Profit & Loss |
Date of Accounts |
2011-07-31 | 2012-07-31 | 2013-07-31 | 2014-07-31 | 2015-07-31 | 2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 | 2023-07-31 |
Currency |
| | | | | | | | | | | | |
Net Worth | 1 344 869 | 1 521 008 | 1 663 460 | 1 983 789 | | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 1 267 167 | 1 645 996 | 1 969 873 | 1 925 020 | 1 991 586 | 1 386 658 | 1 701 982 |
Current Assets | 1 711 102 | 1 876 263 | 2 091 967 | 2 591 107 | 3 083 799 | 2 685 978 | 3 075 734 | 3 542 289 | 4 160 790 | 4 002 129 | 4 659 275 | 4 752 701 | 5 466 497 |
Debtors | 1 150 860 | 1 184 302 | 1 246 321 | 1 280 669 | 1 256 288 | 1 215 824 | 1 337 336 | 1 317 415 | 1 639 287 | 1 401 210 | 1 913 174 | 2 939 238 | 2 823 762 |
Net Assets Liabilities | | | | | | | 2 872 420 | 3 189 443 | 3 567 681 | 3 797 038 | 4 054 983 | 4 201 241 | 4 594 380 |
Other Debtors | | | | | | | 27 362 | 30 306 | 44 171 | 68 845 | 67 796 | 425 183 | 51 442 |
Property Plant Equipment | | | | | | | 1 173 938 | 1 194 705 | 1 196 076 | 1 173 808 | 1 326 841 | 1 789 087 | 1 826 686 |
Total Inventories | | | | | | | 471 231 | 578 878 | 551 630 | 675 899 | 754 515 | 855 014 | |
Cash Bank In Hand | 197 959 | 259 494 | 455 017 | 917 226 | 1 465 597 | 1 068 341 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 344 869 | 1 521 008 | 1 663 460 | 1 983 789 | 2 097 129 | 2 516 480 | | | | | | | |
Stocks Inventory | 362 283 | 432 467 | 390 629 | 393 212 | 361 914 | 401 813 | | | | | | | |
Tangible Fixed Assets | 699 669 | 692 530 | 690 870 | 681 029 | 387 406 | 1 009 569 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | | | | | | | |
Profit Loss Account Reserve | 1 334 869 | 1 511 008 | 1 653 460 | 1 973 789 | 2 087 129 | 2 506 480 | | | | | | | |
Shareholder Funds | 1 344 869 | 1 521 008 | 1 663 460 | 1 983 789 | | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | 6 000 | |
Accrued Liabilities Deferred Income | | | | | | | | | | | 68 092 | 61 260 | 67 227 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 849 631 | 892 908 | 1 019 152 | 1 162 233 | 1 134 196 | 1 317 770 | 1 432 113 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | | 70 355 | |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | | | | | | | | 99 694 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 782 474 | 419 950 |
Administration Support Average Number Employees | | | | | | | | | | | 16 | 16 | |
Administrative Expenses | | 397 382 | | | | | | | | | 2 182 640 | 2 535 973 | 2 752 706 |
Amounts Owed To Directors | | | | | | | | | | | | 60 898 | |
Amounts Owed To Group Undertakings | | | | | | | | | | | 100 | 100 | 100 |
Amounts Owed To Group Undertakings Participating Interests | | | | | | | | | | 100 | 100 | | |
Average Number Employees During Period | | | | | | | 21 | 30 | 35 | 41 | 53 | 58 | 61 |
Bank Borrowings Overdrafts | | 54 304 | 116 927 | | | | 80 585 | 87 584 | 281 719 | 217 053 | 159 454 | 428 209 | |
Bank Overdrafts | | | | | | | | | | | 159 454 | 428 209 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 1 832 133 | 958 448 | |
Comprehensive Income Expense | | | | | | | | | | | 361 336 | 249 646 | 583 731 |
Corporation Tax Payable | | | | | | | 70 379 | 77 004 | 95 269 | 86 965 | 58 596 | 32 070 | 154 870 |
Cost Sales | | | | | | | | | | | 5 898 717 | 7 307 343 | 7 780 223 |
Creditors | | | | | | | 1 319 364 | 1 479 122 | 1 727 966 | 1 320 786 | 1 843 064 | 2 710 026 | 2 618 181 |
Current Tax For Period | | | | | | | | | | | 58 596 | 32 070 | 154 870 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | 29 955 | 70 355 | 21 892 |
Deferred Tax Liabilities | | | | | | | | | | | 99 169 | 169 524 | |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 169 745 | 207 180 | |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | 25 | 25 | 25 | 25 | 25 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 71 758 | 659 | 1 815 | 197 784 | 23 605 | |
Disposals Property Plant Equipment | | | | | | | | 88 593 | 15 815 | 22 605 | 259 180 | 36 958 | |
Dividends Paid | | | | | | | | | | | 103 388 | 103 388 | 190 592 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | 103 388 | 103 388 | |
Dividends Paid On Shares | | | | | | | | | | | 103 388 | 103 388 | |
Dividends Paid On Shares Final | | | | | | | | | | | | 103 388 | 190 592 |
Finished Goods | | | | | | | | | | | 754 515 | 855 014 | |
Finished Goods Goods For Resale | | | | | | | | | | | | 855 014 | 940 753 |
Fixed Assets | | | | | | | 1 173 938 | 1 194 705 | 1 207 076 | 1 184 908 | 1 337 941 | 1 899 881 | 1 937 480 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | | 70 356 | 21 892 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 493 | 1 055 | |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | | | | | | | 4 989 | -6 832 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | 608 629 | 570 667 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | -511 964 | -1 026 064 | |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | | -78 616 | -100 499 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | -47 146 | 25 611 | |
Gross Profit Loss | | 1 292 392 | | | | | | | | | 2 631 490 | 2 858 377 | |
Income Expense Recognised Directly In Equity | | | | | | | | | | | -103 388 | -103 388 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | 87 234 | 58 596 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | 124 166 | -873 684 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | 269 | | |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | | | | | 934 581 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 115 033 | 126 906 | 144 896 | 169 744 | 207 179 | 207 011 |
Interest Income On Bank Deposits | | | | | | | | | | | 311 | 8 714 | 9 402 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | | | | 8 714 | 9 402 |
Interest Received Classified As Operating Activities | | | | | | | | | | | 791 | 8 714 | |
Investment Property | | | | | | | | | | | | 99 694 | 99 694 |
Investment Property Fair Value Model | | | | | | | | | | | | 99 694 | |
Investments | | | | | | | | | 11 000 | 11 100 | 11 100 | 11 100 | |
Investments Fixed Assets | | | | | | | | | 11 000 | 11 100 | 11 100 | 11 100 | 11 100 |
Investments In Associates Joint Ventures Participating Interests | | | | | | | | | | | 11 000 | 11 000 | |
Investments In Group Undertakings | | | | | | | | | | | 100 | 100 | |
Investments In Group Undertakings Participating Interests | | | | | | | | | 11 000 | 11 100 | 11 100 | | |
Investments In Joint Ventures | | | | | | | | | | | | 11 100 | 11 100 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | -108 760 | -42 490 | |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | -369 925 | -743 510 | |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | 602 851 | -87 684 | |
Net Cash Generated From Operations | | | | | | | | | | | 689 294 | -37 802 | |
Net Current Assets Liabilities | 664 688 | 837 046 | 982 718 | 1 312 578 | 1 728 698 | 1 544 494 | 1 756 370 | 2 063 167 | 2 432 824 | 2 681 343 | 2 816 211 | 2 470 884 | 2 848 316 |
Net Debt Funds | | | | | | | | | | | -1 832 032 | -897 451 | |
Net Deferred Tax Liability Asset | | | | | | | | | | | 99 169 | 169 524 | |
Operating Profit Loss | | 281 507 | | | | | | | | | 449 365 | 343 357 | |
Other Creditors | | | | | | | 118 069 | 135 997 | 105 260 | 68 475 | 69 156 | 10 891 | 89 572 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | | 92 668 |
Other Disposals Property Plant Equipment | | | | | | | | | | | | | 268 008 |
Other Finance Income | | | | | | | | | | | 480 | 8 229 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 791 | 8 714 | 9 402 |
Other Operating Income Format1 | | | | | | | | | | | 515 | 20 953 | 18 238 |
Other Remaining Operating Income | | | | | | | | | | | 515 | 73 | |
Other Taxation Social Security Payable | | | | | | | 58 129 | 82 492 | 115 722 | 127 131 | 201 937 | 211 794 | 194 382 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | | | 1 | |
Pension Costs Defined Contribution Plan | | | | | | | | | | | 26 831 | 36 636 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 26 831 | 36 636 | 38 404 |
Prepayments Accrued Income | | | | | | | | | | | 40 804 | 61 292 | 85 218 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | | -5 372 | 60 898 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | 14 250 | 38 964 | |
Production Average Number Employees | | | | | | | | | | | 37 | 42 | |
Profit Loss | | | | | | | | | | | 361 336 | 249 646 | 583 731 |
Profit Loss Attributable To Ordinary Equity Holders Parent Entity Basic | | | | | | | | | | | 361 336 | 249 646 | |
Profit Loss On Ordinary Activities Before Tax | | 280 283 | | | | | | | | | 450 156 | 352 071 | 760 493 |
Property Plant Equipment Gross Cost | | | | | | | 2 023 569 | 2 087 611 | 2 215 231 | 2 336 040 | 2 461 035 | 3 206 551 | 3 258 799 |
Provisions | | | | | | | | | | | 99 169 | 169 524 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 57 888 | 68 429 | 72 219 | 69 213 | 99 169 | 169 524 | |
Purchase Property Plant Equipment | | | | | | | | | | | 384 175 | 782 474 | |
Rental Leasing Income | | | | | | | | | | | | 20 880 | |
Revenue From Rendering Services | | | | | | | | | | | 951 145 | 1 145 526 | |
Revenue From Sale Goods | | | | | | | | | | | 7 579 062 | 9 020 194 | |
Social Security Costs | | | | | | | | | | | 92 323 | 110 974 | |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 1 442 556 | 1 715 989 | 1 899 982 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | | 169 524 | 191 416 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 85 530 | 66 893 | 190 123 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | -36 578 | -37 515 | -55 729 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | | | | -29 452 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 9 644 | 2 691 | 49 928 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 88 820 | 102 425 | 176 762 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | 143 435 | 143 415 | 384 175 | | |
Total Assets Less Current Liabilities | 1 364 357 | 1 529 576 | 1 673 588 | 1 993 607 | 2 116 104 | 2 554 063 | 2 930 308 | 3 257 872 | 3 639 900 | 3 866 251 | 4 154 152 | 4 370 765 | 4 785 796 |
Total Current Tax Expense Credit | | | | | | | | | | | 58 865 | 32 070 | |
Trade Creditors Trade Payables | | | | | | | 992 202 | 1 096 045 | 1 129 996 | 821 062 | 1 353 821 | 1 904 804 | 2 112 030 |
Trade Debtors Trade Receivables | | | | | | | 1 309 974 | 1 287 109 | 1 595 116 | 1 332 365 | 1 845 378 | 2 452 763 | 2 687 102 |
Turnover Revenue | | | | | | | | | | | 8 530 207 | 10 165 720 | |
Wages Salaries | | | | | | | | | | | 1 323 402 | 1 568 379 | 1 708 243 |
Advances Credits Directors | 9 458 | 495 | 3 394 | -5 327 | 9 877 | 54 849 | | | 4 715 | 24 884 | 19 992 | 358 785 | |
Advances Credits Made In Period Directors | 11 552 | 17 500 | 8 611 | | 15 260 | 60 000 | | | 4 715 | 70 817 | 51 128 | 439 441 | |
Advances Credits Repaid In Period Directors | 5 000 | 26 463 | 12 500 | | 56 | 15 000 | | | | 50 648 | 56 020 | 100 648 | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | | 3 000 | 3 805 | |
Director Remuneration | | | | | | | | | | | 87 689 | 88 697 | 88 757 |
Director Remuneration Benefits Excluding Payments To Third Parties | | 42 764 | 43 163 | | | | | | | | 90 689 | 92 502 | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | | | 91 697 | 91 757 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | | 1 | 1 | |
Bank Overdrafts Secured | | 54 304 | 116 927 | | | | | | | | | | |
Corporation Tax Due Within One Year | | 65 064 | 44 406 | | | | | | | | | | |
Creditors Due Within One Year | 1 046 414 | 1 039 217 | 1 109 249 | 1 278 529 | 1 355 101 | 1 141 484 | | | | | | | |
Debtors Due Within One Year | | 1 184 302 | 1 246 321 | | | | | | | | | | |
Deferred Tax Liability | | 8 568 | 10 128 | | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | 33 579 | 30 486 | | | | | | | | | | |
Distribution Costs | | 613 503 | | | | | | | | | | | |
Gain Loss From Disposal Fixed Assets | | -2 696 | | | | | | | | | | | |
Interest Payable Similar Charges | | 1 368 | | | | | | | | | | | |
Loans From Directors Within One Year | | | 5 379 | | | | | | | | | | |
Number Shares Allotted | | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | | | | | | | |
Other Interest Receivable Similar Income | | 144 | | | | | | | | | | | |
Other Taxation Social Security Within One Year | | 9 628 | 10 000 | | | | | | | | | | |
Pension Costs | | 25 127 | | | | | | | | | | | |
Profit Loss For Period | | 226 139 | | | | | | | | | | | |
Provisions Additional Amounts Provided | | | 1 560 | | | | | | | | | | |
Provisions For Liabilities Charges | 19 488 | 8 568 | 10 128 | 9 818 | 18 975 | 37 583 | | | | | | | |
Secured Debts | 166 099 | 54 304 | 116 927 | 113 397 | | | | | | | | | |
Share Capital Allotted Called Up Paid | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | | | | | | | |
Tangible Fixed Assets Additions | | 29 136 | 990 | 19 867 | 221 298 | 689 351 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 394 949 | 1 397 885 | 1 426 711 | 1 446 544 | 1 197 285 | 1 886 636 | | | | | | | |
Tangible Fixed Assets Depreciation | 695 280 | 705 355 | 735 841 | 765 515 | 809 880 | 877 067 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 33 579 | 3 753 | 29 711 | 44 364 | 67 187 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 23 504 | | | | | | | | | | | |
Tangible Fixed Assets Disposals | | 26 200 | | | 470 557 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | 54 144 | | | | | | | | | | | |
Trade Creditors Within One Year | | 858 489 | 880 094 | | | | | | | | | | |
U K Current Corporation Tax | | 65 064 | | | | | | | | | | | |
U K Deferred Tax | | -10 920 | | | | | | | | | | | |
V A T Due Total Creditors | | 49 611 | 50 693 | | | | | | | | | | |
Bank Borrowings Overdrafts Secured | | | | 113 397 | 108 892 | 66 992 | | | | | | | |
Capital Employed | | | | 1 983 789 | 2 097 129 | 2 516 480 | | | | | | | |