Profit & Loss |
Date of Accounts |
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 | 7 052 497 | 7 125 452 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 187 155 | 91 438 | 167 304 | 373 540 | 448 044 | 1 362 295 | 1 184 638 | 320 738 | 107 423 |
Current Assets | 8 486 419 | 8 280 436 | 8 379 910 | 8 479 980 | 8 738 144 | 8 852 323 | 9 637 241 | 9 535 787 | 8 841 134 | 8 460 318 |
Debtors | 8 094 650 | 8 056 185 | 8 252 128 | 8 289 129 | 8 322 311 | 8 364 997 | 8 246 585 | 8 316 971 | 8 454 682 | 8 323 879 |
Net Assets Liabilities | | | 7 221 718 | 7 546 176 | 7 785 880 | 7 873 929 | 7 969 979 | 8 259 829 | 6 642 572 | 6 529 023 |
Other Debtors | 1 225 | 1 225 | 327 | 175 | | | | | 6 630 | 6 630 |
Property Plant Equipment | | 920 982 | 742 707 | 907 311 | 922 618 | 1 092 992 | 1 055 646 | 962 506 | 1 015 243 | 1 262 585 |
Total Inventories | | 37 096 | 36 344 | 23 547 | 42 293 | 39 282 | 28 361 | 34 178 | 65 714 | |
Cash Bank In Hand | 355 351 | 187 155 | | | | | | | | |
Stocks Inventory | 36 418 | 37 096 | | | | | | | | |
Tangible Fixed Assets | 805 094 | 920 982 | | | | | | | | |
Trade Debtors | 1 944 206 | 1 757 107 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 8 000 | 8 000 | | | | | | | | |
Profit Loss Account Reserve | 7 042 497 | 7 115 452 | | | | | | | | |
Shareholder Funds | 7 052 497 | 7 125 452 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 7 000 | 7 500 | 8 500 | 8 500 | 8 500 | 9 000 | 10 000 | 10 000 | 11 000 |
Accrued Liabilities Deferred Income | | 50 633 | 57 616 | 66 265 | 79 492 | 71 648 | 89 496 | 107 462 | 62 677 | 100 635 |
Accumulated Depreciation Impairment Property Plant Equipment | | 2 071 841 | 2 265 865 | 2 359 548 | 2 397 347 | 2 204 251 | 2 399 001 | 2 416 042 | 2 488 253 | 2 471 621 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 116 823 | 444 227 | 380 485 | 562 872 | 392 313 | 224 890 | 363 148 | 572 530 |
Administrative Expenses | 1 295 695 | 1 436 648 | 1 478 455 | 1 411 923 | 1 499 233 | 1 583 377 | 1 565 546 | 1 539 441 | 1 557 700 | 1 667 095 |
Amounts Owed By Group Undertakings | | | | 6 390 833 | 6 390 833 | 6 390 833 | 6 390 833 | 6 390 833 | 6 390 833 | 6 390 833 |
Average Number Employees During Period | | 113 | 112 | 116 | 121 | 122 | 114 | 109 | 112 | 105 |
Bank Borrowings | | 319 885 | 237 622 | 18 742 | | | 400 000 | 293 333 | 133 333 | |
Bank Borrowings Overdrafts | 319 885 | 81 080 | 18 742 | 18 742 | | | 280 000 | 133 333 | 133 333 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 657 448 | 522 192 | 636 953 | 676 823 | 774 756 | 754 102 | 550 079 | 333 006 | 18 988 |
Cash Cash Equivalents Cash Flow Value | | | | 167 304 | 373 540 | 448 044 | 1 362 295 | 1 184 638 | 320 738 | 107 423 |
Comprehensive Income Expense | | 180 955 | 176 266 | 396 458 | 311 704 | 160 049 | 168 050 | 409 850 | 261 743 | 192 200 |
Corporation Tax Payable | | | 60 683 | 87 719 | 79 745 | | 32 762 | 102 516 | 16 864 | |
Corporation Tax Recoverable | | | | | | | | | | 16 000 |
Cost Sales | 6 596 676 | 6 764 985 | 6 596 530 | 7 347 358 | 7 793 499 | 7 868 664 | 7 508 639 | 7 776 228 | 8 839 033 | 8 502 489 |
Creditors | | | 216 363 | 256 314 | 314 813 | 424 285 | 644 561 | 310 656 | 35 402 | 400 333 |
Current Tax For Period | | | 60 683 | 87 719 | 79 745 | | 32 762 | 102 516 | 16 864 | -16 000 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 4 520 | -9 239 | -4 407 | | 961 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 49 325 | -27 014 | 4 345 | -3 389 | 46 742 | 15 328 | -5 651 | 25 328 | 114 696 |
Depreciation Expense Property Plant Equipment | | | 33 718 | 90 390 | 109 748 | 131 662 | 121 535 | 120 899 | | |
Depreciation Impairment Expense Property Plant Equipment | | | | | 338 283 | 362 649 | 410 448 | 301 511 | 294 021 | 303 379 |
Dividend Income | | 3 270 | 1 320 | 2 580 | 1 800 | 540 | 480 | 1 740 | 5 460 | 780 |
Dividends Paid | | | 80 000 | 72 000 | 72 000 | 72 000 | 72 000 | 120 000 | 1 879 000 | 305 749 |
Dividends Paid Classified As Financing Activities | | | -80 000 | -72 000 | -72 000 | -72 000 | -72 000 | -120 000 | -1 879 000 | -305 749 |
Dividends Paid On Shares Interim | | | | | 72 000 | 72 000 | 72 000 | 120 000 | 1 879 000 | 305 749 |
Dividends Received Classified As Investing Activities | | | -1 320 | -2 580 | -1 800 | -540 | -480 | -1 740 | -5 460 | -780 |
Finance Lease Liabilities Present Value Total | | 576 849 | 381 302 | 475 584 | 531 214 | 698 720 | 661 806 | 400 261 | 179 386 | 563 847 |
Finance Lease Payments Owing Minimum Gross | | 625 494 | 407 187 | 508 836 | 570 211 | 741 290 | 702 344 | 423 413 | 191 577 | 665 391 |
Fixed Assets | 827 969 | 943 857 | 765 582 | 930 186 | 945 493 | 1 115 867 | 1 078 521 | 985 381 | 1 038 118 | 1 285 460 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 232 289 | 82 263 | 218 880 | 18 742 | | -400 000 | 106 667 | 160 000 | 133 333 |
Further Item Tax Increase Decrease Component Adjusting Items | | -347 | | | | -145 | | | -20 352 | -17 044 |
Future Finance Charges On Finance Leases | | 48 645 | 25 885 | 33 252 | 38 997 | 42 570 | 40 538 | 23 152 | 12 191 | 101 544 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 751 733 | 776 140 | 665 154 | 527 643 | 1 153 589 | 905 695 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -8 242 | -62 001 | -240 346 | 180 335 | -1 416 540 | 368 885 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 33 182 | 42 686 | -118 412 | 70 386 | 137 711 | -146 803 |
Gain Loss In Cash Flows From Change In Inventories | | | | | 18 746 | -3 011 | -10 921 | 5 817 | 31 536 | -36 698 |
Gain Loss On Disposals Property Plant Equipment | | 40 857 | 8 614 | 13 307 | 14 088 | 29 291 | 17 369 | 7 098 | 29 727 | |
Government Grant Income | | | | | | | 128 044 | 20 133 | 3 382 | |
Gross Profit Loss | 1 792 303 | 1 692 512 | 1 710 703 | 1 917 691 | 1 905 038 | 1 808 847 | 1 675 084 | 2 046 373 | 1 876 917 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -61 432 | -87 719 | -79 600 | | -32 762 | -102 516 | -17 610 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -206 236 | -74 504 | -914 251 | | 863 900 | 213 315 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 749 | | -145 | | | | 746 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 291 784 | 270 397 | 338 283 | 362 649 | 410 448 | 301 511 | 294 021 | 303 379 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 7 694 | 2 243 | 2 253 | | | | 1 017 | 9 409 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 21 262 | 21 406 | 16 833 | 20 301 | 19 890 | 22 517 | 21 167 | 15 133 | |
Interest Income | | | | | 757 | 526 | 595 | 94 | 418 | |
Interest Income On Bank Deposits | | 102 | 15 | 5 | 754 | 526 | 595 | 79 | 418 | 228 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | 102 | 15 | 5 | 754 | 526 | 595 | 79 | 418 | 228 |
Interest Paid Classified As Operating Activities | | | | | | | | | -24 542 | -90 683 |
Interest Payable Similar Charges Finance Costs | | 28 956 | 23 648 | 19 082 | 20 302 | 19 890 | 22 517 | 22 184 | 24 542 | 90 683 |
Interest Received Classified As Investing Activities | | -102 | -15 | -5 | -757 | -526 | -595 | -94 | -418 | -228 |
Investments | | | | | 22 875 | 22 875 | 22 875 | 22 875 | 22 875 | 22 875 |
Investments Fixed Assets | 22 875 | 22 875 | 22 875 | 22 875 | 22 875 | 22 875 | 22 875 | 22 875 | 22 875 | 22 875 |
Key Management Personnel Compensation Total | | | | | 198 080 | 177 694 | 180 458 | 161 776 | 122 494 | 176 064 |
Net Cash Flows From Used In Financing Activities | | | | | 359 860 | 336 016 | -1 506 | | | |
Net Cash Flows From Used In Investing Activities | | | | | 12 197 | 71 144 | 65 078 | | | |
Net Cash Flows From Used In Operating Activities | | -415 273 | -365 653 | -691 573 | -578 293 | -481 664 | -977 823 | -509 994 | -1 707 128 | |
Net Cash Generated From Operations | | | -389 301 | -772 087 | -686 314 | -581 154 | -1 000 340 | -564 940 | -1 834 186 | -466 054 |
Net Current Assets Liabilities | 6 846 264 | 6 698 546 | 6 750 952 | 6 955 102 | 7 234 609 | 7 308 498 | 7 677 498 | 7 720 932 | 5 801 012 | 5 919 748 |
Net Finance Income Costs | | 3 372 | 1 335 | 2 585 | 2 557 | 1 066 | 1 075 | 1 834 | 5 878 | 1 008 |
Net Interest Paid Received Classified As Operating Activities | | -28 956 | -23 648 | -19 082 | -20 302 | -19 890 | -22 517 | -22 184 | -24 542 | |
Operating Profit Loss | 496 608 | 255 864 | 232 248 | 505 768 | 405 805 | 225 470 | 237 582 | 527 065 | 322 599 | |
Other Creditors | | | 70 458 | 62 503 | 65 830 | 112 375 | 84 162 | 81 323 | 1 331 399 | 1 169 042 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 97 760 | 176 714 | 300 484 | 555 745 | 215 698 | 284 470 | 221 810 | 320 011 |
Other Disposals Property Plant Equipment | | | 101 074 | 185 940 | 327 379 | 585 594 | 234 909 | 300 989 | 238 200 | 341 820 |
Other Interest Income | | | | | 3 | | | 15 | | |
Other Interest Receivable Similar Income Finance Income | | 3 372 | 1 335 | 2 585 | 2 557 | 1 066 | 1 075 | 1 834 | 5 878 | 1 008 |
Other Operating Income Format1 | | | | | | | 128 044 | 20 133 | 3 382 | 8 000 |
Other Taxation Social Security Payable | | | 294 834 | 283 776 | 310 851 | 310 302 | 527 816 | 320 585 | 339 992 | 317 962 |
Par Value Share | | 1 | | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | -278 459 | -255 537 | -208 349 | -269 118 | -264 016 | -326 494 | -306 639 | -220 875 | -152 453 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 188 797 | 210 496 | 92 090 | 123 440 | 133 077 | 150 001 | 123 694 | 88 948 | 92 539 |
Prepayments Accrued Income | | | 108 157 | 116 532 | 127 341 | 161 969 | 134 601 | 136 282 | 145 512 | 130 268 |
Proceeds From Sales Property Plant Equipment | | -73 950 | -11 928 | -22 533 | -40 983 | -59 140 | -36 580 | -23 617 | -46 117 | -55 067 |
Profit Loss | | 180 955 | 176 266 | 396 458 | 311 704 | 160 049 | 168 050 | 409 850 | 261 743 | 192 200 |
Profit Loss On Ordinary Activities Before Tax | 468 806 | 230 280 | 209 935 | 489 271 | 388 060 | 206 646 | 216 140 | 506 715 | 303 935 | 291 642 |
Property Plant Equipment Gross Cost | | 2 992 823 | 3 008 572 | 3 266 859 | 3 319 965 | 3 297 243 | 3 454 647 | 3 378 548 | 3 503 496 | 3 734 206 |
Provisions For Liabilities Balance Sheet Subtotal | | | 78 453 | 82 798 | 79 409 | 126 151 | 141 479 | | | |
Purchase Property Plant Equipment | | -42 043 | -56 833 | -141 596 | -55 737 | -131 350 | -102 733 | -179 796 | -363 148 | -35 616 |
Raw Materials Consumables | | 37 096 | 36 344 | 23 547 | 42 293 | 39 282 | 28 361 | 34 178 | 65 714 | |
Research Development Expense Recognised In Profit Or Loss | | | 6 601 | 11 905 | | | | | | |
Social Security Costs | 227 819 | 245 323 | 248 219 | 276 839 | 299 656 | 301 147 | 280 417 | 277 492 | 336 305 | |
Staff Costs Employee Benefits Expense | | 3 198 423 | 3 207 229 | 3 314 252 | 3 613 255 | 3 733 871 | 3 568 373 | 3 444 027 | 3 843 006 | 3 915 543 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 105 467 | 78 453 | 82 798 | 79 409 | 126 151 | 141 479 | 135 828 | 161 156 | 275 852 |
Tax Decrease From Utilisation Tax Losses | | | | | | | -98 | | | |
Tax Expense Credit Applicable Tax Rate | | | | | 73 731 | 39 263 | 41 067 | 96 276 | 57 748 | 61 245 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -218 | | | | | | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -2 865 | -3 634 | -4 705 | -3 591 | -2 333 | -2 214 | | | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | 65 413 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | | -1 490 | | | | | | |
Tax Increase Decrease From Effect Dividends From Companies | | | | | -340 | -103 | -91 | -331 | -1 037 | -164 |
Tax Increase Decrease From Effect Dividends From U K Companies | | -687 | -264 | -516 | -340 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 345 | 5 037 | 6 077 | 6 556 | 8 954 | 9 230 | 920 | 5 833 | 4 894 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | -16 000 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 49 325 | 33 669 | 92 813 | 76 356 | 46 597 | 48 090 | 96 865 | 42 192 | 99 442 |
Total Assets Less Current Liabilities | 7 674 233 | 7 642 403 | 7 516 534 | 7 885 288 | 8 180 102 | 8 424 365 | 8 756 019 | 8 706 313 | 6 839 130 | 7 205 208 |
Total Borrowings | | | | 18 742 | | | 280 000 | 133 333 | 133 333 | |
Total Current Tax Expense Credit | | | 60 683 | 88 468 | 79 745 | -145 | 32 762 | | 16 864 | -15 254 |
Total Operating Lease Payments | | | | 131 500 | 131 500 | 143 875 | 170 000 | 171 615 | 176 991 | |
Trade Creditors Trade Payables | | 691 686 | 742 806 | 786 603 | 751 216 | 775 065 | 808 262 | 820 031 | 1 011 873 | 789 417 |
Trade Debtors Trade Receivables | | 1 757 107 | 1 763 811 | 1 781 589 | 1 804 137 | 1 812 195 | 1 721 151 | 1 789 856 | 1 911 707 | 1 780 148 |
Turnover Revenue | | 8 457 497 | 8 307 233 | 9 265 049 | 9 698 537 | 9 677 511 | 9 183 723 | 9 822 601 | 10 715 950 | |
Wages Salaries | 2 579 068 | 2 764 303 | 2 748 514 | 2 945 323 | 3 190 159 | 3 299 647 | 3 137 955 | 3 042 841 | 3 417 753 | 3 480 154 |
Company Contributions To Defined Benefit Plans Directors | | 159 000 | 180 000 | 60 000 | 80 000 | 60 000 | 64 000 | 42 000 | | |
Director Remuneration | | | | | | | 121 223 | 119 776 | 122 494 | 176 064 |
Director Remuneration Benefits Including Payments To Third Parties | 113 019 | 112 096 | | | 181 412 | 177 694 | 185 223 | 161 776 | 122 494 | |
Total Fees To Auditors | 7 000 | | | | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 24 000 | 159 000 | | | | | | | | |
Accruals Deferred Income Within One Year | 70 339 | 50 633 | | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 6 029 150 | 6 199 671 | | | | | | | | |
Bank Overdrafts | 232 289 | 238 805 | | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 474 567 | 298 824 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -125 594 | | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | -121 407 | -150 195 | | | | | | | | |
Corporation Tax Due Within One Year | 56 462 | | | | | | | | | |
Creditors Due After One Year | 565 594 | 411 484 | | | | | | | | |
Creditors Due Within One Year | 1 640 155 | 1 581 890 | | | | | | | | |
Debtors Due After One Year | 6 029 150 | 6 199 671 | | | | | | | | |
Debtors Due Within One Year | 2 065 500 | 1 856 514 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 289 071 | 325 347 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 56 142 | 105 467 | | | | | | | | |
Expenses Not Deductible For Tax Purposes | -4 917 | 345 | | | | | | | | |
Gain Loss From Disposal Tangible Fixed Assets | -12 736 | -40 857 | | | | | | | | |
Income From Other Fixed Asset Investments | 3 300 | 3 270 | | | | | | | | |
Increase Decrease In Net Cash For Period | 95 892 | 168 196 | | | | | | | | |
Interest Payable Similar Charges | 31 438 | 28 956 | | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 336 | 102 | | | | | | | | |
Investment Income- Net | 3 300 | 3 270 | | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | -125 594 | | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 7 052 497 | 7 125 452 | | | | | | | | |
Net Debt Funds | 619 846 | 709 579 | | | | | | | | |
Net Increase Decrease In Shareholders Funds | 278 973 | 72 955 | | | | | | | | |
New Finance Leases | -197 767 | | | | | | | | | |
Number Shares Allotted | | 8 000 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 245 709 | 330 404 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 177 314 | 246 445 | | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | -238 805 | -81 080 | | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between Two To Five Years | -81 080 | | | | | | | | | |
Other Creditors Due Within One Year | 68 401 | 67 148 | | | | | | | | |
Other Interest Receivable Similar Income | 336 | 102 | | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | -121 407 | -137 482 | | | | | | | | |
Other Operating Leases Expiring Within One Year | | -12 713 | | | | | | | | |
Other Reserves | 2 000 | 2 000 | | | | | | | | |
Other Taxation Social Security Within One Year | 293 516 | 287 173 | | | | | | | | |
Pension Costs | 29 813 | 188 797 | | | | | | | | |
Pensions Costs Defined Contribution Schemes | 29 813 | 188 797 | | | | | | | | |
Prepayments Accrued Income Current Asset | 120 069 | 98 182 | | | | | | | | |
Profit Loss For Period | 379 973 | 180 955 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 49 325 | | | | | | | | |
Provisions For Liabilities Charges | 56 142 | 105 467 | | | | | | | | |
Share Capital Allotted Called Up Paid | 8 000 | 8 000 | | | | | | | | |
Short-term Borrowing Charges Including Bank Interest | 8 697 | 7 694 | | | | | | | | |
Staff Costs | 2 836 700 | 3 198 423 | | | | | | | | |
Stocks Raw Materials Consumables | 36 418 | 37 096 | | | | | | | | |
Tangible Fixed Assets Additions | | 474 328 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 045 746 | 2 992 823 | | | | | | | | |
Tangible Fixed Assets Depreciation | 2 240 652 | 2 071 841 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -156 672 | 325 347 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 494 158 | | | | | | | | |
Tangible Fixed Assets Disposals | | 527 251 | | | | | | | | |
Taxation Expense Credit | 72 633 | 56 462 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -107 825 | -48 359 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 88 833 | 49 325 | | | | | | | | |
Total Dividend Payment | 101 000 | 108 000 | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 56 462 | | | | | | | | | |
Trade Creditors Within One Year | 741 834 | 691 686 | | | | | | | | |
Turnover Gross Operating Revenue | 8 388 979 | 8 457 497 | | | | | | | | |
U K Current Corporation Tax | -56 462 | | | | | | | | | |
U K Current Corporation Tax On Income For Period | 56 462 | | | | | | | | | |