Profit & Loss |
Date of Accounts |
2012-02-29 | 2013-02-28 | 2014-02-28 | 2015-02-28 | 2016-02-29 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 633 436 | 912 155 | 1 201 494 | 1 084 102 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 746 648 | 357 786 | 2 261 369 | 1 500 150 | 574 603 | 1 884 367 | 521 846 | 876 101 |
Current Assets | 1 823 861 | 2 031 212 | 2 272 261 | 2 164 614 | 3 116 406 | 3 406 707 | 4 597 084 | 5 782 685 | 6 771 747 | 3 755 845 | 3 351 614 | 3 946 237 |
Debtors | 1 615 310 | 1 464 761 | 1 092 694 | 605 332 | 2 246 963 | 2 910 657 | 2 120 779 | 4 046 377 | 5 944 442 | 1 591 593 | 2 522 315 | |
Net Assets Liabilities | | | | | 1 222 269 | 1 886 687 | 4 188 174 | 4 767 608 | 5 079 428 | 3 475 190 | 2 685 402 | 2 317 619 |
Other Debtors | | | | | | | | | | 123 033 | 119 766 | |
Property Plant Equipment | | | | | 106 072 | 87 527 | 1 014 934 | 1 044 954 | 1 027 500 | 1 051 147 | 1 084 074 | 119 846 |
Total Inventories | | | | | 122 795 | 138 264 | | 236 158 | 252 702 | 279 885 | 307 453 | |
Cash Bank In Hand | 9 946 | 175 954 | 373 245 | 791 994 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 633 436 | 912 155 | | | | | | | | | | |
Stocks Inventory | 198 605 | 390 497 | 806 322 | 767 288 | | | | | | | | |
Tangible Fixed Assets | 39 762 | 107 466 | 80 889 | 107 475 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | | | |
Profit Loss Account Reserve | 633 336 | 912 055 | 1 201 394 | 1 084 002 | | | | | | | | |
Shareholder Funds | 633 436 | 912 155 | 1 201 494 | 1 084 102 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 4 000 | 4 000 | 6 725 | 6 900 | 6 900 | 7 200 | 8 000 | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | | | 2 797 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 280 216 | 302 556 | 325 149 | 356 629 | 381 854 | 222 809 | 248 727 | 28 498 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | 58 845 | 86 776 |
Administrative Expenses | | | | | 1 354 503 | 1 034 739 | 1 096 262 | 1 252 356 | 1 603 220 | 1 714 106 | 1 337 952 | |
Amounts Owed To Group Undertakings | | | | | 172 175 | | 22 960 | 1 299 | 130 408 | | | 5 745 |
Amounts Recoverable On Contracts | | | | | 333 891 | 830 811 | 745 503 | 980 626 | | 658 503 | 1 058 813 | |
Average Number Employees During Period | | | | | 51 | 55 | 55 | 61 | 69 | 72 | 61 | 40 |
Comprehensive Income Expense | | | | | 438 167 | 664 418 | 2 301 487 | 1 579 434 | 1 311 820 | 195 762 | 210 212 | |
Corporation Tax Recoverable | | | | | | | | | 114 271 | 46 163 | 98 183 | 98 183 |
Cost Sales | | | | | 4 041 924 | 4 560 357 | 5 728 708 | 6 558 906 | 9 935 427 | 5 318 512 | 3 284 600 | |
Creditors | | | | | 42 791 | 32 507 | 19 574 | 5 996 | 2 828 790 | 1 443 060 | 1 861 544 | 1 841 191 |
Current Tax For Period | | | | | 106 317 | 162 148 | 381 935 | 373 660 | 310 041 | 53 078 | -52 020 | |
Deferred Income | | | | | 855 373 | 713 985 | 404 866 | 809 226 | | 526 968 | 1 299 907 | |
Deferred Tax Asset Debtors | | | | | | | | | | | 15 081 | 197 663 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | -15 081 | -182 582 |
Depreciation Expense Property Plant Equipment | | | | | 31 454 | 22 340 | 22 593 | 31 480 | 25 225 | 11 809 | 25 918 | |
Dividend Income | | | | | | | | | | | 495 525 | |
Dividends Paid | | | | | 300 000 | | | 1 000 000 | 1 000 000 | 1 800 000 | 1 000 000 | |
Dividends Paid On Shares Interim | | | | | | | | 1 000 000 | 1 000 000 | 1 800 000 | 1 000 000 | |
Fixed Assets | | 107 466 | 80 922 | 107 508 | 106 105 | 198 785 | 1 126 192 | 1 156 212 | 1 138 758 | 1 162 405 | 1 195 332 | 262 573 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | 5 253 | 1 723 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | | 389 432 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -34 753 | -36 691 | 24 764 | 38 490 | 82 476 | -105 913 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | -36 279 | | |
Government Grant Income | | | | | | | | | | 192 405 | 23 834 | |
Gross Profit Loss | | | | | 1 912 958 | 1 860 503 | 3 061 397 | 3 174 366 | 3 183 833 | 1 685 275 | 961 704 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | 497 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | | | 2 797 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 22 340 | 22 593 | 31 480 | 25 225 | 11 809 | 25 918 | 29 519 |
Intangible Assets | | | | | | | | | | | | 31 469 |
Intangible Assets Gross Cost | | | | | | | | | | | | 34 266 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 2 375 | 2 086 | 1 908 | 1 265 | 618 | 172 | | |
Interest Income On Bank Deposits | | | | | | | | | | 675 | | |
Interest Payable Similar Charges Finance Costs | | | | | 2 375 | 2 086 | 1 908 | 1 265 | 618 | 172 | | |
Investments Fixed Assets | | | 33 | 33 | 33 | 111 258 | 111 258 | 111 258 | 111 258 | 111 258 | 111 258 | 111 258 |
Investments In Group Undertakings Participating Interests | | | | | | | | | | | 111 258 | 111 258 |
Investments In Subsidiaries | | | | | | | | | | 111 258 | 111 258 | |
Net Current Assets Liabilities | 603 443 | 804 689 | 1 120 572 | 976 594 | 1 174 058 | 1 735 512 | 3 089 852 | 3 622 512 | 3 942 957 | 2 312 785 | 1 490 070 | 2 105 046 |
Net Finance Income Costs | | | | | | | | | | 675 | 495 525 | |
Operating Profit Loss | | | | | 561 505 | 828 264 | 1 968 135 | 1 949 774 | 1 619 103 | 246 050 | -352 414 | |
Other Creditors | | | | | 65 331 | 71 503 | 84 380 | 97 247 | | 712 719 | 291 934 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 249 748 |
Other Disposals Property Plant Equipment | | | | | | | | | | | | 1 271 233 |
Other Interest Receivable Similar Income Finance Income | | | | | 457 | 388 | 282 | 1 409 | 543 | 675 | 495 525 | |
Other Operating Income Format1 | | | | | 3 050 | 2 500 | 3 000 | 27 764 | 38 490 | 274 881 | 23 834 | |
Other Taxation Social Security Payable | | | | | | | | | | 76 116 | 110 955 | 73 875 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 208 243 | 33 713 | 35 929 | 48 414 | 159 960 | 187 092 | 205 886 | |
Percentage Class Share Held In Subsidiary | | | | | | 95 | 95 | | | | 100 | |
Profit Loss | | | | | 438 167 | 664 418 | 1 591 381 | 1 579 434 | 1 311 820 | 195 762 | 210 212 | 367 783 |
Profit Loss On Ordinary Activities Before Tax | | | | | 559 587 | 826 566 | 1 966 509 | 1 949 918 | 1 619 028 | 246 553 | 143 111 | |
Property Plant Equipment Gross Cost | | | | | 386 288 | 390 083 | 1 340 083 | 1 401 583 | 1 409 354 | 1 273 956 | 1 332 801 | 148 344 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 15 103 | 15 103 | 8 296 | 5 120 | 2 287 | | | 50 000 |
Raw Materials Consumables | | | | | | | | | | 279 885 | 307 453 | |
Research Development Expense Recognised In Profit Or Loss | | | | | | | | | | 1 700 | | |
Social Security Costs | | | | | | 5 606 | 16 813 | 257 253 | 341 840 | 303 841 | 193 199 | |
Staff Costs Employee Benefits Expense | | | | | 2 116 899 | 1 944 797 | 2 617 054 | 2 940 418 | 3 420 925 | 3 353 567 | 2 532 155 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 68 | -26 | | -128 | 94 150 | |
Tax Expense Credit Applicable Tax Rate | | | | | 112 393 | 165 313 | 378 553 | 370 484 | 307 615 | 46 845 | 27 191 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 334 | 355 | 577 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 121 420 | 162 148 | 375 128 | 370 484 | 307 208 | 50 791 | -67 101 | -182 582 |
Total Assets Less Current Liabilities | 643 205 | 912 155 | 1 201 494 | 1 084 102 | 1 280 163 | 1 934 297 | 4 216 044 | 4 778 724 | 5 081 715 | 3 475 190 | 2 685 402 | 2 367 619 |
Trade Creditors Trade Payables | | | | | 484 986 | 468 890 | 311 097 | 482 620 | 847 271 | 127 257 | 158 748 | 648 213 |
Trade Debtors Trade Receivables | | | | | 1 795 146 | 1 829 937 | 1 314 352 | 2 730 378 | 4 137 808 | 763 894 | 1 230 472 | 393 145 |
Turnover Revenue | | | | | 5 954 882 | 6 420 860 | 8 808 863 | 9 733 272 | 13 119 260 | 7 003 787 | 4 246 304 | |
Wages Salaries | | | | | 1 908 656 | 1 905 478 | 2 348 078 | 2 634 751 | 2 919 125 | 2 862 634 | 2 133 070 | |
Fees For Non-audit Services | | | | | | | 1 525 | 1 575 | 1 575 | 8 450 | | |
Company Contributions To Money Purchase Plans Directors | | | | | 189 979 | 5 150 | 4 028 | 2 305 | 8 990 | 14 599 | | |
Director Remuneration | | | | | 16 102 | 51 393 | 130 000 | 146 578 | 140 304 | 151 205 | | |
Dividend Recommended By Directors | | | | | | | | 1 000 000 | 1 000 000 | 1 800 000 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | 2 | 1 | 1 | 1 | 1 | 2 | | |
Accrued Income | | | | | | 230 468 | | 33 181 | | | | |
Accrued Liabilities | | | | | 96 568 | 241 446 | 380 057 | 433 638 | | | | |
Applicable Tax Rate | | | | | 20 | 20 | 19 | 19 | 19 | 19 | | |
Bank Borrowings Overdrafts | | | | | | 36 055 | 28 101 | | | | | |
Bank Overdrafts | | | | | | 36 055 | 28 101 | | | | | |
Corporation Tax Payable | | | | | 106 317 | 82 148 | 216 935 | 198 546 | 129 087 | | | |
Creditors Due After One Year | 9 769 | | | | | | | | | | | |
Creditors Due Within One Year | 1 220 418 | 1 226 523 | 1 151 689 | 1 188 020 | | | | | | | | |
Finance Lease Liabilities Present Value Total | | | | | 42 791 | 32 507 | 19 574 | 5 996 | 5 996 | | | |
Finance Lease Payments Owing Minimum Gross | | | | | 14 198 | 14 198 | 14 198 | 14 198 | 5 996 | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | 710 106 | | | | | |
Future Finance Charges On Finance Leases | | | | | 5 959 | 1 907 | 1 264 | 702 | | | | |
Income From Related Parties | | | | | | | 130 000 | 143 602 | | | | |
Interim Dividends Paid | | | | | 300 000 | | | | | | | |
Investments In Group Undertakings | | | | | 33 | 111 258 | 111 258 | 111 258 | 111 258 | 111 258 | | |
Issue Equity Instruments | | | | | 100 | | | | | | | |
Key Management Personnel Compensation Total | | | | | 206 081 | 56 543 | 134 028 | | | | | |
Merchandise | | | | | 122 795 | 138 264 | 214 936 | 236 158 | 252 702 | 279 885 | | |
Net Assets Liabilities Subsidiaries | | | | | -185 544 | -545 937 | -579 033 | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | | | | | | | | |
Number Shares Issued Fully Paid | | | | | | 100 | 100 | 100 | 100 | 100 | | |
Other Comprehensive Income Expense Net Tax | | | | | | | 710 106 | | | | | |
Other Deferred Tax Expense Credit | | | | | 15 103 | | -6 807 | -3 176 | -2 833 | -2 287 | | |
Par Value Share | | 1 | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | | |
Prepayments | | | | | 117 926 | 19 441 | 60 924 | 302 192 | | | | |
Profit Loss Subsidiaries | | | | | 42 206 | 355 197 | 30 079 | | | | | |
Provisions | | | | | 15 103 | 15 103 | 8 296 | 5 120 | 2 287 | | | |
Secured Debts | 169 533 | 23 738 | | 13 999 | | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | | | | |
Tangible Fixed Assets Additions | | 85 021 | | 47 801 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 223 415 | 308 436 | 308 436 | 356 237 | | | | | | | | |
Tangible Fixed Assets Depreciation | 183 653 | 200 970 | 227 547 | 248 762 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 17 317 | 26 577 | 21 215 | | | | | | | | |
Taxation Social Security Payable | | | | | 149 844 | 44 877 | 45 902 | 124 019 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -1 065 | 2 786 | 3 450 | 3 150 | 2 092 | 5 253 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 3 795 | 950 000 | 61 500 | 7 771 | 71 735 | | |
Total Operating Lease Payments | | | | | 1 933 | 1 646 | 4 163 | 3 881 | 9 744 | 12 095 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 170 854 | | |
Disposals Property Plant Equipment | | | | | | | | | | 207 133 | | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | | -192 405 | | |
Recoverable Value-added Tax | | | | | | | | | 114 271 | 10 142 | | |