Profit & Loss |
Date of Accounts |
2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 | 2023-07-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 590 646 | 485 114 | 703 339 | 1 685 951 | 885 561 | 2 137 232 |
Current Assets | 6 762 066 | 5 916 199 | 6 279 419 | 9 258 490 | 9 792 461 | 11 620 145 |
Debtors | 5 120 208 | 4 101 991 | 4 341 630 | 5 723 635 | 6 872 560 | 7 404 053 |
Net Assets Liabilities | 5 025 002 | 3 589 562 | 4 166 602 | 5 178 991 | 6 562 052 | 7 730 413 |
Other Debtors | 751 848 | 66 529 | 64 750 | 70 445 | 100 315 | 92 130 |
Property Plant Equipment | 448 774 | 443 600 | 551 289 | 672 845 | 701 514 | 969 540 |
Total Inventories | 1 051 212 | 1 329 094 | 1 234 450 | 1 848 904 | 2 034 340 | |
|
Other Financial Data |
Audit Fees Expenses | 28 000 | 27 500 | 21 500 | 24 750 | 23 000 | 21 000 |
Accrued Liabilities Deferred Income | 170 371 | 240 179 | 206 628 | 426 633 | 491 986 | 448 196 |
Accumulated Amortisation Impairment Intangible Assets | 20 717 | 23 617 | 26 517 | 29 417 | 32 317 | 35 217 |
Accumulated Depreciation Impairment Property Plant Equipment | 726 793 | 680 510 | 795 258 | 794 179 | 879 333 | 894 271 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 215 315 | 235 597 | 387 563 | 269 418 | 622 149 |
Administrative Expenses | 3 243 971 | 3 450 223 | 3 319 236 | 3 552 412 | 3 862 836 | 4 301 209 |
Amortisation Expense Intangible Assets | 2 900 | 2 900 | 2 900 | 2 900 | 2 900 | |
Amortisation Impairment Expense Intangible Assets | 2 900 | 2 900 | 2 900 | 2 900 | 2 900 | 2 900 |
Amounts Owed By Group Undertakings | 1 005 334 | 405 334 | 1 538 666 | 1 955 333 | 2 288 666 | 2 455 333 |
Average Number Employees During Period | 88 | 87 | 91 | 85 | 85 | 89 |
Bank Borrowings Overdrafts | | | | 847 222 | | |
Cash Cash Equivalents Cash Flow Value | 590 646 | 485 114 | 703 339 | 1 685 951 | 885 561 | 2 137 232 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | 1 470 | 87 570 | -4 135 |
Cash Receipts From Sales Interests In Associates | | | | 1 470 | 87 570 | |
Corporation Tax Payable | 209 583 | 246 028 | 187 023 | 266 620 | 385 863 | 501 756 |
Cost Sales | 9 936 536 | 10 437 135 | 9 820 470 | 11 194 378 | 13 114 244 | 15 408 103 |
Creditors | 2 140 993 | 2 726 552 | 2 601 230 | 4 664 383 | 3 799 126 | 4 685 209 |
Current Tax For Period | 209 583 | 246 028 | 187 041 | 266 620 | 385 863 | 501 941 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | 38 036 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 10 937 | -4 060 | 16 291 | 22 185 | 3 901 | 38 366 |
Depreciation Expense Property Plant Equipment | 105 424 | 105 755 | 122 524 | 154 339 | 154 864 | |
Depreciation Impairment Expense Property Plant Equipment | 105 424 | 105 755 | 122 524 | 154 339 | 154 864 | 176 483 |
Dividends Paid | 202 950 | 2 390 453 | 265 725 | 255 200 | 263 630 | 786 638 |
Dividends Paid Classified As Financing Activities | -202 950 | -2 390 453 | -265 725 | -255 200 | -263 630 | -786 638 |
Dividends Paid On Shares Interim | 202 950 | 2 390 453 | 265 725 | 255 200 | 263 630 | 786 638 |
Finished Goods Goods For Resale | 1 051 212 | 1 329 094 | 1 234 450 | 1 848 904 | 2 034 340 | 2 078 860 |
Fixed Assets | 486 057 | 477 983 | 582 772 | 701 428 | 727 198 | 992 324 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -1 000 000 | 847 222 | |
Further Item Interest Expense Component Total Interest Expense | | | 1 311 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 10 937 | -4 060 | 16 291 | 22 185 | 3 901 | 38 366 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 439 162 | 415 146 | 266 477 | 921 086 | 1 277 558 | 1 427 865 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -2 960 | 9 738 | 47 186 | 40 833 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 434 426 | -549 114 | 66 317 | -1 136 334 | 137 278 | -770 190 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 371 151 | -1 018 217 | 239 639 | 1 380 535 | 1 061 355 | 535 628 |
Gain Loss In Cash Flows From Change In Inventories | -46 785 | 277 882 | -94 644 | 614 454 | 185 436 | 44 520 |
Gain Loss On Disposals Property Plant Equipment | 1 365 | -53 504 | -1 584 | -32 218 | 1 365 | |
Government Grant Income | | | 370 740 | 242 594 | 4 703 | |
Gross Profit Loss | 4 344 119 | 4 642 774 | 3 994 539 | 4 894 785 | 5 941 558 | |
Income Taxes Paid Refund Classified As Operating Activities | -258 026 | -209 567 | -246 046 | -187 023 | -266 620 | -386 048 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 186 616 | 105 532 | -218 225 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -16 | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 2 900 | 2 900 | 2 900 | 2 900 | 2 900 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 105 755 | 122 524 | 154 339 | 154 864 | 176 483 |
Intangible Assets | 37 283 | 34 383 | 31 483 | 28 583 | 25 683 | 22 783 |
Intangible Assets Gross Cost | 58 000 | 58 000 | 58 000 | 58 000 | 58 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 28 647 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 1 287 | | | | | |
Interest Income On Bank Deposits | 2 727 | 4 414 | 1 365 | 74 | 1 055 | 35 444 |
Interest Payable Similar Charges Finance Costs | 1 287 | | 1 311 | 28 647 | | |
Interest Received Classified As Investing Activities | -2 727 | -4 414 | -1 365 | -74 | -1 968 | -35 628 |
Investments | | | | | 1 | 1 |
Investments Fixed Assets | | | | | 1 | 1 |
Issue Equity Instruments | | | | | 1 | |
Key Management Personnel Compensation Total | 471 517 | 508 614 | 483 022 | 532 823 | 505 012 | 537 633 |
Net Assets Liabilities Subsidiaries | | 1 | 1 | 1 | | |
Net Cash Flows From Used In Financing Activities | 223 962 | 2 390 453 | 265 725 | | | |
Net Cash Flows From Used In Investing Activities | 151 656 | 149 671 | 230 432 | | | |
Net Cash Flows From Used In Operating Activities | -189 002 | -2 434 592 | -714 382 | -700 099 | -589 135 | -2 447 566 |
Net Cash Generated From Operations | -448 315 | -2 644 159 | -961 739 | -915 769 | -855 755 | -2 833 614 |
Net Current Assets Liabilities | 4 621 073 | 3 189 647 | 3 678 189 | 4 594 107 | 5 993 335 | 6 934 936 |
Net Finance Income Costs | 2 727 | 4 414 | 1 365 | 74 | 1 968 | 35 628 |
Net Interest Paid Received Classified As Operating Activities | -1 287 | | -1 311 | -28 647 | | |
Operating Profit Loss | 1 100 148 | 1 192 551 | 1 046 043 | 1 584 967 | 2 083 425 | |
Other Creditors | 7 952 | 6 401 | 101 228 | 81 348 | 22 188 | 99 898 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 152 038 | 7 776 | 155 418 | 69 710 | 161 545 |
Other Disposals Property Plant Equipment | | 266 772 | 13 160 | 267 086 | 155 595 | 339 185 |
Other Interest Income | | | | | 913 | 184 |
Other Interest Receivable Similar Income Finance Income | 2 727 | 4 414 | 1 365 | 74 | 1 968 | 35 628 |
Other Operating Income Format1 | | | 370 740 | 242 594 | 4 703 | |
Other Taxation Social Security Payable | 124 388 | 244 102 | 387 549 | 378 026 | 274 866 | 457 815 |
Payments Finance Lease Liabilities Classified As Financing Activities | -21 012 | | | | | |
Payments To Acquire Own Shares | | | | | -10 903 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 82 592 | 38 289 | 41 162 | 86 260 | 88 549 | 75 672 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | | |
Prepayments Accrued Income | 157 902 | 182 095 | 263 229 | 156 960 | 202 040 | 188 610 |
Proceeds From Issuing Shares | | | | | -1 | |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | 1 | |
Proceeds From Sales Property Plant Equipment | -10 050 | -61 230 | -3 800 | -79 450 | -87 250 | -173 129 |
Profit Loss | 881 068 | 955 013 | 842 765 | 1 267 589 | 1 657 593 | 1 954 999 |
Profit Loss On Ordinary Activities Before Tax | 1 101 588 | 1 196 965 | 1 046 097 | 1 556 394 | 2 085 393 | 2 495 306 |
Property Plant Equipment Gross Cost | 1 175 567 | 1 124 110 | 1 346 547 | 1 467 024 | 1 580 847 | 1 863 811 |
Provisions For Liabilities Balance Sheet Subtotal | 82 128 | 78 068 | 94 359 | 116 544 | 158 481 | 196 847 |
Purchase Property Plant Equipment | -164 433 | -215 315 | -235 597 | -387 563 | -269 418 | -622 149 |
Redemption Shares Decrease In Equity | | | | | 1 | |
Social Security Costs | 175 713 | 167 786 | 168 062 | 201 558 | 218 744 | |
Staff Costs Employee Benefits Expense | 2 156 022 | 2 271 124 | 2 273 667 | | 2 555 533 | 2 845 907 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 82 128 | 78 068 | 94 359 | 116 544 | | |
Tax Expense Credit Applicable Tax Rate | 209 302 | 227 423 | 198 758 | 295 715 | 396 225 | 524 151 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -10 757 | -5 827 | -15 613 | -33 427 | -16 572 | -31 456 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 11 038 | 24 432 | 3 896 | 4 332 | 6 210 | 9 246 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 220 520 | 241 952 | 203 332 | 288 805 | 427 800 | 540 307 |
Total Assets Less Current Liabilities | 5 107 130 | 3 667 630 | 4 260 961 | 5 295 535 | 6 720 533 | 7 927 260 |
Total Current Tax Expense Credit | 209 583 | 246 012 | 187 041 | | | |
Total Deferred Tax Expense Credit | | | | 22 185 | 41 937 | 38 366 |
Total Operating Lease Payments | 197 824 | 211 028 | 208 946 | 203 167 | 226 654 | |
Trade Creditors Trade Payables | 1 628 699 | 1 989 842 | 1 718 802 | 2 664 534 | 2 624 223 | 3 177 544 |
Trade Debtors Trade Receivables | 378 416 | 329 469 | 194 557 | 244 897 | 426 108 | 301 069 |
Turnover Revenue | 14 280 655 | 15 079 909 | 13 815 009 | 16 089 163 | 19 055 802 | |
Wages Salaries | 1 897 717 | 2 065 049 | 2 064 443 | | 2 248 240 | 2 526 630 |
Director Remuneration | | 78 396 | 68 329 | 64 670 | 66 023 | 80 424 |