | 1 951 960 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 132 358 | 191 354 | 272 992 | 322 796 | 277 631 | 298 482 | 264 732 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 15 730 | 19 014 | 543 462 |
Administrative Expenses | | | | | | | 2 943 955 | 2 175 100 | 2 576 060 | 3 636 260 |
Amounts Owed By Related Parties | | | | | 575 074 | 1 478 521 | 1 180 538 | | | |
Average Number Employees During Period | | | | | | | 28 | 27 | 22 | 26 |
Bank Borrowings Overdrafts | | | | | 39 905 | 336 742 | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | -68 175 | 2 753 371 | 1 755 014 | | |
Comprehensive Income Expense | | | | | | | 1 021 139 | 527 927 | 1 113 109 | 135 079 |
Corporation Tax Payable | | | | 36 315 | 104 560 | 130 718 | 282 796 | 46 248 | 195 701 | |
Corporation Tax Recoverable | | | | | | | | | | 26 844 |
Cost Sales | | | | | | | 27 639 918 | 13 900 493 | 17 125 409 | 16 391 575 |
Creditors | | | | 1 806 093 | 3 798 245 | 3 777 614 | 6 361 763 | 4 159 294 | 2 838 507 | 2 986 555 |
Current Tax For Period | | | | | | | 256 336 | 113 385 | 262 838 | |
Deferred Tax Asset Debtors | | | | | | | | | | 24 830 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | -15 974 | | 67 196 |
Depreciation Expense Property Plant Equipment | | | | | | | 49 806 | 39 158 | 20 851 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 49 806 | 39 158 | | |
Dividends Paid | | | | | | | 167 143 | 585 000 | 300 000 | |
Dividends Paid Classified As Financing Activities | | | | | -75 000 | -140 000 | -167 143 | -585 000 | | |
Double Taxation Relief | | | | | | | | 5 974 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -361 | -3 064 | -4 867 | -3 745 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 325 267 | 245 933 | 55 533 | 455 396 | 1 016 924 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | 111 256 | 141 931 | 113 487 | 46 595 |
Government Grant Income | | | | | | | | 142 057 | 12 000 | |
Gross Profit Loss | | | | | | | | 2 636 200 | 3 924 181 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -124 062 | -312 268 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -6 848 | -11 013 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 59 345 | 81 638 | 49 806 | 39 158 | 20 851 | 38 825 |
Interest Income On Bank Deposits | | | | | | | 1 902 | 3 526 | 46 | 320 |
Interest Received Classified As Investing Activities | | | | | | | -1 902 | -3 526 | | |
Issue Equity Instruments | | | | | 600 | | | | | |
Net Cash Flows From Used In Operating Activities | | | | | | | -2 992 914 | 401 242 | | |
Net Cash Generated From Operations | | | | | | | -3 116 976 | 88 974 | | |
Net Current Assets Liabilities | 267 121 | 613 169 | 502 929 | 512 407 | 555 702 | 962 036 | 1 973 332 | 1 810 181 | 2 625 127 | 2 347 595 |
Net Finance Income Costs | | | | | | | 1 902 | 3 526 | | |
Number Shares Issued Fully Paid | | | | | | 2 200 | 2 200 | 2 200 | | |
Operating Profit Loss | | | | | | | 1 268 725 | 610 799 | 1 375 901 | |
Other Creditors | | | | | 2 381 420 | 1 854 252 | 4 528 044 | 15 070 | 16 383 | 22 573 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | | | | 984 929 | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 349 | | | 84 323 | | 72 575 |
Other Disposals Property Plant Equipment | | | | | 1 743 | | | 84 412 | | 72 575 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 3 526 | 46 | 320 |
Other Operating Income Format1 | | | | | | | | 149 699 | 27 780 | 46 482 |
Other Taxation Social Security Payable | | | | 224 625 | 407 661 | 79 506 | 728 785 | 1 177 828 | 324 994 | 517 772 |
Par Value Share | | 1 | | 1 | | 10 | 10 | 10 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 40 779 | 45 189 | 40 975 | 61 210 |
Prepayments Accrued Income | | | | | | | 2 274 518 | 244 307 | 1 043 555 | 626 608 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -89 | | |
Profit Loss | | | | | 244 485 | 503 281 | 1 021 139 | 527 927 | 1 113 109 | 135 079 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 1 270 627 | 614 325 | 1 375 947 | 202 275 |
Property Plant Equipment Gross Cost | | | | 273 011 | 348 205 | 378 356 | 384 481 | 315 799 | 334 813 | 805 700 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 24 408 | 15 974 | 15 974 | | | 92 026 |
Purchase Property Plant Equipment | | | | | | | -6 127 | -15 730 | | |
Social Security Costs | | | | | | | 217 793 | 141 483 | 164 112 | |
Staff Costs Employee Benefits Expense | | | | | | | 2 102 523 | 1 670 258 | 1 969 245 | 2 431 791 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 24 408 | | 15 974 | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 241 419 | 116 722 | 261 430 | 38 432 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | 21 965 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 4 366 | 799 | 2 248 | 13 134 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | -2 590 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 249 488 | 86 398 | 262 838 | 67 196 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 76 937 | 30 151 | 6 127 | | | |
Total Assets Less Current Liabilities | 303 142 | 650 971 | 567 510 | 653 060 | 712 553 | 1 067 400 | 2 035 017 | 1 848 349 | 2 661 458 | 2 888 563 |
Total Current Tax Expense Credit | | | | | | | 249 488 | 102 372 | 262 838 | |
Total Operating Lease Payments | | | | | | | 196 735 | 172 791 | 142 953 | |
Trade Creditors Trade Payables | | | | 588 354 | 864 699 | 1 376 396 | 5 356 419 | 799 077 | 1 108 886 | 494 250 |
Trade Debtors Trade Receivables | | | | 552 227 | 1 286 028 | 1 887 346 | 1 528 513 | 2 185 661 | 1 551 439 | 1 288 249 |
Turnover Revenue | | | | | | | 31 852 598 | 16 536 693 | 21 049 590 | |
Wages Salaries | | | | | | | 1 843 951 | 1 483 586 | 1 764 158 | 2 119 677 |
Work In Progress | | | | | | | 112 142 | 239 537 | 3 000 | |
Director Remuneration | | | | | | | 12 000 | 25 175 | 27 525 | 24 000 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | 27 525 | 48 000 |
Creditors Due Within One Year | 1 050 568 | 1 802 514 | 4 072 802 | 1 806 093 | | | | | | |
Number Shares Allotted | | 100 | | 100 | | | | | | |
Fixed Assets | 36 021 | 37 802 | | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | | |
Tangible Fixed Assets Additions | | 15 110 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 51 480 | 66 590 | | | | | | | | |
Tangible Fixed Assets Depreciation | 15 459 | 28 788 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 13 329 | | | | | | | | |