Profit & Loss |
Date of Accounts |
2014-07-31 | 2015-07-31 | 2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 | 2023-07-31 |
Currency |
| | | | | | | | | |
Net Worth | 730 792 | 1 120 046 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 1 064 | 1 064 | | | | | | | | |
Cash Bank On Hand | | 1 064 | 4 957 | 876 | 267 | 519 | 259 | 177 | 1 177 | 664 |
Current Assets | 3 541 010 | 3 118 770 | 2 665 879 | 3 247 779 | 4 061 549 | 3 419 783 | 3 041 059 | 12 959 454 | 12 415 559 | 10 151 076 |
Debtors | 2 432 324 | 1 961 367 | 1 568 136 | 1 595 444 | 2 398 313 | 1 784 290 | 1 774 965 | 11 111 608 | 9 670 138 | 8 194 322 |
Net Assets Liabilities | | 1 120 046 | 1 245 446 | 1 883 178 | 2 036 479 | 1 973 103 | 1 976 565 | 7 363 269 | 11 784 183 | 12 362 842 |
Net Assets Liabilities Including Pension Asset Liability | 730 792 | 1 120 046 | | | | | | | | |
Other Debtors | | | 1 000 | | | 13 249 | | 5 350 | | 40 |
Property Plant Equipment | | 1 718 206 | 2 111 854 | 2 074 245 | 3 045 613 | 2 874 209 | 2 781 889 | 3 619 024 | 3 557 826 | |
Stocks Inventory | 1 107 622 | 1 156 339 | | | | | | | | |
Tangible Fixed Assets | 1 427 742 | 1 718 206 | | | | | | | | |
Total Inventories | | 1 156 339 | 1 092 786 | 1 651 459 | 1 662 969 | 1 634 974 | 1 265 835 | 1 847 669 | 2 744 244 | 1 956 090 |
|
Capital & Reserves |
Called Up Share Capital | 201 000 | 201 000 | | | | | | | | |
Profit Loss Account Reserve | 529 792 | 796 518 | | | | | | | | |
Shareholder Funds | 730 792 | 1 120 046 | | | | | | | | |
|
Other Financial Data |
Company Contributions To Money Purchase Plans Directors | | 36 000 | 40 000 | | | 60 000 | | 60 000 | | 20 108 |
Director Remuneration | 105 000 | | 45 000 | 180 000 | | | | | | 20 020 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 5 |
Accruals Deferred Income Within One Year | 19 052 | 24 347 | | | | | | | | |
Accrued Liabilities Deferred Income | | 24 347 | 31 098 | 19 486 | 31 984 | 32 806 | 36 813 | 99 978 | 35 490 | 41 222 |
Accumulated Depreciation Impairment Property Plant Equipment | | 650 023 | 740 195 | 879 324 | 811 427 | 999 935 | 1 139 101 | 1 266 208 | 1 415 003 | 117 221 |
Administrative Expenses | 1 513 593 | 1 222 915 | 993 733 | 1 233 855 | 1 234 955 | 1 368 346 | 1 239 813 | 1 284 557 | 1 725 713 | 1 585 103 |
Applicable Tax Rate | | 20 | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 21 |
Average Number Employees During Period | | 29 | 30 | 31 | 31 | 31 | 31 | 29 | 29 | 29 |
Bank Borrowings Overdrafts | 1 890 | 3 097 | | | | | | | 60 | |
Bank Overdrafts | 1 890 | 3 097 | | | | | | | 60 | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 2 550 | | | | | | | | | |
Capital Commitments | | | | 318 801 | | | | | | |
Cash Cash Equivalents Cash Flow Value | | -2 033 | 4 957 | 876 | | 519 | 259 | 177 | 1 117 | |
Cash Flow Outflow From Change In Debt Lease Financing | 28 800 | | | | | | | | | |
Comprehensive Income Expense | | 569 254 | 882 750 | 1 805 732 | 833 300 | 116 624 | 183 462 | 7 566 704 | 6 600 914 | 1 108 659 |
Corporation Tax Due Within One Year | 25 402 | 64 462 | | | | | | | | |
Corporation Tax Payable | | 64 462 | 197 239 | 444 495 | 77 456 | 28 680 | 62 896 | 1 576 826 | 1 019 719 | 169 810 |
Cost Sales | 27 155 382 | 18 696 888 | 15 419 808 | 19 185 419 | 22 982 666 | 21 209 134 | 18 301 093 | 20 471 756 | 26 119 401 | 25 337 687 |
Creditors | | 9 000 | 186 317 | 134 321 | 522 767 | 384 723 | 268 343 | 182 293 | 3 904 302 | 1 043 536 |
Creditors Due After One Year | 30 600 | 9 000 | | | | | | | | |
Creditors Due Within One Year | 4 111 460 | 3 615 030 | | | | | | | | |
Current Tax For Period | | 69 904 | 197 513 | 444 769 | 112 456 | 28 680 | 34 216 | 1 576 826 | 1 529 719 | 258 841 |
Debtors Due Within One Year | 2 432 324 | 1 961 367 | | | | | | | | |
Decrease Increase In Net Debt During Period | 27 992 | | | | | | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | 27 992 | | | | | | | | | |
Deferred Tax Liability | 95 900 | 92 900 | | | | | | | | |
Depreciation Amortisation Expense | | 82 500 | 118 445 | 140 847 | 168 210 | 188 507 | 183 884 | 189 694 | 201 716 | 213 278 |
Depreciation Expense Property Plant Equipment | | 57 711 | 76 730 | 100 225 | 89 778 | 82 015 | 78 799 | 85 946 | 201 715 | 213 279 |
Depreciation Tangible Fixed Assets Expense | 77 046 | 57 711 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | -3 000 | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 28 272 | 1 717 | 174 507 | | 44 719 | | 52 920 | 150 105 |
Disposals Property Plant Equipment | | | 42 450 | 2 250 | 226 914 | | 56 950 | | 68 899 | 233 676 |
Distribution Costs | 1 100 338 | 920 880 | 744 210 | 677 273 | 662 480 | 720 651 | 689 102 | 711 882 | 719 473 | 764 863 |
Dividends Paid | | 180 000 | 757 350 | 1 168 000 | 680 000 | 180 000 | 180 000 | 2 180 000 | 2 180 000 | 530 000 |
Dividends Paid Classified As Financing Activities | | -180 000 | -757 350 | -1 168 000 | -680 000 | -180 000 | -180 000 | -2 180 000 | -2 180 000 | -530 000 |
Expenses Not Deductible For Tax Purposes | 2 083 | | | | | | | | | |
Finance Lease Liabilities Present Value Total | | 9 000 | 186 317 | 134 321 | 522 767 | 384 723 | 268 343 | 86 049 | | |
Finished Goods | | 280 979 | 247 813 | 404 327 | 285 086 | 336 992 | 260 749 | 306 171 | 551 215 | 386 038 |
Finished Goods Goods For Resale | 261 224 | 280 979 | | | | | | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | -1 728 | | | | | | | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | 272 375 | | | 289 706 | | | 993 444 | | |
Further Item Interest Expense Component Total Interest Expense | | 89 564 | 76 831 | 59 | 112 585 | 136 071 | 390 | 50 933 | 3 533 | 3 639 |
Further Operating Expense Item Component Total Operating Expenses | | 7 200 | 7 200 | 7 200 | 7 200 | 7 200 | 7 200 | 7 200 | 5 800 | 11 585 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 1 174 | 1 174 | 1 174 | 1 174 | 1 116 | 1 116 | 558 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -608 | 395 | -1 131 | -1 023 | -1 756 | -375 | -213 | -1 397 | 22 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -536 697 | -557 035 | -276 101 | 1 503 280 | -568 174 | -386 077 | 3 861 176 | -4 218 418 | -2 010 796 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 470 959 | 393 230 | -27 309 | -802 868 | 614 024 | 9 326 | -9 336 643 | 1 441 469 | 1 475 816 |
Gain Loss On Disposal Assets Income Statement Subtotal | | -8 948 | -3 678 | 1 467 | 42 068 | | -8 731 | | 2 021 | -38 071 |
Gain Loss On Disposals Property Plant Equipment | | -8 948 | -3 678 | 1 467 | 42 068 | | -8 731 | | 2 021 | -38 071 |
Geographic Segment Costs | -29 996 721 | -21 085 997 | | | | | | | | |
Geographic Segment Revenue By Destination | 211 797 | 169 613 | | | | | | | | |
Gross Profit Loss | 3 053 136 | 2 558 722 | 2 924 032 | 4 250 612 | 2 702 757 | 2 392 196 | 2 280 886 | 10 307 609 | 10 599 177 | 3 841 483 |
Income From Related Parties | | | 1 514 159 | 2 188 261 | 2 344 565 | 135 511 | 147 378 | 195 970 | 257 496 | 204 211 |
Income Taxes Paid Refund Classified As Operating Activities | | -25 402 | -64 736 | -197 513 | -479 495 | -77 456 | | -62 896 | -2 086 826 | -1 108 750 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -1 207 | 6 990 | -4 081 | -609 | 252 | -260 | -82 | 940 | -453 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -10 063 | -3 507 | | | | | | | |
Increase Decrease In Net Cash For Period | -808 | | | | | | | | | |
Increase Decrease In Property Plant Equipment | | | 324 971 | | 520 127 | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 48 717 | -63 553 | 558 673 | 11 510 | -27 995 | -369 139 | 581 834 | 896 575 | -788 154 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 118 444 | 140 846 | 168 211 | 188 508 | 183 885 | 189 694 | 201 715 | 2 753 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 1 165 | 3 390 | 5 382 | 9 897 | 16 624 | 11 823 | 6 905 | 1 844 | |
Interest Paid Classified As Operating Activities | | | | -59 | -5 735 | | -390 | -467 | -3 533 | -3 639 |
Interest Payable Similar Charges | 119 420 | | | | | | | | | |
Interest Payable Similar Charges Finance Costs | | 90 729 | 80 221 | 91 452 | 128 217 | 152 695 | 124 019 | 58 305 | 5 583 | 3 717 |
Loans Owed To Related Parties | | | -2 641 374 | -2 279 119 | -3 866 175 | -3 460 818 | -2 884 991 | -6 127 916 | -2 552 058 | -477 142 |
Net Cash Flows From Used In Financing Activities | | 201 600 | 540 638 | 1 228 996 | 205 504 | 318 045 | 318 045 | 2 296 380 | 2 448 342 | 530 000 |
Net Cash Flows From Used In Investing Activities | | 75 395 | 515 770 | 101 770 | 807 759 | 17 103 | 95 170 | 26 064 | 138 471 | 354 026 |
Net Cash Flows From Used In Operating Activities | | -275 788 | -1 063 398 | -1 326 685 | -1 012 654 | -335 400 | -412 955 | -2 322 362 | -2 587 753 | -883 573 |
Net Cash Generated From Operations | | -391 919 | -1 208 355 | -1 615 650 | -1 620 366 | -565 551 | -536 974 | -2 443 563 | -4 680 162 | -1 996 040 |
Net Current Assets Liabilities | -570 450 | -496 260 | -561 191 | 58 554 | -349 967 | -374 783 | -379 981 | 4 193 638 | 8 511 257 | 9 107 540 |
Net Debt Funds | 53 026 | 32 633 | | | | | | | | |
Net Increase Decrease In Shareholders Funds | 113 736 | | | | | | | | | |
Net Interest Received Paid Classified As Investing Activities | | | | | -45 | | -5 126 | -7 321 | -25 | |
Non-taxable Income Less Expenses Not Deductible For Tax Purposes | -590 | | | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | | 200 000 | 400 |
Obligations Under Finance Lease Hire Purchase Contracts | 52 200 | 30 600 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 30 600 | 9 000 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 21 600 | 21 600 | | | | | | | | |
Operating Profit Loss | 439 205 | 449 070 | 1 186 484 | 2 338 353 | 805 322 | 303 199 | 351 971 | 8 311 170 | 8 153 991 | 1 491 517 |
Other Comprehensive Income Expense Net Tax | | 272 375 | | | 289 706 | | | 993 444 | | |
Other Creditors | | 11 309 | 11 855 | 12 169 | 450 | 668 | 690 | 1 064 | 13 239 | 9 715 |
Other Creditors Due Within One Year | 11 621 | 11 309 | | | | | | | | |
Other Debtors Within One Year | 180 | | | | | | | | | |
Other Deferred Tax Expense Credit | | -3 000 | 26 000 | -3 600 | 21 100 | 5 200 | 15 400 | 110 100 | 17 800 | 120 300 |
Other Interest Receivable Similar Income | 53 | | | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 45 | | 5 126 | 7 321 | 25 | |
Other Operating Income Format1 | | 34 143 | 395 | -1 131 | | | | | | |
Other Operating Leases Expiring Between Two Five Years | 1 174 | 1 174 | | | | | | | | |
Other Taxation Social Security Payable | | 54 680 | 156 483 | 248 431 | 152 604 | 32 753 | 207 337 | 747 438 | 144 880 | 243 391 |
Other Taxation Social Security Within One Year | 122 477 | 54 680 | | | | | | | | |
Par Value Share | | | | | | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -21 600 | 216 712 | -60 996 | -87 848 | -138 045 | -138 045 | -116 380 | -268 342 | |
Payments To Related Parties | | | 14 339 862 | 18 785 185 | 21 852 269 | 20 220 264 | 17 055 941 | 20 145 345 | 26 067 400 | 23 630 979 |
Pension Costs | 4 995 | | | | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 100 996 | 109 796 | 79 562 | 136 117 | 132 866 | 52 137 | 104 469 | 21 663 | 42 939 |
Prepayments | | 69 323 | 66 193 | 270 673 | 76 219 | 80 090 | 75 275 | 79 504 | 82 034 | 87 790 |
Prepayments Accrued Income Current Asset Due Within One Year | 72 999 | 69 323 | | | | | | | | |
Proceeds From Sales Property Plant Equipment | | | -10 500 | -2 000 | -94 475 | | -3 500 | | -18 000 | -45 500 |
Profit Loss | | 296 879 | 882 750 | 1 805 732 | 543 594 | 116 624 | 183 462 | 6 573 260 | 6 600 914 | 1 108 659 |
Profit Loss For Period | 248 736 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 319 838 | 358 341 | 1 106 263 | 2 246 901 | 677 150 | 150 504 | 233 078 | 8 260 186 | 8 148 433 | 1 487 800 |
Property Plant Equipment Gross Cost | | 2 368 229 | 2 852 049 | 2 953 569 | 3 857 040 | 3 874 144 | 3 920 990 | 4 885 232 | 4 972 829 | 1 793 539 |
Provisions | | 92 900 | 118 900 | 115 300 | 136 400 | 141 600 | 157 000 | 267 100 | 284 900 | 405 200 |
Provisions For Liabilities Balance Sheet Subtotal | | 92 900 | 118 900 | 115 300 | 136 400 | 141 600 | 157 000 | 267 100 | 284 900 | 405 200 |
Provisions For Liabilities Charges | 95 900 | 92 900 | | | | | | | | |
Purchase Property Plant Equipment | | -75 395 | -526 270 | -103 770 | -902 279 | -17 103 | -103 796 | -33 385 | -156 496 | -399 526 |
Raw Materials | | 875 360 | 844 973 | 1 247 132 | 1 377 883 | 1 297 982 | 1 005 086 | 1 541 498 | 2 193 029 | 1 570 052 |
Revaluation Reserve | | 122 528 | | | | | | | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | -61 601 | | | -62 587 | | |
Social Security Costs | 159 654 | 121 723 | 127 936 | 158 238 | 138 817 | 126 074 | 124 954 | 155 140 | 212 066 | 198 772 |
Staff Costs | 1 624 874 | | | | | | | | | |
Staff Costs Employee Benefits Expense | | 1 338 958 | 1 440 905 | 1 654 364 | 1 535 296 | 1 440 119 | 1 321 345 | 1 615 748 | 1 963 157 | 1 895 444 |
Standard Nominal Tax Rate | 20 | | | | | | | | | |
Tangible Fixed Assets Additions | | 3 207 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 212 009 | 2 368 229 | | | | | | | | |
Tangible Fixed Assets Depreciation | 784 267 | 650 023 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 28 278 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 22 550 | | | | | | | | |
Tangible Fixed Assets Depreciation Increase Decrease From Revaluations | | -149 846 | | | | | | | | |
Tangible Fixed Assets Disposals | | 31 498 | | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | 156 670 | | | | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 55 044 | | | | | |
Tax Expense Credit Applicable Tax Rate | | 71 668 | 221 253 | 441 876 | 183 703 | 28 596 | 44 285 | 1 569 435 | 1 548 202 | 312 512 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 4 997 | 5 764 | 5 233 | 4 938 | 5 264 | 5 391 | 307 | 158 | 47 |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 63 968 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 71 102 | | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 61 462 | 223 513 | 441 169 | 133 556 | 33 880 | 49 616 | 1 686 926 | 1 547 519 | 379 141 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 526 270 | 103 770 | 902 279 | 17 103 | 103 796 | 33 385 | 156 496 | 3 895 |
Total Assets Less Current Liabilities | 857 292 | 1 221 946 | 1 550 663 | 2 132 799 | 2 695 646 | 2 499 426 | 2 401 908 | 7 812 662 | 12 069 083 | 12 768 042 |
Total Current Tax Expense Credit | | 64 462 | 197 513 | | | | | | | |
Total Dividend Payment | 135 000 | | | | | | | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | 228 106 | | | 930 857 | | |
Total Operating Lease Payments | | 1 165 | 1 174 | 1 174 | 1 252 | 1 174 | 1 150 | 1 116 | 1 116 | 558 |
Total Recognised Gain Loss For Period | 248 736 | | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 25 402 | | | | | | | | | |
Trade Creditors Trade Payables | | 3 435 535 | 2 769 400 | 2 412 649 | 4 010 978 | 3 561 615 | 2 996 925 | 6 254 461 | 2 690 914 | 579 398 |
Trade Creditors Within One Year | 3 909 418 | 3 435 535 | | | | | | | | |
Trade Debtors Trade Receivables | | 1 892 044 | 1 500 943 | 1 324 771 | 2 322 094 | 1 690 951 | 1 699 690 | 11 026 754 | 9 588 104 | 8 106 492 |
Trade Debtors Within One Year | 2 359 145 | 1 892 044 | | | | | | | | |
Turnover Gross Operating Revenue | 30 208 518 | 21 255 610 | | | | | | | | |
Turnover Revenue | | 21 255 610 | 18 343 840 | 23 436 031 | 25 685 423 | 23 601 330 | 20 581 979 | 30 779 365 | 36 718 578 | 29 179 170 |
U K Current Corporation Tax | 25 402 | | | | | | | | | |
U K Deferred Tax | 45 700 | | | | | | | | | |
Utilisation Tax Losses | 38 689 | | | | | | | | | |
Wages Salaries | 1 460 225 | 1 116 239 | 1 203 173 | 1 416 564 | 1 260 362 | 1 181 179 | 1 144 254 | 1 356 139 | 1 729 428 | 1 653 733 |
Company Contributions To Money Purchase Schemes Directors | | 36 000 | | | | | | | | |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | | | | | | | | -3 966 | -8 079 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -8 920 | |