Profit & Loss |
Date of Accounts |
2011-08-31 | 2012-08-31 | 2013-08-31 | 2014-08-31 | 2015-08-31 | 2016-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 | 2023-08-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 381 129 | 613 187 | 806 071 | 869 733 | 1 113 098 | 1 103 247 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 394 143 | 99 346 | 362 378 | 534 946 | 238 111 | 801 494 | 691 308 | 810 189 |
Current Assets | 1 060 266 | 1 338 017 | 1 525 952 | 1 356 388 | 1 786 724 | 1 681 714 | 1 960 500 | 2 057 800 | 2 416 346 | 3 299 306 | 3 499 576 | 4 471 791 | 4 987 259 |
Debtors | 602 665 | 685 237 | 706 784 | 616 060 | 689 212 | 638 718 | 1 196 543 | 994 323 | 1 074 534 | 1 867 441 | 1 336 882 | 1 541 431 | 2 116 385 |
Net Assets Liabilities | | | | | | 1 103 247 | 1 337 816 | 1 475 282 | 1 699 462 | 2 108 346 | 2 573 838 | 3 082 303 | 3 396 368 |
Other Debtors | | | | | | 11 354 | 8 283 | 15 799 | 46 219 | 69 680 | 64 695 | 74 582 | 52 569 |
Property Plant Equipment | | | | | | 115 795 | 419 870 | 414 847 | 452 906 | 668 700 | 737 983 | 849 978 | 669 333 |
Total Inventories | | | | | | 648 853 | 664 611 | 701 099 | 806 866 | 1 193 754 | 1 361 200 | 2 239 052 | |
Cash Bank In Hand | 10 706 | 174 334 | 240 940 | 256 405 | 579 994 | 394 143 | | | | | | | |
Stocks Inventory | 446 895 | 478 446 | 578 228 | 483 923 | 517 518 | 648 853 | | | | | | | |
Tangible Fixed Assets | 63 634 | 121 668 | 119 737 | 115 312 | 100 026 | 115 795 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 153 | 159 | 155 | 150 | 150 | 150 | | | | | | | |
Profit Loss Account Reserve | 380 976 | 613 024 | 805 908 | 869 570 | 1 112 935 | 1 103 084 | | | | | | | |
Shareholder Funds | 381 129 | 613 187 | 806 071 | 869 733 | 1 113 098 | 1 103 247 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | | 3 000 |
Accrued Liabilities Deferred Income | | | | | | | | | | | | 264 541 | 266 684 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 135 050 | 143 249 | 162 902 | 189 271 | 235 525 | 293 323 | 383 757 | 481 905 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | | 76 133 |
Administrative Expenses | | | | | | | | | | | | 2 833 287 | 3 392 317 |
Amounts Owed By Related Parties | | | | | | 74 646 | 114 646 | 132 643 | 132 666 | | | | |
Amounts Owed To Group Undertakings | | | | | | | | | | 181 | 181 | 181 | 181 |
Average Number Employees During Period | | | | | | | | | 43 | 57 | 64 | 69 | 74 |
Bank Borrowings | | | | | | | | | | | | 176 960 | 80 505 |
Bank Borrowings Overdrafts | | | | | | | 212 040 | 203 430 | 195 603 | 186 826 | 175 671 | 168 016 | 77 351 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 801 494 | 691 308 | 810 189 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | | | | | | | | -30 |
Comprehensive Income Expense | | | | | | | | | | | | 803 521 | 609 121 |
Corporation Tax Payable | | | | | | 53 019 | 112 443 | 92 420 | 126 380 | | | 136 246 | 192 577 |
Corporation Tax Recoverable | | | | | | | | 33 180 | 33 647 | | | | |
Cost Sales | | | | | | | | | | | | 6 322 072 | 6 471 456 |
Creditors | | | | | | 4 906 | 213 484 | 203 430 | 195 603 | 245 175 | 212 261 | 294 502 | 163 906 |
Current Tax For Period | | | | | | | | | | | | 136 246 | 192 577 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | | | 131 121 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | | | 96 441 | 98 148 |
Dividends Paid | | | | | | | | | | | | 295 056 | 295 056 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | | -295 056 | -295 056 |
Dividends Paid On Shares Interim | | | | | | | | | | | | 295 056 | 295 056 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | | 126 486 | 86 555 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | | | 188 016 | 147 038 |
Finished Goods Goods For Resale | | | | | | | | | | | | 2 239 052 | 2 060 685 |
Fixed Assets | | | | 115 312 | 155 026 | 170 795 | 474 876 | 469 853 | 507 912 | 668 887 | 738 170 | 850 165 | 669 486 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | | 8 855 | 96 455 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | | -48 824 | 131 121 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | | -4 091 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | | -493 141 | 29 295 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | | 204 549 | 574 954 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | | | 877 852 | -178 367 |
Gain Loss On Disposals Other Non-current Assets | | | | | | | | | | | | | -30 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | | -125 630 | -83 677 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | | 110 186 | -118 881 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | -48 824 | -52 569 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 20 539 | 19 653 | 26 369 | 64 450 | 76 677 | 96 441 | 98 148 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | | -10 965 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | 10 965 | 18 249 |
Interest Received Classified As Investing Activities | | | | | | | | | | | | | -221 |
Investments | | | | | | | | 55 006 | 55 006 | 187 | 187 | 187 | 153 |
Investments Fixed Assets | | | | | 55 000 | 55 000 | 55 006 | 55 006 | 55 006 | 187 | 187 | 187 | 153 |
Investments In Group Undertakings Participating Interests | | | | | | | | | 55 000 | 181 | 181 | 181 | |
Investments In Subsidiaries | | | | | | | | | | | | 181 | 151 |
Net Cash Generated From Operations | | | | | | | | | | | | -410 659 | -468 498 |
Net Current Assets Liabilities | 317 495 | 491 519 | 686 334 | 754 421 | 958 072 | 937 358 | 1 076 424 | 1 208 859 | 1 387 153 | 1 684 634 | 2 047 929 | 2 526 640 | 3 021 909 |
Net Finance Income Costs | | | | | | | | | | | | | 221 |
Number Shares Issued Fully Paid | | | | | | | 20 | 20 | | | | | |
Other Creditors | | | | | | 4 906 | 1 444 | 52 733 | 131 876 | 58 349 | 36 590 | 126 486 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 12 340 | | | 18 196 | 18 879 | 6 007 | |
Other Disposals Property Plant Equipment | | | | | | | 20 342 | | | 28 761 | 28 271 | 11 700 | 158 630 |
Other Interest Income | | | | | | | | | | | | | 221 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | | 221 |
Other Investments Other Than Loans | | | | | | | | 6 | 6 | 6 | 6 | 6 | 2 |
Other Operating Income Format1 | | | | | | | | | | | | 1 156 | |
Other Taxation Social Security Payable | | | | | | 88 765 | 104 637 | 122 395 | 162 664 | 430 272 | 371 274 | 283 268 | 410 627 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | | 129 667 | -40 978 |
Payments To Redeem Own Shares | | | | | | | | | -56 800 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | | 37 092 | 141 063 |
Prepayments Accrued Income | | | | | | | | | | | | 25 748 | 70 344 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | | | | | | | | | 26 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | -4 123 | -260 707 |
Profit Loss | | | | | | | | 421 162 | 609 460 | | | 803 521 | 609 121 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | | 890 943 | 880 250 |
Property Plant Equipment Gross Cost | | | | | | 250 845 | 563 119 | 577 749 | 642 177 | 904 225 | 1 031 306 | 1 233 735 | 1 151 238 |
Purchase Property Plant Equipment | | | | | | | | | | | | -214 129 | -76 133 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | | 2 063 880 | 2 653 592 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | | | 131 121 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | | | | 21 968 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | | 169 279 | 189 430 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | | -52 153 | -18 539 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | 19 120 | 22 556 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | | 87 422 | 271 129 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 332 616 | 14 630 | 64 428 | 290 809 | 155 352 | 214 129 | |
Total Assets Less Current Liabilities | 381 129 | 613 187 | 806 071 | 869 733 | 1 113 098 | 1 108 153 | 1 551 300 | 1 678 712 | 1 895 065 | 2 353 521 | 2 786 099 | 3 376 805 | 3 691 395 |
Total Borrowings | | | | | | | | | | | | 168 016 | 77 351 |
Total Current Tax Expense Credit | | | | | | | | | | | | 87 422 | 140 008 |
Trade Creditors Trade Payables | | | | | | 544 085 | 593 360 | 573 170 | 600 099 | 932 252 | 852 740 | 1 190 441 | 1 031 644 |
Trade Debtors Trade Receivables | | | | | | 552 718 | 1 073 614 | 812 701 | 895 649 | 1 797 761 | 1 272 187 | 1 466 849 | 1 993 472 |
Wages Salaries | | | | | | | | | | | | 1 843 162 | 2 283 015 |
Director Remuneration | | | | | | | | | | | | 89 732 | 210 839 |
Creditors Due After One Year | | | | | | 4 906 | | | | | | | |
Creditors Due Within One Year | 742 771 | 846 498 | 839 618 | 601 967 | 828 652 | 744 356 | | | | | | | |
Number Shares Allotted | | 20 | 20 | 20 | 20 | 20 | | | | | | | |
Other Reserves | | 4 | 8 | 13 | 13 | 13 | | | | | | | |
Percentage Subsidiary Held | | | | | 100 | 100 | | | | | | | |
Share Capital Allotted Called Up Paid | 10 | 20 | 20 | 20 | 20 | 20 | | | | | | | |
Tangible Fixed Assets Additions | | | | | 2 365 | 36 204 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | | 212 276 | 214 641 | 250 845 | | | | | | | |
Tangible Fixed Assets Depreciation | | | | 96 964 | 114 615 | 135 050 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | | 17 651 | 20 435 | | | | | | | |