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 |
| | | | | | | |
Net Worth | -9 087 | 45 654 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 54 328 | 326 866 | | | | | | |
Cash Bank On Hand | | 326 866 | 187 848 | 176 646 | 663 884 | 507 500 | 2 696 320 | 3 931 798 |
Current Assets | 96 406 | 440 650 | 505 616 | 695 256 | 1 098 700 | 830 377 | 3 192 696 | 4 796 027 |
Debtors | 27 870 | 98 574 | 266 886 | 394 719 | 223 988 | 184 104 | 267 637 | 545 609 |
Net Assets Liabilities | | 45 654 | 157 446 | 21 962 | 364 183 | 611 656 | 1 372 918 | 1 388 033 |
Net Assets Liabilities Including Pension Asset Liability | -9 087 | 45 654 | | | | | | |
Other Debtors | | | | 2 877 | 12 907 | 7 279 | 23 649 | |
Property Plant Equipment | | 331 575 | 721 459 | 1 263 648 | 1 050 772 | 921 886 | 872 958 | 873 174 |
Stocks Inventory | 7 232 | 9 310 | | | | | | |
Tangible Fixed Assets | 84 257 | 331 575 | | | | | | |
Total Inventories | | 9 310 | 20 658 | 71 854 | 113 351 | 101 931 | 189 373 | 263 325 |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | | | | | | |
Profit Loss Account Reserve | -9 089 | 45 652 | | | | | | |
Shareholder Funds | -9 087 | 45 654 | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | 1 | 52 | 17 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | 69 | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | 53 | | | | | | |
Accrued Liabilities | | 6 750 | 12 350 | 38 549 | 152 893 | 626 | 50 880 | 467 047 |
Accumulated Depreciation Impairment Property Plant Equipment | | 63 198 | 129 022 | 176 895 | 448 407 | 625 413 | 845 525 | 1 092 511 |
Average Number Employees During Period | | | 57 | 92 | 190 | 174 | 145 | 170 |
Bank Borrowings Overdrafts | | 500 000 | 481 135 | 451 023 | 415 836 | | 1 520 200 | 1 172 306 |
Creditors | | 500 000 | 742 431 | 1 057 674 | 861 376 | 616 320 | 1 729 161 | 1 172 306 |
Creditors Due After One Year | | 500 000 | | | | | | |
Creditors Due Within One Year | 189 750 | 226 571 | | | | | | |
Debtors Due After One Year | -19 367 | -76 090 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 45 553 | | | | |
Disposals Property Plant Equipment | | | | 159 799 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 65 824 | 93 426 | 273 832 | 177 006 | 220 112 | 246 986 |
Merchandise | | 9 310 | 20 658 | 71 854 | 113 351 | 101 931 | 189 373 | |
Net Current Assets Liabilities | -93 344 | 214 079 | 178 418 | -184 012 | 174 787 | 306 090 | 2 229 121 | 1 856 444 |
Number Shares Allotted | 2 | 2 | | | | | | |
Number Shares Issued Fully Paid | | | 2 | 2 | 2 | 2 | 2 | |
Other Taxation Social Security Payable | | 25 286 | 33 794 | 51 701 | 61 739 | 39 235 | 77 033 | 158 302 |
Par Value Share | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Prepayments Accrued Income Current Asset | 6 976 | 5 900 | | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | 5 900 | 30 224 | 54 914 | 97 477 | 36 842 | 39 366 | 55 295 |
Profit Loss | | | 111 792 | -135 484 | 456 077 | 247 473 | 696 358 | 876 548 |
Property Plant Equipment Gross Cost | | 394 773 | 850 481 | 1 440 543 | 1 499 179 | 1 547 299 | 1 718 483 | 1 965 685 |
Share Capital Allotted Called Up Paid | 2 | 2 | | | | | | |
Tangible Fixed Assets Additions | 99 571 | 295 202 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 99 571 | 394 773 | | | | | | |
Tangible Fixed Assets Depreciation | 15 314 | 63 198 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 15 314 | 47 884 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 455 708 | 749 861 | 67 915 | 48 120 | 171 184 | 247 202 |
Total Assets Less Current Liabilities | -9 087 | 545 654 | 899 877 | 1 079 636 | 1 225 559 | 1 227 976 | 3 102 079 | 2 729 674 |
Trade Creditors Trade Payables | | 86 237 | 127 084 | 273 779 | 356 815 | 141 224 | 260 943 | 570 276 |
Trade Debtors Trade Receivables | | 22 484 | 57 864 | 66 216 | 99 811 | 98 309 | 147 641 | 242 100 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | 31 357 |
Advances Credits Directors | 1 | 52 | | | | | | |
Advances Credits Made In Period Directors | 90 000 | | | | | | | |
Advances Credits Repaid In Period Directors | 1 | | | | | | | |
Bank Borrowings | | | | | | | 1 142 998 | 795 104 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 2 696 320 | |
Cash Receipts From Government Grants | | | | | | | -1 088 274 | -42 265 |
Comprehensive Income Expense | | | | | | | 696 358 | 435 775 |
Corporation Tax Payable | | | | | | 21 821 | 162 169 | 40 062 |
Deferred Tax Liabilities | | | | | | | 137 978 | 169 335 |
Depreciation Amortisation Expense | | | | | | | 220 111 | 246 986 |
Dividends Paid | | | | | | | 73 074 | 282 686 |
Dividends Paid Classified As Financing Activities | | | | | | | -73 074 | -282 686 |
Fixed Assets | | | | | | | 872 958 | 873 230 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | 1 088 274 | 42 265 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 263 300 | 312 500 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 283 957 | 1 842 821 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -86 057 | -293 901 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -21 820 | -70 338 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | 87 442 | 73 952 |
Interest Paid Classified As Operating Activities | | | | | | | -27 690 | -61 462 |
Investments Fixed Assets | | | | | | | | 56 |
Investments In Group Undertakings | | | | | | | | 56 |
Issue Equity Instruments | | | | | | | | 4 |
Net Cash Flows From Used In Financing Activities | | | | | | | -1 054 751 | 584 243 |
Net Cash Flows From Used In Investing Activities | | | | | | | 171 184 | 247 258 |
Net Cash Flows From Used In Operating Activities | | | | | | | -1 305 253 | -2 066 979 |
Net Cash Generated From Operations | | | | | | | -266 489 | -2 156 514 |
Percentage Class Share Held In Subsidiary | | | | | | | | 56 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | -1 200 000 | |
Proceeds From Issuing Shares | | | | | | | | -4 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 996 504 | 415 363 |
Profit Loss Subsidiaries | | | | | | | | 440 772 |
Provisions | | | | | | | 137 978 | 169 335 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 137 978 | 169 335 |
Purchase Property Plant Equipment | | | | | | | -171 184 | -247 202 |
Repayments Borrowings Classified As Financing Activities | | | | | | | -124 727 | -313 061 |