Profit & Loss |
Date of Accounts |
2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 207 | 3 459 | 4 912 | 43 770 | 43 770 | 530 | 89 031 | 199 174 |
Current Assets | 100 857 | 161 943 | 4 575 088 | 4 129 244 | 4 129 244 | 4 275 698 | 4 445 546 | 5 678 740 |
Debtors | 100 650 | 158 484 | 2 869 705 | 2 484 474 | 2 484 474 | 2 503 931 | 2 911 278 | 3 321 931 |
Net Assets Liabilities | 52 443 | 55 077 | 372 388 | 400 313 | 400 313 | 560 969 | 596 207 | 620 829 |
Other Debtors | | | 527 203 | 294 087 | 294 087 | 332 206 | 642 063 | 272 252 |
Property Plant Equipment | 11 586 | 9 119 | 74 783 | 1 850 816 | 1 850 816 | 1 920 406 | 2 055 718 | 3 141 299 |
Total Inventories | | | 1 700 471 | 1 601 000 | 1 601 000 | 1 771 237 | 1 445 237 | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | 103 734 | 138 312 | 172 890 | | | 242 046 | 276 624 | 311 202 |
Accumulated Depreciation Impairment Property Plant Equipment | 100 826 | 103 293 | 115 488 | | 136 111 | 177 345 | 392 311 | 603 093 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 1 796 656 | 110 824 | 350 278 | 1 296 363 |
Administrative Expenses | | | | | | 1 037 639 | 1 175 366 | 1 265 717 |
Amounts Owed To Group Undertakings | 3 191 912 | 3 238 585 | 5 092 258 | 3 162 712 | 3 162 712 | 3 164 180 | 3 161 940 | 2 968 664 |
Average Number Employees During Period | | | | 56 | 56 | 52 | 51 | 54 |
Bank Borrowings | | | | | | 200 000 | 273 334 | 145 515 |
Bank Borrowings Overdrafts | | | | | | 144 607 | 120 026 | 434 534 |
Bank Overdrafts | | | | | | 61 277 | | 359 474 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 1 371 363 | 1 371 363 | 1 359 935 | 1 087 948 | 2 242 629 |
Cash Cash Equivalents | | 3 459 | 4 912 | 43 770 | 43 770 | -60 747 | 90 512 | 18 680 |
Cash Cash Equivalents Cash Flow Value | | | | | | -60 747 | 89 031 | -160 300 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | 90 835 | | -49 239 | 43 860 | -25 948 |
Comprehensive Income Expense | 152 574 | 206 574 | 474 141 | | | 137 662 | 76 826 | 44 702 |
Corporation Tax Payable | 16 400 | | 65 348 | 19 072 | 19 072 | 19 072 | 28 268 | 28 262 |
Cost Sales | | | | | | 8 917 907 | 9 588 244 | 13 487 317 |
Creditors | 3 233 595 | 3 289 683 | 7 439 044 | 7 749 650 | 844 448 | 7 861 671 | 8 070 667 | 10 272 104 |
Current Tax For Period | 48 327 | 88 687 | 65 348 | | | | 28 268 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | -15 113 | -60 956 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | -31 103 | 43 802 | 20 257 |
Dividends Paid Classified As Financing Activities | | | -156 830 | -55 000 | -55 000 | -126 666 | -160 001 | -156 667 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | | -160 001 | -156 667 |
Finance Lease Liabilities Present Value Total | | | | 844 448 | 844 448 | 696 637 | 662 165 | 824 163 |
Finance Lease Payments Owing Minimum Gross | | | | 152 951 | 152 951 | 261 266 | 272 159 | 448 437 |
Fixed Assets | 3 185 617 | 3 183 150 | 3 248 814 | 5 024 847 | 5 024 847 | 5 094 437 | 5 229 749 | 6 315 330 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -130 927 | 6 570 | 6 570 |
Government Grant Income | | | | | | 137 219 | 88 497 | |
Gross Profit Loss | | | | | | 937 547 | 1 253 653 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 130 927 | -19 072 | -6 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -130 927 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 34 578 | 34 578 | | | | 34 578 | 34 578 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 2 467 | 12 195 | | 20 623 | 41 234 | 214 966 | 210 782 |
Intangible Assets | 242 050 | 207 472 | 172 894 | | | 103 738 | 69 160 | 34 582 |
Intangible Assets Gross Cost | 345 784 | 345 784 | | | | 345 784 | 345 784 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 42 685 | 53 126 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 18 810 | 22 726 | |
Interest Paid Classified As Operating Activities | | | | | | -61 495 | -75 852 | -149 272 |
Interest Payable Similar Charges Finance Costs | | | 34 899 | 101 315 | 101 315 | 61 495 | 75 852 | 149 272 |
Interest Received Classified As Investing Activities | | | | | | | | 6 |
Investments Fixed Assets | 3 174 031 | 3 174 031 | 3 174 031 | 3 174 031 | 3 174 031 | 3 174 031 | 3 174 031 | 3 174 031 |
Investments In Subsidiaries | | | 3 174 031 | 3 174 031 | 3 174 031 | 3 174 031 | 3 174 031 | 3 174 031 |
Net Cash Generated From Operations | | | | | | 32 747 | -749 086 | -1 116 572 |
Net Current Assets Liabilities | -3 132 738 | -3 127 740 | -2 863 956 | -3 620 406 | -3 620 406 | -3 585 973 | | |
Net Finance Income Costs | | | | | | | | -6 |
Operating Profit Loss | | | | | | 37 127 | 224 748 | |
Other Creditors | | | 181 077 | 1 841 453 | 1 841 453 | 2 122 283 | 2 141 299 | 2 944 038 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | -6 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 11 134 | 10 806 | 25 660 | 23 855 | 23 855 | 22 469 | 24 253 | 18 013 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | | 100 | 100 | 100 | |
Profit Loss | 335 934 | 269 004 | 474 141 | 82 925 | 82 925 | 287 322 | 195 239 | 181 289 |
Profit Loss On Ordinary Activities Before Tax | 427 081 | 346 087 | 244 129 | | | -24 368 | 148 896 | |
Property Plant Equipment Gross Cost | 112 412 | 112 412 | 190 271 | | 1 986 927 | 2 097 751 | 2 448 029 | 3 744 392 |
Provisions For Liabilities Balance Sheet Subtotal | 436 | 333 | 12 470 | | 159 680 | | | |
Purchase Property Plant Equipment | | | -77 859 | -1 796 656 | -1 796 656 | -110 824 | -350 278 | -1 296 363 |
Staff Costs Employee Benefits Expense | 1 456 673 | 1 601 197 | 1 926 950 | 1 922 184 | 1 922 184 | 1 918 755 | 1 791 027 | 2 106 427 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 159 680 | | 134 188 | 192 948 | 206 519 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 6 282 | 15 961 | 12 394 | | | | | -281 799 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | 14 251 | -9 535 | 262 887 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 91 147 | 77 083 | 57 070 | 100 934 | 100 934 | -156 419 | 87 028 | 13 571 |
Total Assets Less Current Liabilities | 52 879 | 55 410 | 384 858 | 1 404 441 | 1 404 441 | 1 508 464 | | |
Total Borrowings | | | | | | 144 607 | 120 026 | 434 534 |
Total Current Tax Expense Credit | | | | | | -130 927 | 28 268 | |
Trade Creditors Trade Payables | 2 603 | 2 000 | 1 831 786 | 2 136 511 | 2 136 511 | 1 436 605 | 1 608 006 | 2 693 774 |
Trade Debtors Trade Receivables | | | 2 328 012 | 2 190 387 | 2 190 387 | 2 171 725 | 2 269 215 | 3 049 679 |
Turnover Revenue | | | | | | 9 855 454 | 10 841 897 | |
Wages Salaries | 1 445 539 | 1 590 391 | 1 901 290 | 1 898 329 | 1 898 329 | 1 896 286 | 1 766 774 | 2 088 414 |
Audit Fees Expenses | 9 200 | 11 900 | 14 645 | | | | | |
Director Remuneration | 25 648 | 26 303 | 141 821 | | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | 12 137 | | | | | |
Amortisation Expense Intangible Assets | 34 578 | 34 578 | 34 578 | | | | | |
Applicable Tax Rate | 20 | 19 | 19 | | | | | |
Depreciation Expense Property Plant Equipment | 167 576 | 165 854 | 163 119 | | | | | |
Dividends Paid | 197 175 | 203 940 | 156 830 | | | | | |
Dividends Paid On Shares Final | 197 175 | 203 940 | 156 830 | | | | | |
Further Item Interest Expense Component Total Interest Expense | 43 531 | 50 179 | 81 616 | | | | | |
Investments In Group Undertakings | 3 174 031 | 3 174 031 | 3 174 031 | | | | | |
Merchandise | | | 1 700 471 | | | | | |
Net Assets Liabilities Subsidiaries | 475 029 | 444 959 | 448 542 | | | | | |
Number Shares Issued Fully Paid | | 50 000 | 50 000 | | | | | |
Other Deferred Tax Expense Credit | 42 820 | -11 604 | -8 278 | | | | | |
Other Taxation Social Security Payable | 22 680 | 49 098 | 268 575 | | | | | |
Par Value Share | | 1 | 1 | | | | | |
Profit Loss Subsidiaries | 16 220 | 31 070 | -4 583 | | | | | |
Provisions | 436 | 333 | 12 470 | | | | | |
Tax Decrease From Utilisation Tax Losses | 42 720 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | 85 416 | 66 051 | 46 385 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 19 | 76 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 77 859 | | | | | |
Total Operating Lease Payments | 9 863 | 12 126 | 14 950 | | | | | |