Profit & Loss |
Date of Accounts |
2012-05-31 | 2013-05-31 | 2016-11-30 | 2017-09-30 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 |
Currency |
| | | | | | | | |
Net Worth | 827 272 | 916 846 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 5 182 | 41 512 | 61 257 | 42 336 | 157 596 | 264 414 | 201 054 |
Current Assets | 1 238 094 | 1 373 037 | 1 055 640 | 964 262 | 1 557 480 | 1 821 786 | 2 756 400 | 4 437 401 | 5 095 184 |
Debtors | 802 266 | 1 179 719 | 719 608 | 586 416 | 1 303 244 | 1 117 693 | 1 588 180 | 2 377 199 | 2 815 574 |
Net Assets Liabilities | | | 116 872 | 144 914 | 302 368 | 466 660 | 701 374 | 1 467 719 | 1 359 433 |
Other Debtors | | | 332 583 | 106 478 | 102 948 | 342 573 | 352 282 | 1 035 593 | 326 622 |
Property Plant Equipment | | | 727 746 | 772 678 | 635 935 | 689 422 | 576 045 | 675 308 | 647 757 |
Total Inventories | | | 84 206 | 89 690 | 192 979 | 661 757 | 1 010 624 | 1 661 501 | 2 078 556 |
Cash Bank In Hand | 435 828 | 193 318 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 827 272 | 916 846 | | | | | | | |
Tangible Fixed Assets | 194 036 | 257 370 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 600 | 600 | | | | | | | |
Profit Loss Account Reserve | 826 672 | 916 246 | | | | | | | |
Shareholder Funds | 827 272 | 916 846 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 8 000 |
Accrued Liabilities Deferred Income | | | | | | | | 67 677 | 61 680 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 522 629 | 522 629 | 564 279 | 660 507 | 853 600 | 989 640 | 1 146 752 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 129 561 |
Administrative Expenses | | | | | | | | 1 880 086 | 2 333 026 |
Amounts Owed By Group Undertakings | | | | | | | | 48 939 | 301 055 |
Amounts Owed By Related Parties | | | | | | 20 355 | 54 351 | 48 939 | |
Amounts Owed To Group Undertakings | | | 327 | 327 | 327 | 328 | | 66 627 | |
Average Number Employees During Period | | | | | | 75 | 96 | 102 | 128 |
Bank Borrowings | | | | | | | | 491 667 | 425 000 |
Bank Borrowings Overdrafts | | | 25 489 | 30 778 | | 59 | 250 000 | 425 000 | 325 000 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 157 596 | 264 414 | 201 054 |
Comprehensive Income Expense | | | | | | | | 632 058 | 26 001 |
Corporation Tax Recoverable | | | 30 280 | 17 699 | | | | 256 841 | 334 311 |
Cost Sales | | | | | | | | 13 536 320 | 12 984 510 |
Creditors | | | 25 489 | 625 723 | 622 816 | 804 703 | 885 553 | 1 377 452 | 1 822 195 |
Current Tax For Period | | | -30 280 | -17 699 | | | | -256 841 | -255 000 |
Deferred Tax Asset Debtors | | | 246 644 | 246 644 | 143 787 | 86 655 | 73 449 | 174 652 | 190 001 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | | -82 157 | -11 344 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | -24 673 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -244 574 | | 89 825 | 65 417 | 1 130 | -82 157 | -11 344 |
Depreciation Expense Property Plant Equipment | | | | | | | | 136 039 | 157 112 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | 136 039 | 157 112 |
Dividends Paid | | | 24 000 | | | | | | |
Dividends Paid On Shares | | | | | | | 49 048 | | |
Finance Lease Liabilities Present Value Total | | | | | | | | 6 532 | 27 956 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | 14 202 | 39 192 |
Finished Goods Goods For Resale | | | | | | | | 1 412 372 | 1 756 790 |
Fixed Assets | 194 036 | 257 370 | | | | 689 422 | 625 093 | 724 356 | 696 805 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | -241 667 | 66 667 |
Further Item Creditors Component Total Creditors | | | | | | | | 945 920 | 1 469 239 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | | | | -24 673 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 262 500 | 187 500 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | 1 240 | 1 917 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -771 685 | -776 190 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 430 975 | 345 556 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | 650 877 | 417 055 |
Government Grant Income | | | | | | | | 12 601 | 8 641 |
Gross Profit Loss | | | | | | | | 2 077 669 | 2 108 458 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | 202 203 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -106 818 | 63 360 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -1 | | 25 572 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 152 087 | 96 228 | 193 093 | 136 039 | 157 112 |
Intangible Assets | | | | | | | 49 048 | 49 048 | 49 048 |
Intangible Assets Gross Cost | | | | | | | 49 048 | 49 048 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | 36 034 | 31 160 |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | | | | | 5 045 | 17 630 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 1 078 | 590 |
Interest Income On Bank Deposits | | | | | | | | 21 | 18 |
Interest Paid Classified As Operating Activities | | | | | | | | -42 157 | -49 380 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 42 157 | 49 380 |
Interest Received Classified As Investing Activities | | | | | | | | -21 | -291 |
Net Cash Generated From Operations | | | | | | | | -161 068 | 45 236 |
Net Current Assets Liabilities | 658 348 | 684 598 | -528 352 | 54 992 | 333 251 | 634 228 | 1 002 045 | 2 045 785 | 2 548 085 |
Net Finance Income Costs | | | | | | | | 21 | 291 |
Number Shares Issued Fully Paid | | | | 600 | 600 | | | | |
Operating Profit Loss | | | | | | | | 335 196 | -215 927 |
Other Creditors | | | 721 023 | 625 723 | 622 816 | 804 703 | 635 553 | 952 452 | 1 143 846 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 110 437 | | | | |
Other Disposals Property Plant Equipment | | | | | 120 000 | 68 | | | |
Other Interest Income | | | | | | | | | 273 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 21 | 291 |
Other Operating Income Format1 | | | | | | | | 137 613 | 8 641 |
Other Taxation Social Security Payable | | | 115 996 | 105 261 | 186 375 | 46 981 | 145 637 | 139 146 | 185 201 |
Par Value Share | | | | 1 | 1 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | -18 481 | 24 990 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 33 222 | 42 738 |
Prepayments Accrued Income | | | | | | | | 185 969 | 207 273 |
Profit Loss | | | -931 947 | 28 042 | 157 454 | 164 292 | 234 714 | 632 058 | 26 001 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 293 060 | -265 016 |
Property Plant Equipment Gross Cost | | | 1 250 373 | 1 295 307 | 1 200 214 | 1 349 929 | 1 429 648 | 1 664 947 | 1 794 509 |
Provisions For Liabilities Balance Sheet Subtotal | | | 57 033 | 57 033 | 44 002 | 52 287 | 40 211 | 59 257 | |
Purchase Property Plant Equipment | | | | | | | | -235 300 | -129 561 |
Social Security Costs | | | | | | | | 168 395 | 212 765 |
Staff Costs Employee Benefits Expense | | | | | | | | 2 476 298 | 2 780 745 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 59 257 | 63 262 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 37 116 | 30 519 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 55 681 | -50 353 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | -328 078 | -255 000 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 27 100 | 33 185 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | 47 687 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -274 854 | -17 699 | 89 825 | 65 416 | 1 130 | -338 998 | -291 017 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 44 934 | 24 907 | 149 783 | 79 719 | 235 300 | |
Total Assets Less Current Liabilities | 852 384 | 941 968 | 199 394 | 827 670 | 969 186 | 1 323 650 | 1 627 138 | 2 770 141 | 3 244 890 |
Total Borrowings | | | | | | | | 425 000 | 325 000 |
Total Deferred Tax Expense Credit | | | | | | | | -82 157 | -36 017 |
Trade Creditors Trade Payables | | | 682 024 | 589 015 | 688 904 | 649 461 | 816 929 | 1 241 804 | 1 045 136 |
Trade Debtors Trade Receivables | | | 356 745 | 462 239 | 1 056 509 | 668 110 | 1 108 098 | 995 461 | 1 456 312 |
Turnover Revenue | | | | | | | | 15 613 989 | 15 092 968 |
Wages Salaries | | | | | | | | 2 274 681 | 2 525 242 |
Work In Progress | | | | | | | | 249 129 | 321 766 |
Director Remuneration | | | | | | | | 54 752 | 9 504 |
Creditors Due After One Year | | 12 895 | | | | | | | |
Creditors Due Within One Year | 579 746 | 688 439 | | | | | | | |
Provisions For Liabilities Charges | 25 112 | 12 227 | | | | | | | |
Tangible Fixed Assets Additions | | 157 590 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 398 526 | 556 116 | | | | | | | |
Tangible Fixed Assets Depreciation | 204 490 | 298 746 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 94 256 | | | | | | | |