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 | 81 074 | 93 926 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 71 941 | 69 782 | 67 454 | 147 514 | 160 455 | 139 306 |
Current Assets | 306 407 | 351 566 | 330 954 | 361 791 | 358 491 | 481 322 | 487 442 | 512 061 |
Debtors | 173 095 | 156 024 | 191 744 | 214 447 | 211 892 | 239 484 | 243 983 | 275 803 |
Net Assets Liabilities | | | 75 151 | 76 083 | 66 911 | 93 354 | 97 536 | 137 721 |
Other Debtors | | | | | 7 702 | 2 515 | 5 278 | 5 511 |
Property Plant Equipment | | | 261 968 | 270 064 | 259 518 | 248 767 | 243 370 | 270 112 |
Total Inventories | | | 67 269 | 77 562 | 79 145 | 94 324 | 83 004 | 96 952 |
Cash Bank In Hand | 83 633 | | | | | | | |
Stocks Inventory | 49 679 | 62 162 | | | | | | |
Tangible Fixed Assets | 264 460 | 259 104 | | | | | | |
Trade Debtors | 167 889 | 148 547 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 80 974 | 93 826 | | | | | | |
Shareholder Funds | 81 074 | 93 926 | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | 52 178 | 60 647 | 71 496 | 82 247 | 89 860 | 94 523 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 2 216 | 31 405 |
Amounts Owed To Other Related Parties Other Than Directors | | | | | 1 512 | | | |
Average Number Employees During Period | | | 8 | 7 | 7 | 7 | 6 | 6 |
Balances Amounts Owed To Related Parties | | | 227 033 | 255 616 | | | | |
Bank Borrowings Overdrafts | | | | | 7 863 | 10 686 | 19 663 | 18 678 |
Creditors | | | 125 944 | 134 541 | 205 501 | 237 955 | 163 050 | 175 864 |
Depreciation Rate Used For Property Plant Equipment | | | | | | 25 | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 3 300 | | | | |
Disposals Property Plant Equipment | | | | 3 300 | | | | |
Fixed Assets | 264 460 | 259 104 | 261 968 | 270 064 | 259 518 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 11 769 | | 10 751 | 7 613 | 4 663 |
Net Current Assets Liabilities | 185 455 | 214 846 | 205 010 | 227 250 | 152 990 | 243 367 | 324 392 | 336 197 |
Other Creditors | | | | | 83 981 | 82 019 | 3 970 | 11 095 |
Other Taxation Social Security Payable | | | | | 20 602 | 46 373 | 35 248 | 37 902 |
Property Plant Equipment Gross Cost | | | 314 146 | 330 711 | | 331 014 | 333 230 | 364 635 |
Provisions For Liabilities Balance Sheet Subtotal | | | 2 825 | 4 200 | | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 2 708 | 1 187 | 637 | 7 940 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 19 865 | | | | |
Total Assets Less Current Liabilities | 449 915 | 473 950 | 466 978 | 497 314 | 412 508 | 492 134 | 567 762 | 606 309 |
Trade Creditors Trade Payables | | | | | 91 543 | 98 877 | 104 169 | 108 189 |
Trade Debtors Trade Receivables | | | | | 204 190 | 236 969 | 238 705 | 270 292 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | 4 200 | 2 708 | | | |
Company Contributions To Money Purchase Schemes Directors | 3 000 | 17 750 | | | | | | |
Director Remuneration | 32 251 | 45 908 | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 35 251 | 63 658 | | | | | | |
Administrative Expenses | 122 804 | | | | | | | |
Bank Borrowings | 6 906 | 7 599 | | | | | | |
Bank Borrowings Overdrafts Secured | -6 906 | -7 599 | | | | | | |
Bank Loans Overdrafts Finance Charges | 178 003 | | | | | | | |
Cash Bank | | 133 380 | | | | | | |
Cost Sales | 421 569 | | | | | | | |
Creditors Due After One Year | 366 437 | 377 978 | | | | | | |
Creditors Due Within One Year | 120 952 | 136 720 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 4 012 | 3 531 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 2 404 | 2 046 | | | | | | |
Finished Goods Goods For Resale | 49 679 | 62 162 | | | | | | |
Gain Loss From Disposal Fixed Assets | 2 957 | | | | | | | |
Gross Profit Loss | 221 556 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 5 000 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 5 000 | | | | | | |
Interest Payable Similar Charges | 8 981 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 81 074 | 93 926 | | | | | | |
Number Shares Allotted | 100 | 100 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 5 525 | 3 169 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 2 197 | 2 355 | | | | | | |
Operating Profit Loss | 105 902 | | | | | | | |
Other Creditors After One Year | 182 909 | 205 097 | | | | | | |
Other Creditors Due Within One Year | 3 280 | 12 670 | | | | | | |
Other Interest Receivable Similar Income | 35 | | | | | | | |
Other Operating Income | 7 150 | | | | | | | |
Par Value Share | | 1 | | | | | | |
Prepayments Accrued Income Current Asset | 5 206 | 7 477 | | | | | | |
Profit Loss For Period | 77 639 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 96 956 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | 1 874 | -358 | | | | | | |
Provisions For Liabilities Charges | 2 404 | 2 046 | | | | | | |
Share Capital Allotted Called Up Paid | -50 | -50 | | | | | | |
Standard Nominal Tax Rate | 20 | | | | | | | |
Tangible Fixed Assets Additions | | 1 485 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 305 762 | 302 738 | | | | | | |
Tangible Fixed Assets Depreciation | 41 302 | 43 634 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -2 483 | 4 135 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 4 509 | | | | | | |
Tangible Fixed Assets Disposals | | 4 509 | | | | | | |
Taxation Social Security | 26 909 | 32 901 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 19 317 | | | | | | | |
Total Dividend Payment | 67 500 | 34 969 | | | | | | |
Trade Creditors Within One Year | 81 660 | 81 195 | | | | | | |
Turnover Gross Operating Revenue | 643 125 | | | | | | | |
U K Current Corporation Tax | 17 443 | | | | | | | |
U K Current Corporation Tax On Income For Period | 17 443 | | | | | | | |
Value Shares Allotted | 100 | 100 | | | | | | |