Profit & Loss |
Date of Accounts |
2020-01-31 | 2021-01-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 510 235 | 650 511 | 1 034 397 | 1 373 942 |
Current Assets | 10 420 176 | 9 258 709 | 9 880 557 | 9 308 356 |
Debtors | 3 983 467 | 4 292 318 | 5 512 103 | 3 692 822 |
Net Assets Liabilities | 10 937 782 | 9 626 622 | 8 498 376 | 5 760 903 |
Other Debtors | | | | 22 877 |
Property Plant Equipment | 10 570 906 | 9 534 219 | 8 486 036 | 7 481 529 |
Total Inventories | 5 926 474 | 4 315 880 | 3 334 057 | |
|
Other Financial Data |
Audit Fees Expenses | 24 700 | 18 500 | 26 500 | 16 000 |
Accrued Liabilities Deferred Income | 84 015 | 270 433 | 251 636 | 300 108 |
Accumulated Amortisation Impairment Intangible Assets | | 140 390 | 269 081 | 413 097 |
Accumulated Depreciation Impairment Property Plant Equipment | 11 772 387 | 8 710 093 | 9 997 568 | 11 416 950 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 19 338 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 618 725 | 294 833 | 421 665 |
Administrative Expenses | 5 423 638 | 5 200 575 | 4 529 914 | 5 954 779 |
Amortisation Expense Intangible Assets | | 140 390 | 128 691 | |
Average Number Employees During Period | 119 | 116 | 157 | 172 |
Bank Borrowings | | 1 000 000 | | |
Bank Borrowings Overdrafts | | 708 333 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 4 401 895 | 4 530 471 | 3 872 631 | 3 288 710 |
Corporation Tax Recoverable | 647 245 | 302 460 | 228 317 | 228 317 |
Cost Sales | 21 513 777 | 20 695 884 | 18 805 768 | 19 474 526 |
Creditors | 3 694 123 | 3 811 802 | 4 553 016 | 5 546 722 |
Current Tax For Period | -378 887 | -302 460 | -228 317 | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | -30 613 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -23 143 | 94 087 | 30 613 | 67 270 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 114 923 | -28 731 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 201 677 | -168 876 | -51 014 | -517 384 |
Depreciation Amortisation Impairment Expense | | 601 432 | | |
Depreciation Expense Property Plant Equipment | 441 880 | 583 921 | 535 261 | |
Distribution Costs | 602 322 | 442 263 | 371 442 | 747 649 |
Finance Lease Liabilities Present Value Total | 3 694 123 | 3 103 469 | 2 558 016 | 1 738 627 |
Finance Lease Payments Owing Minimum Gross | 4 481 643 | 3 890 998 | 3 292 819 | 2 500 761 |
Finished Goods Goods For Resale | 2 725 659 | 3 155 607 | 2 069 310 | 2 279 274 |
Fixed Assets | 10 992 076 | 9 814 999 | 8 638 125 | 7 508 940 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | 280 | 94 087 | 30 613 | 67 270 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | 724 840 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 3 260 | 24 662 | -24 451 | -97 400 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 178 540 | 523 916 | | 3 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 98 350 | 48 896 | 4 048 | 7 165 |
Gain Loss On Disposals Property Plant Equipment | -14 761 | -176 970 | 19 176 | |
Government Grant Income | | 254 075 | | |
Gross Profit Loss | 5 411 641 | 3 825 935 | 3 769 201 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 17 794 | -93 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 140 390 | 128 691 | 144 016 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 478 443 | 1 317 088 | 1 420 171 |
Intangible Assets | 421 170 | 280 780 | 152 089 | 27 411 |
Intangible Assets Gross Cost | 421 170 | 421 170 | 421 170 | 440 508 |
Interest Expense On Debt Securities In Issue Other Similar Loans | 75 513 | 51 125 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 74 968 | 144 490 | 114 301 | |
Interest Income On Bank Deposits | 43 569 | | | |
Interest Payable Similar Charges Finance Costs | 150 481 | 126 646 | 114 301 | 98 514 |
Net Current Assets Liabilities | 4 244 477 | 4 153 284 | 4 892 112 | 3 798 685 |
Net Finance Income Costs | 43 569 | 439 | | |
Operating Profit Loss | 110 521 | -1 562 295 | -1 132 155 | |
Other Creditors | 850 317 | 67 156 | 269 438 | 716 306 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 4 540 737 | 29 613 | 789 |
Other Disposals Property Plant Equipment | | 4 717 706 | 55 541 | 6 790 |
Other Interest Income | | 439 | | |
Other Interest Receivable Similar Income Finance Income | 43 569 | 439 | | |
Other Operating Income Format1 | | 254 608 | | |
Other Remaining Borrowings | | | 1 995 000 | 3 808 095 |
Other Taxation Social Security Payable | 514 935 | 1 329 095 | 756 295 | 473 566 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 162 397 | 158 582 | 122 252 | 124 481 |
Prepayments Accrued Income | 323 651 | 264 989 | 330 640 | 358 445 |
Profit Loss | 163 025 | -1 311 160 | -997 738 | -3 149 378 |
Profit Loss On Ordinary Activities Before Tax | 3 609 | -1 757 471 | -1 246 456 | -3 628 223 |
Property Plant Equipment Gross Cost | 22 343 293 | 18 244 312 | 18 483 604 | 18 898 479 |
Raw Materials Consumables | 2 461 794 | 626 919 | 911 393 | |
Social Security Costs | 283 688 | 334 672 | 419 658 | |
Staff Costs Employee Benefits Expense | | 4 015 566 | 5 171 887 | 5 842 887 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 604 648 | 499 246 | 478 845 | |
Tax Expense Credit Applicable Tax Rate | 686 | -320 815 | -236 827 | -689 362 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -163 030 | -172 316 | -98 241 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -10 215 | -16 447 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | 114 923 | -28 731 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 59 | | 176 | -2 828 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 4 958 | | | 285 678 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -159 416 | -407 955 | -248 718 | -478 845 |
Total Assets Less Current Liabilities | 15 236 553 | 13 968 283 | 13 530 237 | 11 307 625 |
Total Borrowings | | 1 000 000 | 1 995 000 | 3 808 095 |
Total Current Tax Expense Credit | -361 373 | -302 553 | -228 317 | |
Total Deferred Tax Expense Credit | 201 957 | -74 789 | -20 401 | -478 845 |
Total Operating Lease Payments | | 658 129 | 605 845 | |
Trade Creditors Trade Payables | 3 938 912 | 2 359 545 | 2 976 273 | 3 257 557 |
Trade Debtors Trade Receivables | 3 012 571 | 3 724 869 | 4 953 146 | 3 083 183 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | -2 723 986 | -17 835 | -28 254 |
Turnover Revenue | 26 925 418 | 24 521 819 | 22 574 969 | |
Wages Salaries | | 3 522 312 | 4 629 977 | 5 199 444 |
Work In Progress | 739 021 | 533 354 | | |
Company Contributions To Defined Benefit Plans Directors | 71 695 | 59 570 | 14 651 | |
Director Remuneration | 235 152 | 216 668 | 122 018 | 135 448 |
Director Remuneration Benefits Including Payments To Third Parties | 306 847 | 276 238 | 136 669 | 151 431 |