Profit & Loss |
Date of Accounts |
2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 | 2023-07-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 455 | 1 672 | 995 102 | 3 170 590 | 3 012 136 |
Current Assets | 17 497 326 | 15 788 907 | 21 248 693 | 24 921 459 | 20 297 469 |
Debtors | 17 075 588 | 15 280 804 | 19 227 402 | 20 561 900 | 16 171 682 |
Net Assets Liabilities | 6 129 157 | 6 531 337 | 8 348 734 | 11 137 532 | 9 783 953 |
Other Debtors | 2 901 | 8 686 | 3 486 | 811 | 3 250 |
Property Plant Equipment | 2 044 277 | 2 179 893 | 2 730 737 | 3 718 885 | 4 011 168 |
Total Inventories | 421 283 | 506 431 | 1 026 189 | 1 188 969 | 1 113 651 |
|
Other Financial Data |
Audit Fees Expenses | 17 250 | 18 000 | 18 000 | 18 400 | 20 100 |
Company Contributions To Money Purchase Plans Directors | 182 203 | 91 015 | 135 167 | 134 840 | 183 889 |
Director Remuneration | 113 060 | 302 494 | 901 046 | 1 242 776 | 918 279 |
Dividend Recommended By Directors | | | | 515 000 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 6 | 6 | 8 |
Accrued Liabilities | 885 729 | 723 498 | 1 094 375 | 1 486 334 | 1 673 754 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 514 724 | 2 522 274 | 2 493 054 | 1 786 138 | 2 022 448 |
Administrative Expenses | 3 456 281 | 2 837 183 | 3 150 257 | 3 324 418 | 3 396 282 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 21 |
Average Number Employees During Period | 490 | 520 | 483 | 494 | 513 |
Bank Borrowings | | | 400 000 | | |
Bank Borrowings Overdrafts | 538 845 | 970 600 | 500 000 | | |
Bank Overdrafts | 538 845 | 970 600 | | | |
Capital Commitments | | | 26 600 | | 158 800 |
Cash Cash Equivalents Cash Flow Value | -538 390 | -968 928 | 995 102 | 3 170 590 | |
Comprehensive Income Expense | 812 525 | 402 180 | 1 817 397 | 3 303 798 | 1 269 499 |
Corporation Tax Payable | 410 086 | 248 468 | 257 480 | 498 971 | 53 320 |
Cost Sales | 47 898 852 | 41 430 242 | 52 451 688 | 60 206 166 | 65 607 521 |
Creditors | 587 501 | 798 361 | 1 548 975 | 1 459 706 | 1 367 578 |
Current Tax For Period | 188 861 | 50 774 | 257 480 | 498 971 | 263 319 |
Depreciation Amortisation Expense | 526 252 | 534 798 | 562 660 | 612 143 | 732 929 |
Depreciation Expense Property Plant Equipment | 246 441 | 219 417 | 220 634 | 180 819 | 130 467 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 527 248 | 591 880 | 1 319 060 | 496 619 |
Disposals Property Plant Equipment | | 635 784 | 710 136 | 1 536 075 | 683 939 |
Dividend Per Share Interim | | | | 103 | |
Dividends Paid | 336 000 | | | 515 000 | 2 623 078 |
Dividends Paid Classified As Financing Activities | -336 000 | | | -515 000 | -2 623 078 |
Dividends Paid On Shares Interim | 336 000 | | | 515 000 | 2 623 078 |
Finance Lease Liabilities Present Value Total | 587 501 | 798 361 | 683 597 | 1 081 983 | 1 039 631 |
Finance Lease Payments Owing Minimum Gross | 1 056 396 | 523 366 | 728 273 | 1 149 950 | 1 129 306 |
Further Item Interest Expense Component Total Interest Expense | 25 005 | 5 112 | 4 198 | | |
Further Operating Expense Item Component Total Operating Expenses | 1 740 | | | | |
Future Finance Charges On Finance Leases | 62 433 | 83 142 | 44 676 | 67 967 | 89 675 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 254 703 | 193 038 | 222 605 | 164 954 | 186 561 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -2 937 125 | -2 603 136 | 3 667 052 | 1 317 669 | -2 478 866 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 915 848 | 1 794 784 | -3 946 598 | -1 334 498 | 4 390 218 |
Gain Loss On Disposal Assets Income Statement Subtotal | 23 252 | 58 755 | 36 576 | 117 526 | 43 306 |
Gain Loss On Disposals Property Plant Equipment | 23 252 | 58 755 | 36 576 | 117 526 | 43 306 |
Gross Profit Loss | 4 553 947 | 3 400 929 | 5 453 462 | 7 611 962 | 5 081 959 |
Income Taxes Paid Refund Classified As Operating Activities | -238 870 | -219 942 | -247 015 | -257 480 | -708 970 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -677 630 | -430 538 | 1 964 030 | 2 175 488 | -158 454 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 7 550 | -1 453 | | |
Increase Decrease In Property Plant Equipment | | 641 930 | 1 174 112 | 1 554 950 | 960 772 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 92 531 | 85 148 | 519 758 | 162 780 | -75 318 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 534 798 | 562 660 | 612 144 | 732 929 |
Interest Expense On Bank Loans Similar Borrowings | | | 37 176 | 30 423 | |
Interest Expense On Bank Overdrafts | 17 108 | 11 606 | 4 184 | 19 | 14 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 33 276 | 23 779 | 39 792 | 51 605 | 84 775 |
Interest Paid Classified As Operating Activities | -42 113 | -16 718 | -45 558 | -30 442 | -14 |
Interest Payable Similar Charges Finance Costs | 75 389 | 40 497 | 85 350 | 82 047 | 84 789 |
Merchandise | 421 283 | 506 431 | 1 026 189 | 1 188 969 | 1 113 651 |
Net Cash Flows From Used In Financing Activities | 410 305 | -295 271 | -1 343 338 | 605 882 | 2 757 558 |
Net Cash Flows From Used In Investing Activities | 439 924 | 611 659 | 1 076 928 | 1 481 655 | 969 107 |
Net Cash Flows From Used In Operating Activities | -172 599 | 114 150 | -1 697 620 | -4 263 025 | -3 568 211 |
Net Cash Generated From Operations | -486 858 | -146 289 | -2 029 985 | -4 602 552 | -4 361 970 |
Net Current Assets Liabilities | 4 876 675 | 5 416 844 | 7 578 442 | 9 693 662 | 8 036 541 |
Net Interest Received Paid Classified As Investing Activities | | | | -1 111 | -12 799 |
Number Shares Issued Fully Paid | | 5 000 | 5 000 | 5 000 | 5 000 |
Operating Profit Loss | 1 097 666 | 563 746 | 2 303 205 | 4 287 544 | 1 685 677 |
Other Creditors | 305 920 | 558 676 | 325 683 | 335 378 | 242 465 |
Other Deferred Tax Expense Credit | 20 891 | 62 745 | 144 431 | 403 839 | 80 869 |
Other Interest Receivable Similar Income Finance Income | | | | 1 111 | 12 799 |
Other Taxation Social Security Payable | 621 946 | 987 725 | 686 517 | 817 103 | 825 615 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -74 305 | 295 271 | 443 338 | 809 117 | -134 480 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 242 136 | 136 728 | 192 365 | 204 573 | 238 019 |
Prepayments | 103 470 | 165 720 | 120 481 | 111 295 | 139 476 |
Proceeds From Borrowings Classified As Financing Activities | | | -1 200 000 | | |
Proceeds From Sales Property Plant Equipment | -114 540 | -167 291 | -154 832 | -334 541 | -230 626 |
Profit Loss | 812 525 | 402 180 | 1 817 397 | 3 303 798 | 1 269 499 |
Profit Loss On Ordinary Activities Before Tax | 1 022 277 | 523 249 | 2 217 855 | 4 206 608 | 1 613 687 |
Property Plant Equipment Gross Cost | 4 559 001 | 4 702 167 | 5 223 791 | 5 505 023 | 6 033 616 |
Provisions | 204 294 | 267 039 | 411 470 | 815 309 | 896 178 |
Provisions For Liabilities Balance Sheet Subtotal | 204 294 | 267 039 | 411 470 | 815 309 | 896 178 |
Purchase Property Plant Equipment | -554 464 | -778 950 | -1 231 760 | -1 817 307 | -1 212 532 |
Repayments Borrowings Classified As Financing Activities | | | -300 000 | -899 999 | |
Social Security Costs | 1 685 980 | 1 600 069 | 1 691 955 | 1 958 705 | 2 126 367 |
Staff Costs Employee Benefits Expense | 18 046 575 | 18 927 896 | 18 737 256 | 19 857 484 | 22 117 708 |
Tax Expense Credit Applicable Tax Rate | 194 233 | 99 417 | 421 392 | 799 256 | 338 874 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 405 | 653 | -7 861 | -306 161 | -96 502 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 15 114 | 13 449 | -11 620 | 5 876 | 20 947 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 209 752 | 121 069 | 400 458 | 902 810 | 344 188 |
Total Additions Including From Business Combinations Property Plant Equipment | | 778 950 | 1 231 760 | 1 817 307 | 1 212 532 |
Total Assets Less Current Liabilities | 6 920 952 | 7 596 737 | 10 309 179 | 13 412 547 | 12 047 709 |
Total Borrowings | | 970 600 | 900 000 | | |
Total Current Tax Expense Credit | 188 861 | 58 324 | 256 027 | 498 971 | |
Total Operating Lease Payments | 538 125 | 504 702 | 575 831 | 597 410 | 614 796 |
Trade Creditors Trade Payables | 7 817 189 | 4 757 749 | 8 590 625 | 8 862 304 | 8 426 143 |
Trade Debtors Trade Receivables | 10 100 947 | 7 622 817 | 10 665 976 | 11 957 770 | 10 643 613 |
Turnover Revenue | 52 452 799 | 44 831 171 | 57 905 150 | 67 818 128 | 70 689 480 |
Wages Salaries | 16 118 459 | 17 191 099 | 16 852 936 | 17 694 206 | 19 753 322 |