Profit & Loss |
Date of Accounts |
2012-02-28 | 2013-02-28 | 2014-02-28 | 2015-02-28 | 2016-02-29 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-28 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 445 695 | 517 717 | 589 955 | 664 462 | 731 165 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 160 909 | 207 548 | 33 508 | 170 550 | 548 393 | 3 265 162 | 4 393 551 | 1 791 025 |
Debtors | 274 033 | 227 055 | 171 192 | 95 858 | 121 349 | 103 374 | 96 078 | 171 449 | 126 320 | 414 878 | 2 016 823 | 5 542 062 |
Other Debtors | | | | | 65 728 | 12 902 | 13 072 | 9 338 | 1 795 | 116 899 | 40 184 | 552 932 |
Property Plant Equipment | | | | | 33 278 | 29 596 | 39 119 | 34 337 | 53 673 | 86 784 | 133 577 | 665 872 |
Total Inventories | | | | | 2 105 715 | 2 162 165 | 2 495 340 | 2 329 250 | 2 797 150 | 2 933 870 | 6 069 357 | 7 174 902 |
Current Assets | 2 138 346 | 2 217 353 | 2 156 909 | 2 224 037 | 2 387 973 | 2 473 087 | 2 624 926 | 2 671 249 | 3 471 863 | 6 613 909 | 12 479 731 | 14 507 989 |
Net Assets Liabilities | | | | | | 797 535 | 850 449 | 912 753 | 1 119 553 | 2 633 721 | | |
Cash Bank In Hand | 126 083 | 92 038 | 42 450 | 221 857 | 160 909 | | | | | | | |
Intangible Fixed Assets | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Stocks Inventory | 1 738 230 | 1 898 260 | 1 943 267 | 1 906 322 | 2 105 715 | | | | | | | |
Tangible Fixed Assets | 22 938 | 23 045 | 24 535 | 26 737 | 33 278 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 250 000 | 250 000 | 250 000 | 250 000 | 250 000 | | | | | | | |
Profit Loss Account Reserve | 195 695 | 267 717 | 339 955 | 414 462 | 481 165 | | | | | | | |
Shareholder Funds | 445 695 | 517 717 | 589 955 | 664 462 | 731 165 | | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 178 358 | 184 152 | 41 199 | 46 359 | 58 702 | 82 321 | 95 213 | 151 082 |
Bank Borrowings Overdrafts | | | | | 91 715 | 84 141 | 125 751 | 5 290 | 310 346 | 69 748 | 765 806 | 1 953 |
Creditors | | | | | 1 348 743 | 326 403 | 228 903 | 208 903 | 107 303 | 4 066 977 | 5 590 542 | 4 318 505 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 5 794 | 4 293 | 5 160 | 12 343 | 23 619 | 12 892 | 59 869 |
Intangible Assets | | | | | 2 | 2 | 2 | 2 | 2 | 2 | 12 114 | 38 289 |
Intangible Assets Gross Cost | | | | | 2 | 2 | 2 | 2 | 2 | 2 | 15 297 | 45 295 |
Investments Fixed Assets | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | |
Number Shares Issued Fully Paid | | | | | | 250 000 | 250 000 | 250 000 | 250 000 | 10 000 | 10 000 | 10 000 |
Other Creditors | | | | | 341 348 | 326 403 | 228 903 | 208 903 | 107 303 | 2 202 | 34 978 | 165 321 |
Other Taxation Social Security Payable | | | | | 57 303 | 61 262 | 54 079 | 64 864 | 102 364 | 911 260 | 17 568 | 19 414 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Property Plant Equipment Gross Cost | | | | | 211 635 | 213 748 | 80 318 | 80 696 | 112 375 | 169 105 | 228 790 | 816 954 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 2 113 | 13 816 | 378 | 31 679 | 56 730 | 59 685 | 592 164 |
Trade Creditors Trade Payables | | | | | 796 023 | 595 503 | 945 931 | 1 058 853 | 1 416 452 | 2 983 224 | 3 409 495 | 2 458 536 |
Trade Debtors Trade Receivables | | | | | 55 621 | 61 879 | 54 413 | 162 111 | 124 525 | 297 979 | 56 316 | 32 065 |
Audit Fees Expenses | | | | | | | | | | 7 500 | 10 000 | |
Director Remuneration | | | | | | | | | | | 1 187 | |
Amounts Owed By Group Undertakings | | | | | | 28 593 | 28 593 | | | | | |
Average Number Employees During Period | | | | | | 10 | 10 | 12 | 10 | 12 | 16 | 18 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 147 246 | | | | | 4 000 |
Disposals Property Plant Equipment | | | | | | | 147 246 | | | | | 4 000 |
Fixed Assets | 22 943 | 23 050 | 24 540 | 26 742 | 33 283 | 29 601 | 39 124 | 34 342 | 53 678 | 86 789 | 145 694 | 704 161 |
Investments In Group Undertakings | | | | | | 3 | 3 | 3 | 3 | 3 | 3 | -3 |
Net Current Assets Liabilities | 946 759 | 971 360 | 1 003 942 | 1 030 551 | 1 039 230 | 1 094 337 | 1 040 228 | 1 087 314 | 1 173 178 | 2 546 932 | 6 889 189 | 10 189 484 |
Total Assets Less Current Liabilities | 969 702 | 994 410 | 1 028 482 | 1 057 293 | 1 072 513 | 1 123 938 | 1 079 352 | 1 121 656 | 1 226 856 | 2 633 721 | 7 034 883 | 10 893 645 |
Accrued Liabilities Deferred Income | | | | | | | | | | 86 632 | 12 500 | 46 125 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | | 3 183 | 7 006 |
Administrative Expenses | | | | | | | | | | 741 451 | 1 001 902 | 1 657 741 |
Amortisation Expense Intangible Assets | | | | | | | | | | | 3 183 | |
Applicable Tax Rate | | | | | | | | | | 19 | 19 | 19 |
Bank Overdrafts | | | | | | | | | 310 346 | 69 748 | 765 806 | 1 953 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 3 195 414 | 3 627 745 | 1 789 072 |
Comprehensive Income Expense | | | | | | | | | | 1 514 168 | 4 628 162 | 3 858 762 |
Corporation Tax Payable | | | | | | | | | | 348 008 | 1 159 950 | 1 182 938 |
Corporation Tax Recoverable | | | | | | | | | | | 452 467 | 1 174 891 |
Cost Sales | | | | | | | | | | 11 646 940 | 13 088 158 | 12 426 386 |
Current Tax For Period | | | | | | | | | | 348 008 | 1 089 096 | 859 675 |
Depreciation Amortisation Expense | | | | | | | | | | 23 619 | 16 075 | 63 692 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 23 619 | 12 892 | |
Dividends Paid | | | | | | | | | | | 227 000 | |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -227 000 | |
Finished Goods | | | | | | | | | | 2 933 870 | 6 069 357 | 7 174 902 |
Further Item Interest Income Component Total Interest Income | | | | | | | | | | | 1 861 | 48 722 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 48 000 | 62 460 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 2 068 239 | 27 661 | -531 171 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -175 348 | 199 518 | -1 384 723 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | | -3 |
Gross Profit Loss | | | | | | | | | | 2 608 293 | 6 720 366 | 6 331 467 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -56 027 | -729 621 | -836 687 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 2 957 367 | 432 331 | -1 838 673 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | 136 720 | 3 135 487 | 1 105 545 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | | 3 183 | 3 823 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | 3 765 | 3 387 | 6 461 |
Interest Expense On Loan Capital | | | | | | | | | | 12 293 | | |
Interest Income On Bank Deposits | | | | | | | | | | 115 | 320 | 2 450 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -16 058 | -3 387 | -6 461 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 16 058 | 3 387 | 6 461 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 571 842 | 1 588 093 | 2 140 517 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 56 615 | 72 799 | 570 992 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -3 585 824 | -2 093 223 | -872 836 |
Net Cash Generated From Operations | | | | | | | | | | -3 657 909 | -2 826 231 | -1 715 984 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -115 | -2 181 | -51 172 |
Operating Profit Loss | | | | | | | | | | 1 878 119 | 5 718 464 | 4 673 726 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 115 | 2 181 | 51 172 |
Other Operating Income Format1 | | | | | | | | | | 11 277 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 14 184 | 14 275 | 25 236 |
Percentage Class Share Held In Subsidiary | | | | | | | | | | | 100 | |
Prepayments Accrued Income | | | | | | | | | | 3 689 | 5 650 | 179 452 |
Profit Loss | | | | | | | | | | 1 514 168 | 4 628 162 | 3 858 762 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 1 862 176 | 5 717 258 | 4 718 437 |
Purchase Intangible Assets | | | | | | | | | | | -15 295 | -30 000 |
Purchase Property Plant Equipment | | | | | | | | | | -56 730 | -59 685 | -592 164 |
Social Security Costs | | | | | | | | | | 53 203 | 70 101 | 62 815 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 591 101 | 784 632 | 894 473 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 353 813 | 1 086 279 | 896 503 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | -7 972 | -3 999 | -37 179 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 10 563 | 22 253 | 351 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 348 008 | 1 089 096 | 859 675 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | | 15 295 | 30 000 |
Total Operating Lease Payments | | | | | | | | | | 48 000 | 48 000 | |
Turnover Revenue | | | | | | | | | | 14 255 233 | 19 808 524 | 18 757 853 |
Wages Salaries | | | | | | | | | | 523 714 | 700 256 | 806 422 |
Creditors Due After One Year | 524 007 | 476 693 | 438 527 | 392 831 | 341 348 | | | | | | | |
Creditors Due Within One Year | 1 191 587 | 1 245 993 | 1 152 967 | 1 193 486 | 1 348 743 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Number Shares Allotted | | 250 000 | 250 000 | 250 000 | 250 000 | | | | | | | |
Percentage Subsidiary Held | | 100 | 100 | 100 | 100 | | | | | | | |
Share Capital Allotted Called Up Paid | 250 000 | 250 000 | 250 000 | 250 000 | 250 000 | | | | | | | |
Tangible Fixed Assets Additions | | | 5 943 | 5 514 | 12 726 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 187 452 | 193 395 | 198 909 | 211 635 | | | | | | | |
Tangible Fixed Assets Depreciation | | 164 407 | 168 860 | 172 172 | 178 357 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 4 453 | 3 312 | 6 185 | | | | | | | |