Profit & Loss |
Date of Accounts |
2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-01-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 276 421 | 504 253 | 253 859 | 16 051 |
Current Assets | 6 531 832 | 4 068 969 | 3 630 947 | 2 792 829 |
Debtors | 5 150 264 | 3 466 569 | 3 278 941 | 2 643 409 |
Net Assets Liabilities | 1 729 648 | 1 852 621 | 1 077 758 | 1 761 129 |
Other Debtors | 98 792 | 82 533 | 75 360 | 86 812 |
Property Plant Equipment | 278 267 | 263 032 | 354 752 | 352 047 |
Total Inventories | 105 147 | 98 147 | 98 147 | 133 369 |
|
Other Financial Data |
Audit Fees Expenses | 13 200 | 13 100 | 14 500 | 7 500 |
Accrued Liabilities Deferred Income | 648 806 | 449 113 | 198 634 | 163 340 |
Accumulated Amortisation Impairment Intangible Assets | | 10 518 | 21 036 | 26 296 |
Accumulated Depreciation Impairment Property Plant Equipment | 199 407 | 230 103 | 231 492 | 114 003 |
Additions Other Than Through Business Combinations Intangible Assets | | 31 555 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 16 789 | 7 734 | 8 086 |
Administrative Expenses | 1 716 299 | 1 528 004 | 1 688 788 | 866 243 |
Amortisation Expense Intangible Assets | | 10 518 | 10 518 | 5 260 |
Amortisation Impairment Expense Intangible Assets | | 10 518 | 10 518 | 5 260 |
Average Number Employees During Period | 82 | 74 | 69 | 63 |
Cash Cash Equivalents Cash Flow Value | 1 276 421 | 504 253 | 253 859 | 16 051 |
Comprehensive Income Expense | | 122 973 | -774 863 | 322 915 |
Corporation Tax Payable | 65 331 | 26 632 | 5 167 | |
Corporation Tax Recoverable | 1 686 | 1 686 | 28 318 | 28 318 |
Cost Sales | 14 587 792 | 16 903 594 | 10 708 726 | 4 502 538 |
Creditors | 5 102 143 | 2 523 645 | 2 944 183 | 1 419 006 |
Current Tax For Period | 65 331 | 26 632 | -26 632 | |
Deferred Tax Asset Debtors | | | | 82 678 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 4 197 | -1 536 | -2 495 | -86 955 |
Depreciation Expense Property Plant Equipment | 24 792 | 31 984 | 21 810 | 9 700 |
Depreciation Impairment Expense Property Plant Equipment | | 31 984 | 21 810 | 9 700 |
Dividend Income | 78 000 | 90 000 | 90 000 | |
Dividends Received Classified As Investing Activities | -78 000 | -90 000 | -90 000 | |
Finance Lease Liabilities Present Value Total | 7 897 | | | |
Finance Lease Payments Owing Minimum Gross | 7 897 | | | |
Finished Goods Goods For Resale | 105 147 | 98 147 | 98 147 | 133 369 |
Fixed Assets | 308 267 | 314 069 | 395 271 | 387 306 |
Further Item Tax Increase Decrease Component Adjusting Items | 856 | 2 658 | 7 811 | 421 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 599 301 | 692 554 | 622 302 |
Gain Loss On Disposals Property Plant Equipment | 1 002 | -40 | -28 | -1 094 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | 105 865 | |
Gross Profit Loss | 1 984 347 | 1 585 628 | 688 238 | 1 102 128 |
Income Taxes Paid Refund Classified As Operating Activities | -68 979 | -65 331 | -21 465 | -5 167 |
Increase From Amortisation Charge For Year Intangible Assets | | 10 518 | 10 518 | 5 260 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 31 984 | 21 810 | 9 700 |
Intangible Assets | | 21 037 | 10 519 | 5 259 |
Intangible Assets Gross Cost | | 31 555 | 31 555 | |
Interest Income | | 445 | 695 | 75 |
Interest Income On Bank Deposits | 22 | 445 | 690 | 75 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 22 | 445 | | |
Interest Received Classified As Investing Activities | -44 | -445 | -695 | -75 |
Investments Fixed Assets | 30 000 | 30 000 | 30 000 | 30 000 |
Investments In Associates | | 30 000 | 30 000 | 30 000 |
Issue Equity Instruments | | | | 360 456 |
Key Management Personnel Compensation Total | | 469 160 | 482 860 | 278 465 |
Net Cash Flows From Used In Investing Activities | -19 951 | -27 455 | -86 625 | -1 044 |
Net Cash Flows From Used In Operating Activities | -514 048 | 791 726 | 337 019 | 599 308 |
Net Current Assets Liabilities | 1 429 689 | 1 545 324 | 686 764 | 1 373 823 |
Net Finance Income Costs | 78 044 | 90 445 | 90 695 | 75 |
Number Shares Issued Fully Paid | | 1 050 | 1 050 | 1 750 |
Operating Profit Loss | 268 048 | 57 624 | -1 000 550 | 235 885 |
Other Creditors | 59 329 | 66 595 | 36 377 | 32 939 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 1 288 | 3 008 | 127 189 |
Other Disposals Property Plant Equipment | | 1 328 | 3 077 | 128 280 |
Other Interest Income | | | 5 | |
Other Interest Receivable Similar Income Finance Income | 78 044 | 90 445 | 90 695 | 75 |
Other Taxation Social Security Payable | 270 112 | 535 105 | 172 828 | 259 851 |
Par Value Share | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 7 897 | -7 897 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 86 558 | 82 183 | 98 302 | 52 587 |
Prepayments Accrued Income | 4 171 214 | 2 751 098 | 1 349 756 | 1 519 325 |
Proceeds From Issuing Shares | | | | -360 456 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | 5 113 | 14 646 | -3 623 | -9 058 |
Proceeds From Sales Property Plant Equipment | -9 306 | | -41 | 3 |
Profit Loss | 276 564 | 122 973 | -880 728 | 322 915 |
Profit Loss On Ordinary Activities Before Tax | 346 092 | 148 069 | -909 855 | 235 960 |
Property Plant Equipment Gross Cost | 477 674 | 493 135 | 586 244 | 466 050 |
Provisions For Liabilities Balance Sheet Subtotal | 8 308 | 6 772 | 4 277 | |
Purchase Intangible Assets | | -31 555 | | |
Purchase Property Plant Equipment | -62 286 | -16 789 | -7 734 | -8 086 |
Repayments Borrowings Classified As Financing Activities | -3 258 | | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | -17 413 | |
Social Security Costs | 393 604 | 367 289 | 365 396 | 165 271 |
Staff Costs Employee Benefits Expense | 4 143 247 | 3 946 129 | 3 799 079 | 1 798 441 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 8 308 | 6 772 | 4 277 | |
Tax Decrease From Utilisation Tax Losses | | | | 42 836 |
Tax Expense Credit Applicable Tax Rate | | 28 133 | -172 872 | 44 832 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 3 330 | -2 531 | -562 | -1 148 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | 2 212 | | | |
Tax Increase Decrease From Effect Dividends From Companies | | -17 100 | -17 100 | |
Tax Increase Decrease From Effect Dividends From U K Companies | -14 820 | -17 100 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 16 707 | 12 941 | 10 355 | 2 784 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 145 174 | -86 137 |
Tax Increase Decrease From Other Short-term Timing Differences | 867 | 153 | -2 850 | 95 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 69 528 | 25 096 | -29 127 | -86 955 |
Total Assets Less Current Liabilities | 1 737 956 | 1 859 393 | 1 082 035 | 1 761 129 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | 88 452 | |
Total Operating Lease Payments | 79 093 | 77 321 | 103 157 | 57 152 |
Trade Creditors Trade Payables | 4 050 668 | 1 446 200 | 2 531 177 | 962 876 |
Trade Debtors Trade Receivables | 878 572 | 631 252 | 1 825 507 | 926 276 |
Turnover Revenue | 16 572 139 | 18 489 222 | 11 396 964 | 5 604 666 |
Wages Salaries | 3 663 085 | 3 496 657 | 3 335 381 | 1 580 583 |
Company Contributions To Defined Benefit Plans Directors | 20 960 | 11 760 | 21 960 | 18 784 |
Director Remuneration Benefits Including Payments To Third Parties | | 469 160 | 482 860 | 278 465 |