Profit & Loss |
Date of Accounts |
2011-07-31 | 2012-07-31 | 2013-07-31 | 2014-07-31 | 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 |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 994 207 | 1 021 823 | 1 090 534 | 1 310 914 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 2 606 | 2 685 | 58 098 | 94 637 | | | | | | | | |
Cash Bank On Hand | | | | | 23 457 | 801 | 178 133 | 136 457 | 244 272 | 205 105 | 93 971 | 117 215 |
Current Assets | 790 385 | 1 015 407 | 1 234 480 | 1 701 364 | 1 665 608 | 2 577 979 | 4 325 538 | 5 928 579 | 6 010 221 | 5 685 108 | 5 760 700 | 9 933 043 |
Debtors | 422 177 | 316 246 | 471 795 | 425 386 | 594 805 | 827 327 | 772 790 | 729 303 | 813 044 | 784 533 | 683 518 | 1 650 369 |
Net Assets Liabilities | | | | | 1 691 565 | 2 174 154 | 2 648 601 | 3 131 802 | 3 256 667 | 3 758 260 | 4 736 070 | 5 432 080 |
Net Assets Liabilities Including Pension Asset Liability | 994 207 | 1 021 823 | 1 090 534 | 1 310 914 | | | | | | | | |
Other Debtors | | | | | 42 003 | 118 860 | 31 235 | | | | | |
Property Plant Equipment | | | | | 3 912 002 | 4 687 720 | 5 068 902 | 6 716 767 | 6 670 425 | 7 162 046 | 8 064 655 | 10 932 816 |
Stocks Inventory | 365 602 | 696 476 | 704 587 | 1 181 341 | | | | | | | | |
Tangible Fixed Assets | 1 862 684 | 1 978 345 | 2 248 874 | 2 774 696 | | | | | | | | |
Total Inventories | | | | | 1 047 346 | 1 749 851 | 3 374 615 | 5 062 819 | 4 952 905 | 4 695 470 | 4 983 211 | 8 165 459 |
|
Capital & Reserves |
Called Up Share Capital | 80 000 | 80 000 | 80 000 | 80 000 | | | | | | | | |
Profit Loss Account Reserve | 914 207 | 941 823 | 1 010 534 | 1 230 914 | | | | | | | | |
Shareholder Funds | 994 207 | 1 021 823 | 1 090 534 | 1 310 914 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 4 000 | 4 000 | 4 000 | 4 000 | 4 000 |
Fees For Non-audit Services | | | | | | | | 9 500 | 9 500 | 9 500 | 9 500 | 9 500 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 421 | 835 | 1 314 | 1 313 | 1 318 | 1 321 |
Director Remuneration | | | | | | | 66 997 | 70 664 | 79 558 | 79 664 | 81 882 | 84 833 |
Accrued Liabilities | | | | | | | 212 393 | 483 743 | 280 146 | 225 510 | 43 120 | 156 640 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 9 025 | 18 051 | 27 076 | 36 102 | 36 102 | 36 102 | 36 102 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 1 211 030 | 1 362 875 | 1 488 708 | 1 720 119 | 1 959 141 | 2 144 357 | 2 441 780 | 2 815 503 |
Administrative Expenses | | | | | 1 430 820 | 1 584 426 | 1 681 928 | 2 082 264 | 2 248 189 | 2 220 067 | 2 466 909 | 3 064 255 |
Amortisation Expense Intangible Assets | | | | | 9 025 | 9 026 | 9 025 | 9 026 | | | | |
Average Number Employees During Period | | | | | | 23 | 26 | 27 | 30 | 32 | 34 | 36 |
Bank Borrowings | | | | | 215 430 | 149 158 | 69 884 | 472 129 | 41 667 | 41 667 | 41 667 | 659 507 |
Bank Borrowings Overdrafts | | | | | 153 194 | 69 884 | 6 284 | 430 462 | 396 734 | 337 049 | 269 710 | 610 840 |
Bank Overdrafts | | | | | | 28 614 | | | 38 383 | | 53 244 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 136 457 | 205 889 | 205 105 | 40 727 | |
Comprehensive Income Expense | | | | | | 482 589 | 482 204 | 491 201 | 132 865 | 509 593 | 1 067 810 | 786 010 |
Corporation Tax Payable | | | | | | | 38 916 | 15 582 | 15 582 | | | 1 783 |
Cost Sales | | | | | 6 723 547 | 6 750 106 | 9 960 692 | 14 122 602 | 9 096 257 | 12 528 247 | 12 524 681 | 17 784 210 |
Creditors | | | | | 1 579 649 | 1 602 129 | 1 569 828 | 2 984 417 | 3 109 218 | 2 813 559 | 3 051 810 | 4 635 882 |
Creditors Due After One Year | 673 297 | 623 963 | 910 202 | 1 054 837 | | | | | | | | |
Creditors Due Within One Year | 917 330 | 1 298 861 | 1 429 753 | 2 049 194 | | | | | | | | |
Current Tax For Period | | | | | | | 38 916 | -23 334 | | | | 1 783 |
Depreciation Amortisation Expense | | | | | | | 602 126 | 767 762 | 801 043 | 802 599 | 894 690 | 1 193 896 |
Depreciation Expense Property Plant Equipment | | | | | 99 199 | 140 237 | 210 517 | 441 493 | 242 593 | 437 804 | 506 910 | 439 657 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 333 261 | 469 947 | 487 087 | 562 019 | 617 383 | 597 266 | 820 174 |
Disposals Property Plant Equipment | | | | | | 989 551 | 1 600 963 | 2 273 888 | 3 538 356 | 4 472 635 | 3 093 964 | 4 121 029 |
Dividends Paid | | | | | | | 7 757 | 8 000 | 8 000 | 8 000 | 90 000 | 90 000 |
Dividends Paid Classified As Financing Activities | | | | | | | -7 757 | -8 000 | -8 000 | -8 000 | -90 000 | -90 000 |
Dividends Paid On Shares | | | | | | | 7 757 | 8 000 | | | | |
Dividends Paid On Shares Final | | | | | | | 7 757 | | | | 90 000 | 90 000 |
Dividends Paid On Shares Interim | | | | | | | | 8 000 | 8 000 | 8 000 | 90 000 | |
Finance Lease Liabilities Present Value Total | | | | | 1 426 455 | 1 532 245 | 1 563 544 | 2 553 955 | 2 712 484 | 1 046 747 | 888 624 | 3 985 979 |
Fixed Assets | | | | | 3 939 079 | 4 705 771 | 5 077 928 | 6 716 767 | 6 670 425 | 7 162 046 | 8 064 655 | 10 932 816 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 1 100 | | | 782 | | 1 487 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 1 155 477 | 1 336 394 | -672 138 | 199 448 | -267 050 | 3 767 523 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 54 537 | 43 487 | -83 741 | 28 511 | 101 015 | -966 851 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | 194 418 | 277 708 | 243 238 | 343 846 | 422 150 | 539 224 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 194 418 | 277 708 | 243 238 | 343 846 | 422 150 | 539 224 |
Gross Profit Loss | | | | | 1 617 710 | 2 266 864 | 2 391 996 | 2 893 737 | 2 510 011 | 2 951 074 | 3 902 589 | 4 443 873 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -53 014 | | | -15 582 | | -1 270 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | 50 148 | 125 071 | -230 907 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 205 946 | -41 676 | 69 432 | -784 | -164 378 | 76 488 |
Increase Decrease In Property Plant Equipment | | | | | | 939 359 | 1 481 830 | 2 292 108 | 3 665 520 | 2 626 031 | 3 261 623 | 5 346 480 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | 1 624 764 | 1 497 533 | -109 914 | -257 435 | 287 741 | 3 182 248 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 9 026 | 9 025 | 9 026 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 485 106 | 595 780 | 758 739 | 801 041 | 802 599 | 894 689 | 1 193 897 |
Intangible Assets | | | | | 27 077 | 18 051 | 9 026 | | | | | |
Intangible Assets Gross Cost | | | | | 36 102 | 36 102 | 36 102 | 36 102 | 36 102 | 36 102 | 36 102 | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | 2 905 | 11 374 | 18 124 | 11 433 | 10 891 | 12 970 |
Interest Expense On Bank Overdrafts | | | | | | | 5 441 | 2 072 | 2 828 | 3 124 | 39 035 | 26 529 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 140 075 | 122 493 | 150 347 | 116 155 | 100 218 | 156 666 |
Interest Paid Classified As Operating Activities | | | | | | | -9 446 | -13 446 | -20 952 | -15 339 | -49 926 | -40 986 |
Interest Payable Similar Charges Finance Costs | | | | | 97 318 | 116 676 | 149 521 | 135 939 | 171 299 | 131 494 | 150 144 | 197 652 |
Key Management Personnel Compensation Total | | | | | | | | 78 868 | 88 872 | 89 531 | 92 039 | 95 703 |
Merchandise | | | | | | | 2 779 461 | 4 327 990 | 3 988 629 | 3 625 315 | 3 826 047 | 7 130 295 |
Net Cash Flows From Used In Financing Activities | | | | | | | 1 474 507 | 2 480 415 | 3 267 310 | 3 335 219 | 3 354 564 | 3 252 895 |
Net Cash Flows From Used In Investing Activities | | | | | | | -1 169 029 | -1 380 239 | -3 253 140 | -1 781 461 | -1 879 226 | -1 866 206 |
Net Cash Flows From Used In Operating Activities | | | | | | | -511 424 | -1 058 500 | -83 602 | -1 552 974 | -1 310 960 | -1 463 177 |
Net Cash Generated From Operations | | | | | | | -713 959 | -1 194 439 | -254 901 | -1 700 050 | -1 461 104 | -1 662 099 |
Net Current Assets Liabilities | -126 945 | -283 454 | -195 273 | -347 830 | -458 166 | -658 453 | -538 104 | -60 922 | 273 983 | 103 112 | 640 950 | 455 159 |
Number Shares Allotted | | 80 000 | 80 000 | 80 000 | | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | 80 000 | 80 000 | 80 000 | 80 000 | 80 000 |
Operating Profit Loss | | | | | 209 630 | 709 036 | 721 001 | 822 037 | 343 061 | 755 903 | 1 442 340 | 1 389 003 |
Other Creditors | | | | | 275 283 | 293 453 | 6 086 | 7 867 | 12 528 | 8 349 | 7 935 | 9 674 |
Other Deferred Tax Expense Credit | | | | | | | 50 360 | 218 231 | 38 897 | 114 816 | 224 386 | 402 288 |
Other Interest Receivable Similar Income Finance Income | | | | | 26 | 25 | | | | | | |
Other Operating Income Format1 | | | | | 22 740 | 26 598 | 10 933 | 10 564 | 81 239 | 24 896 | 6 660 | 9 385 |
Other Remaining Borrowings | | | | | | | | | | 289 532 | 194 244 | 115 274 |
Other Taxation Social Security Payable | | | | | 21 758 | 73 550 | 126 496 | 29 560 | 163 335 | 36 899 | 43 580 | 87 100 |
Par Value Share | | 1 | 1 | 1 | | | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -1 377 233 | -2 864 658 | -3 195 624 | -3 747 703 | -3 011 713 | -3 337 237 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 6 452 | 10 891 | 20 910 | 20 372 | 23 003 | 23 733 |
Prepayments Accrued Income | | | | | | | 29 336 | 41 224 | 83 540 | 10 523 | 29 403 | 37 178 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | -500 000 | | -500 000 | -80 830 | -675 000 |
Proceeds From Sales Property Plant Equipment | | | | | | | -1 243 092 | -2 064 509 | -3 219 575 | -4 199 098 | -2 918 848 | -3 840 079 |
Profit Loss | | | | | 87 992 | 482 589 | 482 204 | 491 201 | 132 865 | 509 593 | 1 067 810 | 786 010 |
Profit Loss On Ordinary Activities Before Tax | | | | | 112 338 | 592 385 | 571 480 | 686 098 | 171 762 | 624 409 | 1 292 196 | 1 191 351 |
Property Plant Equipment Gross Cost | | | | | 5 123 032 | 6 050 595 | 6 557 610 | 8 436 886 | 8 629 566 | 9 306 403 | 10 506 435 | 13 748 319 |
Provisions | | | | | | | 321 395 | 539 626 | 578 523 | 693 339 | 917 725 | 1 320 013 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 209 699 | 271 035 | 321 395 | 539 626 | 578 523 | 693 339 | 917 725 | 1 320 013 |
Provisions For Liabilities Charges | 68 235 | 49 105 | 52 865 | 61 115 | | | | | | | | |
Purchase Property Plant Equipment | | | | | | | -74 063 | -684 270 | 33 565 | -2 417 637 | -1 039 622 | -1 973 873 |
Raw Materials | | | | | | | 595 154 | 734 829 | 964 276 | 1 070 155 | 1 157 164 | 1 035 164 |
Recoverable Value-added Tax | | | | | | | | | | | 61 604 | 405 357 |
Repayments Borrowings Classified As Financing Activities | | | | | | | -79 274 | -97 757 | -33 730 | -59 684 | -338 652 | -521 116 |
Secured Debts | 1 024 100 | 1 032 145 | 1 252 195 | 1 562 333 | | | | | | | | |
Share Capital Allotted Called Up Paid | 80 000 | 80 000 | 80 000 | 80 000 | | | | | | | | |
Social Security Costs | | | | | | | 73 827 | 80 849 | 91 335 | 94 906 | 107 234 | 130 347 |
Staff Costs Employee Benefits Expense | | | | | | | 810 883 | 937 396 | 1 058 378 | 1 117 717 | 1 239 667 | 1 421 392 |
Tangible Fixed Assets Additions | | 627 154 | 732 124 | 1 107 418 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 384 760 | 2 546 123 | 2 922 131 | 3 619 481 | | | | | | | | |
Tangible Fixed Assets Depreciation | 522 076 | 567 778 | 673 257 | 844 785 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 191 170 | 230 176 | 300 996 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 145 468 | 124 697 | 129 468 | | | | | | | | |
Tangible Fixed Assets Disposals | | 465 791 | 356 116 | 410 068 | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 24 346 | 109 796 | 89 276 | 194 897 | 38 897 | 114 816 | 224 386 | 405 341 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 1 917 114 | 2 107 978 | 4 384 071 | 3 731 036 | 5 149 472 | 4 293 996 | 7 362 913 |
Total Assets Less Current Liabilities | 1 735 739 | 1 694 891 | 2 053 601 | 2 426 866 | 3 480 913 | 4 047 318 | 4 539 824 | 6 655 845 | 6 944 408 | 7 265 158 | 8 705 605 | 11 387 975 |
Total Borrowings | | | | | 2 368 652 | 2 530 647 | 2 994 421 | 4 231 809 | 80 050 | 331 199 | 289 155 | 6 382 034 |
Total Current Tax Expense Credit | | | | | | | | | | | | 3 053 |
Total Operating Lease Payments | | | | | | | 1 853 | 2 405 | 2 794 | 2 794 | 6 461 | 2 043 |
Trade Creditors Trade Payables | | | | | 1 037 730 | 1 940 911 | 2 988 818 | 3 970 626 | 3 192 804 | 3 651 580 | 3 796 897 | 7 405 638 |
Trade Debtors Trade Receivables | | | | | 552 802 | 708 467 | 741 555 | 688 079 | 729 504 | 774 010 | 736 397 | 1 351 720 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | 5 015 | 3 461 | -40 241 | | | | |
Turnover Revenue | | | | | 8 341 257 | 9 016 970 | 12 352 688 | 17 016 339 | 11 606 268 | 15 479 321 | 16 427 270 | 22 228 083 |
Wages Salaries | | | | | | | 730 604 | 845 656 | 946 133 | 1 002 439 | 1 109 430 | 1 267 312 |