Profit & Loss |
Date of Accounts |
2020-07-31 | 2021-07-31 | 2022-07-31 | 2023-07-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 8 185 847 | 3 274 948 | 6 741 796 | 8 672 283 |
Current Assets | 32 764 775 | 34 593 046 | 37 881 815 | 40 034 345 |
Debtors | 6 243 403 | 13 882 694 | 12 187 990 | 4 585 417 |
Net Assets Liabilities | 90 961 597 | 97 195 394 | 106 508 257 | 107 799 557 |
Other Debtors | 5 598 360 | 13 433 628 | 11 738 151 | 4 551 959 |
Property Plant Equipment | 1 951 863 | 1 832 964 | 1 907 532 | 1 863 431 |
Total Inventories | 18 335 525 | 17 435 404 | 18 952 029 | 26 776 645 |
|
Other Financial Data |
Audit Fees Expenses | 15 000 | 15 000 | 15 000 | 15 500 |
Director Remuneration | 1 850 000 | 1 870 000 | 75 000 | 2 500 000 |
Dividend Recommended By Directors | | | | 4 000 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 |
Accrued Liabilities Deferred Income | 4 682 434 | 4 393 289 | 3 479 631 | 6 250 274 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 258 632 | 2 412 922 | 2 572 137 | 1 194 201 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | 3 652 667 | 3 030 228 | 772 813 |
Administrative Expenses | 2 972 662 | 2 937 782 | 868 737 | 3 748 594 |
Amounts Recoverable On Contracts | 525 791 | 382 258 | 327 453 | |
Applicable Tax Rate | 19 | 19 | 19 | 25 |
Average Number Employees During Period | 44 | 43 | 42 | 39 |
Cash Cash Equivalents Cash Flow Value | 8 185 847 | 3 274 948 | 6 741 796 | |
Comprehensive Income Expense | 1 360 215 | 6 233 797 | 9 312 863 | 5 291 300 |
Corporation Tax Payable | 167 911 | 891 276 | 1 351 817 | 156 065 |
Cost Sales | 8 420 145 | 10 743 807 | 10 354 673 | 13 217 970 |
Creditors | 3 948 500 | 3 948 500 | 3 948 500 | 3 948 500 |
Cumulative Preference Share Dividends Unpaid | 3 948 500 | 3 948 500 | 3 948 500 | 3 948 500 |
Current Tax For Period | 887 993 | 1 243 716 | 1 809 065 | 956 065 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | 387 751 | 559 909 |
Depreciation Amortisation Expense | 243 454 | 229 779 | 220 938 | 214 206 |
Depreciation Expense Property Plant Equipment | 243 454 | 229 778 | 220 937 | 214 206 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 75 488 | 61 722 | 1 592 142 |
Disposals Property Plant Equipment | | 105 785 | 68 019 | 1 690 211 |
Dividends Paid | | | | 4 000 000 |
Dividends Paid Classified As Financing Activities | | | | -4 000 000 |
Dividends Paid On Shares | | | | 4 000 000 |
Dividends Paid On Shares Interim | | | | 188 114 |
Fixed Assets | 73 808 042 | 81 020 697 | 86 176 325 | 89 173 018 |
Further Item Interest Expense Component Total Interest Expense | | | | 34 378 |
Further Item Operating Income Component Total Other Operating Income | 2 580 | 2 264 | 1 810 | 24 048 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 813 015 | -288 097 | -1 355 413 | 3 877 924 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 3 658 580 | -7 639 292 | 1 694 703 | 7 602 573 |
Gain Loss On Disposal Assets Income Statement Subtotal | | 12 453 | 35 403 | 97 366 |
Gain Loss On Disposals Property Plant Equipment | | 12 453 | 35 403 | 97 366 |
Gross Profit Loss | 7 089 382 | 9 155 482 | 10 402 374 | 8 263 965 |
Income Taxes Paid Refund Classified As Operating Activities | -766 387 | -476 007 | -1 348 524 | -2 151 817 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 7 302 074 | -4 910 899 | 3 466 848 | 1 930 487 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -223 778 | -900 121 | 1 516 625 | 7 824 616 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 229 778 | 220 937 | 214 206 |
Interest Paid Classified As Operating Activities | | | | -34 378 |
Interest Payable Similar Charges Finance Costs | 115 067 | 102 236 | 106 257 | 223 446 |
Investment Property | 71 856 179 | 79 187 733 | 84 268 793 | 87 309 587 |
Investment Property Fair Value Model | 71 856 179 | 79 187 733 | 84 268 793 | 87 309 587 |
Net Cash Flows From Used In Financing Activities | -462 513 | 35 380 | 361 345 | 3 384 158 |
Net Cash Flows From Used In Investing Activities | 1 406 691 | 3 728 535 | 3 266 248 | 651 096 |
Net Cash Flows From Used In Operating Activities | -8 246 252 | 1 146 984 | -7 094 441 | -5 965 741 |
Net Cash Generated From Operations | -9 127 706 | 568 741 | -8 549 222 | -8 341 004 |
Net Current Assets Liabilities | 24 650 443 | 26 078 826 | 30 623 812 | 29 478 328 |
Net Interest Received Paid Classified As Investing Activities | -41 856 | -22 558 | -24 082 | -194 456 |
Number Shares Issued Fully Paid | | 745 000 | 745 000 | 745 000 |
Operating Profit Loss | 2 163 653 | 9 920 088 | 11 591 854 | 6 836 264 |
Other Creditors | 255 513 | 223 721 | 252 617 | 244 114 |
Other Deferred Tax Expense Credit | 78 268 | -15 417 | 27 582 | 39 487 |
Other Interest Receivable Similar Income Finance Income | 41 856 | 22 558 | 24 082 | 194 456 |
Other Operating Income Format1 | 72 159 | 23 501 | 7 385 | 52 912 |
Other Taxation Social Security Payable | 1 170 919 | 1 208 793 | 151 850 | 1 588 141 |
Par Value Share | | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 40 000 | 40 000 | | 120 000 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 |
Proceeds From Sales Property Plant Equipment | | -42 750 | -41 700 | -195 435 |
Profit Loss | 1 360 215 | 6 233 797 | 9 312 863 | 5 291 300 |
Profit Loss On Ordinary Activities Before Tax | 2 090 442 | 9 840 410 | 11 509 679 | 6 807 274 |
Property Plant Equipment Gross Cost | 4 210 495 | 4 245 886 | 4 479 669 | 3 057 632 |
Provisions | 3 548 388 | 5 955 629 | 6 343 380 | 6 903 289 |
Provisions For Liabilities Balance Sheet Subtotal | 3 548 388 | 5 955 629 | 6 343 380 | 6 903 289 |
Purchase Investment Properties | -1 407 387 | -3 652 667 | -3 030 228 | -772 813 |
Purchase Property Plant Equipment | -41 160 | -141 176 | -301 802 | -268 174 |
Raw Materials | 321 182 | 286 012 | 286 012 | 3 553 409 |
Social Security Costs | 262 845 | 269 900 | 26 151 | 537 511 |
Staff Costs Employee Benefits Expense | 3 597 190 | 3 816 692 | 1 802 236 | 4 633 685 |
Tax Expense Credit Applicable Tax Rate | 397 184 | 1 869 678 | 2 186 839 | 1 701 819 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -5 340 | -96 917 | -82 794 | -48 750 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | -181 810 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | -807 | -9 844 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -3 312 | 40 | 89 | 36 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | -46 789 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 730 227 | 3 606 613 | 2 196 816 | 1 515 974 |
Total Additions Including From Business Combinations Property Plant Equipment | | 141 176 | 301 802 | 268 174 |
Total Assets Less Current Liabilities | 98 458 485 | 107 099 523 | 116 800 137 | 118 651 346 |
Total Deferred Tax Expense Credit | -99 854 | 2 407 241 | 387 751 | 559 909 |
Trade Creditors Trade Payables | 928 779 | 1 015 043 | 1 601 712 | 1 206 900 |
Trade Debtors Trade Receivables | 119 252 | 66 808 | 122 386 | 33 458 |
Turnover Revenue | 15 509 527 | 19 899 289 | 20 757 047 | 21 481 935 |
Wages Salaries | 3 294 345 | 3 506 792 | 1 776 085 | 3 976 174 |
Work In Progress | 6 636 577 | 6 274 144 | 8 234 670 | 8 144 785 |
Total Current Tax Expense Credit | 830 081 | 1 199 372 | 1 809 065 | |