Profit & Loss |
Date of Accounts |
2012-07-31 | 2013-07-31 | 2014-07-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 |
Currency |
| | | | | | | | | | |
Net Worth | 1 | 1 | 1 | 31 233 | 37 182 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 40 657 | 12 513 | 22 472 | 18 348 | 226 413 | 8 092 196 | 1 313 697 |
Current Assets | | | | 378 522 | 771 682 | 1 337 103 | 1 319 926 | 789 034 | 4 415 679 | 26 289 612 | 12 582 947 |
Debtors | | | | 377 438 | 731 025 | 1 324 590 | 1 297 454 | 605 580 | 3 972 313 | 16 285 850 | 10 294 968 |
Net Assets Liabilities | | | | | 37 182 | 41 745 | 41 967 | 48 796 | 310 186 | 5 585 168 | |
Property Plant Equipment | | | | | 1 867 | 1 346 | 825 | 304 | 2 421 | 168 061 | 132 394 |
Other Debtors | | | | | | | | | 136 148 | 170 780 | 368 280 |
Total Inventories | | | | | | | | 165 106 | 216 953 | 1 911 566 | 974 282 |
Cash Bank In Hand | | | | 1 084 | 40 657 | | | | | | |
Intangible Fixed Assets | | | | 342 712 | 325 208 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 | 1 | 1 | 31 233 | 37 182 | | | | | | |
Tangible Fixed Assets | | | | 2 384 | 1 867 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | | | 1 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | | | | 31 133 | 37 082 | | | | | | |
Shareholder Funds | 1 | 1 | 1 | 31 233 | 37 182 | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 17 500 | 17 500 | 77 292 | 288 205 | 411 245 | 530 952 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 521 | 521 | 2 297 | 2 731 | 23 284 | 61 451 |
Creditors | | | | | 1 076 054 | 1 604 412 | 1 668 992 | 1 250 080 | 4 540 381 | 21 182 246 | 11 246 474 |
Fixed Assets | | | | 345 096 | 327 075 | 309 054 | 391 033 | 509 842 | 435 202 | 477 802 | 322 428 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 17 500 | 17 500 | 17 500 | 210 913 | 123 040 | 119 707 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 521 | 521 | 521 | 434 | 20 553 | 38 167 |
Intangible Assets | | | | | 325 208 | 307 708 | 390 208 | 509 538 | 432 781 | 309 741 | 190 034 |
Intangible Assets Gross Cost | | | | | 325 208 | 307 708 | 407 708 | 586 830 | 720 986 | 720 986 | |
Net Current Assets Liabilities | | | | -283 863 | -289 893 | -267 309 | -349 066 | -461 046 | -124 702 | 5 107 366 | 1 336 473 |
Property Plant Equipment Gross Cost | | | | | 1 867 | 1 346 | 825 | 2 601 | 5 152 | 191 345 | 193 845 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | 100 000 | 136 830 | 134 156 | | |
Total Assets Less Current Liabilities | | | 1 | 61 233 | 37 182 | 41 745 | 41 967 | 48 796 | 310 500 | 5 585 168 | 1 658 901 |
Fees For Non-audit Services | | | | | | | | | | 18 499 | 1 446 |
Amount Specific Advance Or Credit Directors | | | | | | | 119 245 | 119 245 | 122 277 | 123 905 | 105 906 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | 3 032 | 1 628 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | | 17 999 |
Director Remuneration | | | | | | | | | 22 347 | 138 542 | 304 167 |
Dividend Recommended By Directors | | | | | | | | | | 2 016 000 | 4 100 000 |
Accrued Liabilities Deferred Income | | | | | | | | | 80 465 | 450 308 | 659 530 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | 38 865 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | -88 916 | |
Administrative Expenses | | | | | | | | | 1 260 654 | 4 560 144 | 6 246 443 |
Amortisation Expense Intangible Assets | | | | | | | | | 56 984 | 48 843 | 48 843 |
Amounts Owed By Group Undertakings | | | | | | | | | | | 45 912 |
Average Number Employees During Period | | | | | | | | 220 | 550 | 1 923 | 2 387 |
Bank Borrowings Overdrafts | | | | | | | | | | | 1 812 938 |
Bank Overdrafts | | | | | | | | | | | 1 812 938 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 226 413 | 8 092 196 | -499 241 |
Comprehensive Income Expense | | | | | | | | | 559 930 | 7 290 982 | 173 733 |
Corporation Tax Payable | | | | | | | | | 198 635 | 1 681 612 | 525 541 |
Cost Sales | | | | | | | | | 5 127 581 | 90 824 256 | 73 598 088 |
Current Tax For Period | | | | | | | | | 151 488 | 1 658 998 | |
Deferred Tax Asset Debtors | | | | | | | | | | 88 602 | 49 737 |
Depreciation Amortisation Expense | | | | | | | | | 211 347 | 143 593 | 157 874 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 434 | 20 553 | 38 167 |
Dividend Per Share Final | | | | | | | | | | | 41 000 |
Dividend Per Share Interim | | | | | | | | | | 6 720 | |
Dividends Paid | | | | | | | | | 298 740 | 2 016 000 | 4 100 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -298 740 | -2 016 000 | -4 100 000 |
Dividends Paid On Shares | | | | | | | | | 298 740 | 2 016 000 | 4 100 000 |
Dividends Paid On Shares Final | | | | | | | | | 298 740 | | 4 100 000 |
Dividends Paid On Shares Interim | | | | | | | | | | 2 016 000 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 50 333 | 52 333 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | 1 158 | -2 222 | -3 986 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | 3 291 422 | 16 801 520 | -10 608 639 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | -3 367 540 | -12 223 307 | 5 952 018 |
Gross Profit Loss | | | | | | | | | 2 011 411 | 13 475 199 | 6 583 521 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -152 609 | -1 820 653 | -1 156 071 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 208 065 | 7 865 783 | -8 591 437 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | 51 847 | 1 694 613 | -937 284 |
Interest Expense On Bank Overdrafts | | | | | | | | | 41 297 | 75 469 | 130 943 |
Interest Paid Classified As Operating Activities | | | | | | | | | -41 297 | -75 469 | -130 943 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 41 297 | 75 469 | 130 943 |
Issue Equity Instruments | | | | | | | | | 200 | | |
Net Cash Flows From Used In Financing Activities | | | | | | | | | 298 540 | 2 015 628 | 4 084 001 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | 133 628 | 181 724 | -3 963 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -640 233 | -10 063 135 | 4 511 399 |
Net Cash Generated From Operations | | | | | | | | | -834 139 | -11 959 257 | 3 224 385 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | -3 079 | -4 469 | -6 463 |
Number Shares Issued Fully Paid | | | | | | | | | | 300 | 300 |
Operating Profit Loss | | | | | | | | | 750 757 | 8 932 064 | 337 078 |
Other Creditors | | | | | | | | | 1 736 338 | 5 260 772 | 1 180 632 |
Other Deferred Tax Expense Credit | | | | | | | | | 1 121 | -88 916 | 38 865 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 3 079 | 4 469 | 6 463 |
Other Operating Income Format1 | | | | | | | | | | 17 009 | |
Other Taxation Social Security Payable | | | | | | | | | 196 149 | 2 925 179 | 652 625 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 35 473 | 392 326 | 501 436 |
Prepayments Accrued Income | | | | | | | | | 106 815 | 92 566 | 132 359 |
Proceeds From Issuing Shares | | | | | | | | | -200 | | |
Profit Loss | | | | | | | | | 559 930 | 7 290 982 | 173 733 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 712 539 | 8 861 064 | 212 598 |
Provisions | | | | | | | | | 314 | -88 602 | -49 737 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | 314 | | |
Purchase Intangible Assets | | | | | | | | | -134 156 | | |
Purchase Property Plant Equipment | | | | | | | | | -2 551 | -186 193 | -2 500 |
Social Security Costs | | | | | | | | | 262 628 | 4 202 401 | 3 771 243 |
Staff Costs Employee Benefits Expense | | | | | | | | | 3 569 936 | 44 000 682 | 51 354 492 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 152 609 | 1 570 082 | 38 865 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | 2 551 | 186 193 | 2 500 |
Total Operating Lease Payments | | | | | | | | | 54 703 | 71 190 | 41 424 |
Trade Creditors Trade Payables | | | | | | | | | 1 794 874 | 6 439 835 | 5 526 098 |
Trade Debtors Trade Receivables | | | | | | | | | 3 607 073 | 15 809 997 | 9 592 774 |
Turnover Revenue | | | | | | | | | 7 138 992 | 104 299 455 | 80 181 609 |
Wages Salaries | | | | | | | | | 3 271 835 | 39 405 955 | 47 081 813 |
Work In Progress | | | | | | | | | 216 953 | 1 911 566 | 974 282 |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 1 | 1 | 1 | | | | | | | | |
Creditors Due After One Year | | | | 30 000 | | | | | | | |
Creditors Due Within One Year | | | | 899 427 | 1 076 054 | | | | | | |
Intangible Fixed Assets Additions | | | | 350 004 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | | 7 292 | 17 504 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | | 7 292 | 17 504 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | | | 342 712 | 342 712 | | | | | | |
Number Shares Allotted | | 1 | 1 | 100 | 100 | | | | | | |
Other Debtors Due After One Year | | | | 46 380 | 134 789 | | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | 237 042 | 14 479 | | | | | | |
Secured Debts | | | | 254 635 | 318 024 | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 100 | 100 | | | | | | |
Tangible Fixed Assets Additions | | | | 2 601 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | | 2 384 | 2 384 | | | | | | |
Tangible Fixed Assets Depreciation | | | | 217 | 517 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 217 | 517 | | | | | | |