Profit & Loss |
Date of Accounts |
2012-02-28 | 2012-02-29 | 2013-02-27 | 2013-02-28 | 2014-02-28 | 2015-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 3 235 503 | 3 235 503 | 3 306 425 | 3 306 425 | 3 577 543 | 3 885 314 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 3 546 041 | 4 107 876 | 4 769 482 | 889 871 | 6 559 484 | 7 434 263 |
Current Assets | 3 646 330 | | 3 745 493 | 3 745 493 | 3 976 886 | 4 450 497 | 6 071 561 | 6 250 158 | 6 607 347 | 7 344 616 | 9 136 800 | 9 308 560 |
Debtors | 2 195 559 | | 1 738 667 | 1 738 667 | 1 242 922 | 1 317 687 | 569 194 | 591 682 | 651 961 | 5 473 351 | 1 153 032 | 876 645 |
Net Assets Liabilities | | | | | | | 5 319 521 | 5 829 707 | 6 283 489 | 6 911 331 | 7 996 803 | 8 379 220 |
Other Debtors | 1 252 151 | | 1 062 442 | 1 062 442 | 549 959 | 506 480 | 14 333 | 14 333 | 14 333 | 5 262 563 | 914 004 | 645 571 |
Property Plant Equipment | | | | | | | 170 396 | 160 661 | 150 926 | 144 190 | 806 | |
Total Inventories | | | | | | | 1 956 326 | 1 550 600 | 1 185 904 | 981 394 | 1 424 284 | 997 652 |
Cash Bank In Hand | 724 319 | | 1 221 484 | 1 221 484 | 1 683 732 | 2 060 278 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 3 235 503 | | 3 306 425 | 3 306 425 | 3 577 543 | 3 885 314 | | | | | | |
Stocks Inventory | 726 452 | | 785 342 | 785 342 | 1 050 232 | 1 072 532 | | | | | | |
Tangible Fixed Assets | 216 313 | 216 313 | 200 755 | 200 755 | 186 617 | 172 978 | | | | | | |
Trade Debtors | 943 408 | | 676 225 | 676 225 | 692 963 | 811 207 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | | 2 | 2 | 2 | 2 | | | | | | |
Profit Loss Account Reserve | 3 235 501 | | 3 306 423 | 3 306 423 | 3 577 541 | 3 885 312 | | | | | | |
Shareholder Funds | 3 235 503 | 3 235 503 | 3 306 425 | 3 306 425 | 3 577 543 | 3 885 314 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 6 000 | | 6 000 | | 6 000 | | 6 200 | 6 200 | 7 000 | 7 800 | 8 500 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 204 428 | 214 163 | 223 898 | 230 634 | 130 175 | 43 347 |
Administration Support Average Number Employees | | | | | | | 4 | 4 | 3 | 4 | 4 | 2 |
Administrative Expenses | 482 724 | | 492 307 | | 538 542 | | 444 113 | 446 054 | 516 036 | 466 237 | -222 572 | 690 260 |
Applicable Tax Rate | | | | | | | 19 | 19 | 19 | 19 | 19 | |
Average Number Employees During Period | | | | | | | 10 | 10 | 9 | 8 | 7 | 6 |
Balances With Banks | | | | | | | | | | | 6 559 484 | 7 434 263 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 889 871 | 6 559 484 | |
Comprehensive Income Expense | | | | | | | 440 866 | 570 186 | 543 782 | 627 842 | 1 085 472 | 532 417 |
Corporation Tax Payable | | | | | | | 105 965 | 135 715 | 135 989 | 148 721 | 192 985 | |
Cost Inventories Recognised As Expense Net Write Downs Reversals | | | | | | | 16 242 610 | 15 704 877 | 15 593 777 | 12 292 513 | 15 587 496 | |
Cost Sales | 13 008 437 | | 12 423 349 | | 12 478 736 | | 16 242 610 | 15 704 877 | 15 593 777 | 12 292 513 | 15 592 372 | 17 546 659 |
Creditors | | | | | | | 920 004 | 579 653 | 474 190 | 577 186 | 1 140 803 | 929 340 |
Current Tax For Period | | | | | | | 105 965 | 135 715 | 135 989 | 148 721 | 192 985 | 124 858 |
Deferred Tax Asset Debtors | | | | | | | | | | | 25 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | | -314 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | -881 | -973 | -865 | -305 | -314 | |
Deferred Tax Liabilities | | | | | | | 2 432 | 1 459 | 594 | 289 | -25 | |
Depreciation Amortisation Expense | | | | | | | | | | | 6 736 | 804 |
Depreciation Expense Property Plant Equipment | | | | | | | 9 735 | 9 735 | 9 735 | 6 736 | 6 736 | 804 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | -87 632 |
Disposals Property Plant Equipment | | | | | | | | | | | | -87 634 |
Distribution Average Number Employees | | | | | | | 6 | 6 | 6 | 4 | 3 | 4 |
Dividend Per Share Interim | | | | | | | | | | | | 75 000 |
Dividends Paid | | | | | | | | 60 000 | 90 000 | | | -150 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | 60 000 | 90 000 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 178 750 | 181 000 | 181 000 | 181 000 | 404 000 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | -519 353 | 143 336 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | -4 320 344 | -276 387 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | | 442 890 | -426 632 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | 733 350 | |
Gross Profit Loss | 872 778 | | 645 857 | | 928 076 | | 986 186 | 1 147 108 | 1 190 700 | 1 111 196 | 1 048 024 | 1 315 977 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -158 861 | -105 965 | -135 715 | -135 989 | 148 721 | 192 985 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 720 078 | 561 835 | 661 606 | -3 879 611 | 5 669 613 | 874 779 |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | | | | -881 | -973 | -865 | -305 | -314 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 9 735 | 9 735 | 6 736 | 6 736 | 804 |
Interest Income On Bank Deposits | | | | | | | | | | | 12 423 | 31 558 |
Interest Received Classified As Investing Activities | | | | | | | | | | | 12 423 | 31 558 |
Interest Received Classified As Operating Activities | | | | | | | 3 877 | 3 874 | 4 242 | 104 353 | 12 423 | 31 558 |
Net Cash Flows From Used In Financing Activities | | | | | | | | -60 000 | -90 000 | | | |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 104 353 | 882 421 | 31 560 |
Net Cash Flows From Used In Operating Activities | | | | | | | 720 078 | 621 835 | 751 606 | -3 983 964 | 4 787 192 | 993 219 |
Net Cash Generated From Operations | | | | | | | 875 062 | 723 926 | 883 079 | -3 847 975 | 4 935 913 | 1 186 204 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | | | | 539 106 | 626 521 |
Net Current Assets Liabilities | 3 025 435 | | 3 109 172 | 3 109 172 | 3 392 385 | 3 712 336 | 5 151 557 | 5 670 505 | 6 133 157 | 6 767 430 | 7 995 997 | 8 379 220 |
Nominal Value Allotted Share Capital | | | | | | | 2 | 2 | 2 | 2 | 2 | |
Number Shares Issued Fully Paid | | | | | | | | 2 | 2 | 2 | 2 | 2 |
Operating Profit Loss | 390 054 | | 153 550 | | 389 534 | | 542 073 | 701 054 | 674 664 | 671 905 | 532 370 | |
Other Creditors | | | | | | | 88 204 | 89 420 | 90 424 | 85 285 | 84 999 | 81 719 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 107 195 | |
Other Disposals Property Plant Equipment | | | | | | | | | | | 243 843 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | 3 877 | 3 874 | 4 242 | 104 353 | 12 423 | 31 558 |
Other Inventories | | | | | | | | | | | 1 424 284 | 997 652 |
Other Operating Income Format1 | | | | | | | | | | 26 946 | | |
Other Payables Accrued Expenses | | | | | | | | | | | 84 999 | 75 006 |
Other Taxation Social Security Payable | | | | | | | 156 553 | 53 065 | 66 702 | 38 333 | 17 876 | |
Par Value Share | | | | 1 | 1 | 1 | | 1 | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | | | | | | | | | | | 2 616 | 5 408 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 377 | 698 | 2 135 | 2 877 | 2 616 | |
Prepayments | | | | | | | | | | | 33 667 | 38 750 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | 869 998 | 2 |
Profit Loss | | | | | | | 440 866 | 570 186 | 543 782 | 627 842 | 1 085 472 | 532 417 |
Profit Loss On Ordinary Activities Before Tax | 446 758 | | 187 347 | | 415 558 | | 545 950 | 704 928 | 678 906 | 776 258 | 1 278 143 | 657 275 |
Property Plant Equipment Gross Cost | | | | | | | 374 824 | 374 824 | 374 824 | 374 824 | 130 981 | 43 347 |
Raw Materials Consumables | | | | | | | 1 956 326 | 1 550 600 | 1 185 904 | 981 394 | 1 424 284 | |
Revenue From Sale Goods | | | | | | | 17 228 796 | 16 851 985 | 16 784 477 | 13 403 709 | 16 635 520 | 18 862 636 |
Social Security Costs | 9 575 | | 9 466 | | 8 608 | | 4 900 | 4 590 | 7 281 | 6 344 | 5 870 | 5 147 |
Staff Costs Employee Benefits Expense | | | | | | | 129 933 | 128 983 | 154 186 | 150 216 | 133 596 | 121 944 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 2 432 | 1 459 | 594 | 289 | | |
Taxation Social Security Payable | | | | | | | | | | | 17 876 | 99 088 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 103 731 | 133 936 | 128 992 | 147 489 | 242 847 | |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | | | | | 2 234 | 1 779 | 6 997 | 1 232 | -49 862 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 105 084 | 134 742 | 135 124 | 148 416 | 192 671 | 124 858 |
Total Assets Less Current Liabilities | 3 241 748 | | 3 309 927 | 3 309 927 | 3 579 002 | 3 885 314 | 5 321 953 | 5 831 166 | 6 284 083 | 6 911 620 | 7 996 803 | |
Total Current Tax Expense Credit | | | | | | | 105 965 | 135 715 | 135 989 | 148 721 | 192 985 | |
Total Operating Lease Payments | | | | | | | 178 750 | 181 000 | 181 000 | 181 000 | 217 417 | |
Trade Creditors Trade Payables | | | | | | | 569 282 | 301 453 | 181 075 | 304 847 | 844 943 | 409 006 |
Trade Debtors Trade Receivables | | | | | | | 554 861 | 577 349 | 637 628 | 210 788 | 239 003 | 192 324 |
Turnover Revenue | | | | | | | 17 228 796 | 16 851 985 | 16 784 477 | 13 403 709 | 16 635 520 | 18 862 636 |
Wages Salaries | 159 095 | | 167 188 | | 157 564 | | 124 656 | 123 695 | 144 770 | 140 995 | 125 110 | 111 389 |
Amount Specific Advance Or Credit Directors | | | | | | | | | | 5 248 230 | 880 336 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | | 6 248 230 | 882 023 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | 1 000 000 | 5 249 917 | |
Director Remuneration | 29 900 | | 29 900 | 29 900 | 29 900 | 29 900 | 36 400 | 36 400 | 39 460 | 39 852 | 41 080 | 41 080 |
Dividend Recommended By Directors | | | | | | | | 60 000 | | | | 150 000 |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | | 36 144 | | | | | | | | | |
Aggregate Dividends Paid In Financial Year | 60 000 | | 40 000 | | 50 000 | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 23 168 | | | | | | | | | | | |
Corporation Tax Due Within One Year | 105 886 | | 43 024 | 43 024 | 96 483 | 100 811 | | | | | | |
Creditors Due Within One Year | 620 895 | | 636 321 | 636 321 | 584 501 | 738 161 | | | | | | |
Decrease Increase In Net Debt During Period | 33 618 | | 497 165 | | 462 248 | | | | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 13 599 | | 15 558 | 15 558 | 14 138 | 13 639 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 6 245 | | 3 502 | 3 502 | 1 459 | | | | | | | |
Expenses Not Deductible For Tax Purposes | 12 897 | | -5 686 | | 9 216 | | | | | | | |
Finished Goods Goods For Resale | 726 452 | | 785 342 | 785 342 | 1 050 232 | 1 072 532 | | | | | | |
Gain Loss From Disposal Tangible Fixed Assets | 600 | | | | | | | | | | | |
Increase Decrease In Net Cash For Period | 33 618 | | 497 165 | | 462 248 | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | | 36 144 | | | | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | 172 000 | | 172 000 | 172 000 | 172 000 | 172 000 | | | | | | |
Net Debt Funds | -724 319 | -724 319 | -1 221 484 | -1 221 484 | -1 683 732 | -2 060 278 | | | | | | |
Number Shares Allotted | | | | 2 | 2 | 2 | | | | | | |
Other Creditors Due Within One Year | 89 141 | | 90 602 | 90 602 | 136 939 | 88 108 | | | | | | |
Other Interest Receivable Similar Income | 56 104 | | 33 797 | | 26 024 | | | | | | | |
Other Taxation Social Security Within One Year | 8 661 | | 11 449 | 11 449 | 2 335 | | | | | | | |
Profit Loss For Period | 334 627 | | 110 922 | | 321 118 | | | | | | | |
Profit Loss On Ordinary Activities Before Finance Charges Interest | 390 654 | | | | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | 6 245 | | -2 743 | -2 743 | -2 043 | -1 459 | | | | | | |
Provisions For Liabilities Charges | 6 245 | 6 245 | 3 502 | 3 502 | 1 459 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | | 2 | 2 | 2 | 2 | | | | | | |
Staff Costs | 168 670 | | 176 654 | | 166 172 | | | | | | | |
Standard Nominal Tax Rate | 26 | | 26 | | 21 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 350 433 | | 350 433 | 350 433 | 350 433 | | | | | | |
Tangible Fixed Assets Depreciation | | 134 120 | | 149 678 | 163 816 | 177 455 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 10 681 | 9 261 | 8 762 | | | | | | |
Taxation Expense Credit | 158 996 | | 142 030 | | 43 024 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 116 157 | | 48 710 | | 87 267 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 112 131 | | 76 425 | | 94 440 | | | | | | | |
Total Dividend Payment | 60 000 | | 40 000 | | 50 000 | | | | | | | |
Trade Creditors Within One Year | 417 207 | | 491 246 | 491 246 | 348 744 | 549 242 | | | | | | |
Turnover Gross Operating Revenue | 13 881 215 | | 13 069 206 | 13 069 206 | 13 406 812 | 13 365 741 | | | | | | |
U K Current Corporation Tax | 105 886 | | 79 168 | | 96 483 | | | | | | | |
U K Current Corporation Tax On Income For Period | 105 886 | | 43 024 | | 96 483 | | | | | | | |
Undiscounted Provision For Deferred Taxation | 6 245 | | 3 502 | 3 502 | 1 459 | | | | | | | |