Profit & Loss |
Date of Accounts |
2018-07-31 | 2019-07-31 | 2020-12-31 | 2021-12-31 | 2022-12-29 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 483 893 | 466 897 | 533 | 635 803 | 494 301 |
Current Assets | 2 874 025 | 4 052 507 | 3 878 661 | 3 438 669 | 3 991 591 |
Debtors | 1 817 168 | 2 897 | 2 571 | 1 481 407 | 2 282 296 |
Net Assets Liabilities | 1 846 158 | 2 659 077 | 1 189 | 543 560 | 161 698 |
Other Debtors | 77 531 | 184 459 | 70 993 | 32 320 | 11 672 |
Property Plant Equipment | 5 257 685 | 5 097 020 | 1 557 795 | 1 516 093 | 1 747 022 |
Total Inventories | 572 964 | 686 691 | 773 | 1 321 459 | |
|
Other Financial Data |
Audit Fees Expenses | 8 500 | 17 000 | 14 000 | 15 000 | 29 500 |
Accrued Liabilities Deferred Income | 236 345 | 231 | 268 | 269 565 | 310 601 |
Accumulated Amortisation Impairment Intangible Assets | 47 958 | 90 | 125 860 | 164 817 | 194 785 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 387 070 | 2 896 | 2 065 | 2 701 224 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 466 692 | 637 | 436 326 | 413 342 |
Administrative Expenses | 5 711 707 | 6 784 448 | 9 275 | 7 545 190 | 7 306 938 |
Amortisation Expense Intangible Assets | 41 958 | 41 958 | 50 944 | 38 957 | |
Amounts Owed By Group Undertakings | | | 1 161 | 127 204 | 857 383 |
Amounts Owed To Group Undertakings | | | | 153 431 | 101 486 |
Average Number Employees During Period | 189 | 265 | 254 | 252 | 250 |
Bank Borrowings | 3 035 538 | 2 806 | | | |
Bank Borrowings Overdrafts | 2 804 986 | 2 591 | 148 | | |
Bank Overdrafts | | 3 466 | 148 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 212 016 | 159 | 63 619 | 190 214 | 106 875 |
Comprehensive Income Expense | 137 352 | 880 | -142 | -607 472 | -381 862 |
Corporation Tax Payable | 84 827 | 305 809 | 37 138 | | |
Corporation Tax Recoverable | | | | 69 571 | |
Cost Sales | 10 141 059 | 14 831 771 | 20 048 | 12 625 073 | 14 784 830 |
Creditors | 3 402 918 | 3 006 | 490 | 1 107 765 | 864 908 |
Current Tax For Period | 84 827 | 216 352 | -88 | | |
Deferred Income | 428 954 | 258 | 628 | 831 433 | 607 773 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | -4 142 | 7 139 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 9 065 | 24 | 58 | -62 102 | 136 972 |
Depreciation Expense Property Plant Equipment | 427 849 | 454 | 315 | | |
Distribution Costs | | | 23 737 | | |
Dividends Paid | 64 640 | 67 285 | 1 328 | | |
Dividends Paid Classified As Financing Activities | -64 640 | -67 285 | | | |
Dividends Paid On Shares Final | | 67 | 1 328 | | |
Finance Lease Liabilities Present Value Total | 168 978 | 157 | 60 | 40 494 | 26 997 |
Finance Lease Payments Owing Minimum Gross | 268 327 | 259 | 153 | 115 510 | 40 494 |
Finished Goods Goods For Resale | 189 047 | 120 | 231 | 262 087 | 294 762 |
Fixed Assets | 5 419 517 | 5 217 | 1 626 720 | 1 546 061 | 1 747 022 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -2 070 700 | 229 747 | | | |
Further Item Creditors Component Total Creditors | | | | 235 838 | 230 138 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | -4 | | | |
Further Item Interest Expense Component Total Interest Expense | | | | 2 128 | 8 936 |
Further Item Tax Increase Decrease Component Adjusting Items | 19 136 | 5 | -30 661 | | 11 964 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 3 167 | 6 070 | 2 975 000 | 2 274 654 |
Gain Loss On Disposals Property Plant Equipment | 117 504 | 5 662 | 703 281 | 2 560 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | 212 328 |
Government Grant Income | 1 250 | 1 | 1 622 860 | 516 601 | |
Gross Profit Loss | 6 067 232 | 8 051 | 7 381 | 6 284 233 | |
Impairment Loss Reversal On Investments | 25 000 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -164 343 | | | | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | 53 082 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 4 630 | -31 | -92 664 | 72 048 |
Increase From Amortisation Charge For Year Intangible Assets | | 41 958 | 51 | 38 957 | 29 968 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 574 092 | 417 | 453 982 | 394 741 |
Intangible Assets | 161 832 | 120 | 69 | 29 968 | |
Intangible Assets Gross Cost | 209 790 | 210 | 194 785 | 194 785 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 30 471 | 24 023 | 26 | 15 754 | |
Interest Income On Bank Deposits | 514 | 2 571 | 198 | | |
Interest Payable Similar Charges Finance Costs | 101 045 | 154 | 126 599 | 17 882 | 31 897 |
Interest Received Classified As Investing Activities | -514 | -2 571 | | | |
Investment Property Fair Value Model | | 3 879 | | | |
Net Current Assets Liabilities | -46 788 | 592 | 248 964 | 245 298 | -390 328 |
Net Finance Income Costs | 514 | 2 571 | | | |
Net Interest Paid Received Classified As Operating Activities | -101 045 | -153 793 | | | |
Number Shares Issued Fully Paid | | 52 | | | |
Operating Profit Loss | 356 775 | 1 272 | -114 395 | -744 356 | |
Other Comprehensive Income Expense Before Tax | | | | | 159 246 |
Other Creditors | 112 213 | 172 | 53 000 | 34 200 | 19 950 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | 15 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 63 664 | 1 248 | 4 704 | |
Other Disposals Intangible Assets | | | 15 | | |
Other Disposals Property Plant Equipment | | 116 930 | 4 970 | 28 750 | |
Other Interest Expense | | 130 | 101 | | |
Other Interest Receivable Similar Income Finance Income | 514 | 3 | 198 | | |
Other Operating Income Format1 | 1 250 | 5 | 1 842 | 516 601 | 236 906 |
Other Taxation Social Security Payable | 594 312 | 527 | 1 125 369 | 328 246 | 1 228 778 |
Par Value Share | | 1 | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -129 668 | -138 343 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 105 458 | 158 | 329 816 | 140 557 | 146 017 |
Prepayments Accrued Income | 51 844 | 63 | 71 | 150 752 | 416 602 |
Proceeds From Sales Property Plant Equipment | -154 647 | -58 928 | | | |
Profit Loss | 137 352 | 880 204 | -142 | -607 472 | -541 108 |
Profit Loss On Ordinary Activities Before Tax | 231 244 | 1 121 | -203 | -762 238 | -332 088 |
Property Plant Equipment Gross Cost | 7 644 756 | 7 994 518 | 3 809 741 | 4 217 317 | 1 747 022 |
Provisions For Liabilities Balance Sheet Subtotal | 123 653 | 144 | 202 | | |
Purchase Property Plant Equipment | -2 718 967 | -337 596 | | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | -3 095 965 |
Social Security Costs | 406 075 | 601 | 733 905 | 588 190 | |
Staff Costs Employee Benefits Expense | 5 117 646 | 7 296 785 | 11 318 | 7 081 065 | 7 451 039 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 123 653 | 143 732 | 202 136 | 140 034 | 330 088 |
Tax Expense Credit Applicable Tax Rate | | 213 | -45 751 | -144 825 | -63 097 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | -3 | 16 910 | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | -1 067 | -2 850 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 31 887 | 30 | -9 | -9 941 | 51 770 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | 136 335 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 93 892 | 241 | -60 744 | -154 766 | 209 020 |
Total Assets Less Current Liabilities | 5 372 729 | 5 809 | 1 875 684 | 1 791 359 | 1 356 694 |
Total Borrowings | 2 804 986 | 2 809 | 148 | | |
Total Current Tax Expense Credit | 84 827 | 220 982 | -119 | -92 664 | |
Total Deferred Tax Expense Credit | 9 065 | 20 | 58 | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | -2 883 637 |
Total Operating Lease Payments | 1 206 758 | 1 536 | 2 441 | 1 702 753 | |
Trade Creditors Trade Payables | 1 563 215 | 1 903 345 | 1 854 | 2 332 913 | 2 707 607 |
Trade Debtors Trade Receivables | 1 687 793 | 2 651 225 | 1 270 399 | 1 101 560 | 996 639 |
Turnover Revenue | 16 208 291 | 22 883 | 27 429 | 18 909 306 | |
Wages Salaries | 4 606 113 | 6 538 554 | 10 254 | 6 352 318 | 6 660 607 |
Work In Progress | | 567 | 541 525 | 1 059 372 | |
Company Contributions To Defined Benefit Plans Directors | 43 088 | 12 | 588 | | |
Director Remuneration | | 15 | 247 | 235 000 | 61 500 |
Director Remuneration Benefits Including Payments To Third Parties | | 27 | 248 | 235 000 | |