Profit & Loss |
Date of Accounts |
2011-11-30 | 2012-11-30 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2021-03-03 | 2021-07-31 | 2022-07-31 | 2023-07-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 447 358 | 559 543 | 609 064 | 739 645 | 807 756 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 320 139 | 295 957 | 531 053 | 704 451 | 1 077 841 | 999 794 | 286 462 | 417 480 | 257 380 |
Current Assets | 752 473 | 788 014 | 892 713 | 1 082 647 | 1 019 554 | 1 317 123 | 1 501 699 | 1 971 252 | 2 299 775 | 2 444 112 | 2 154 893 | 3 092 426 | 2 909 263 |
Debtors | 358 597 | 356 740 | 546 223 | 578 936 | 397 547 | 793 692 | 831 183 | 1 029 790 | 1 034 489 | 884 074 | 1 050 430 | 1 753 620 | 1 608 171 |
Net Assets Liabilities | | | | | 807 756 | 1 032 582 | 1 070 367 | 1 041 262 | 1 140 312 | 637 071 | 973 023 | 1 746 627 | 2 068 276 |
Other Debtors | | | | | | | | | 15 326 | 22 536 | 34 968 | 37 384 | |
Property Plant Equipment | | | | | 222 609 | 190 657 | 197 749 | 219 141 | 362 280 | 208 260 | 167 388 | 242 298 | 307 545 |
Total Inventories | | | | | 301 868 | 227 474 | 139 463 | 237 011 | 187 445 | 560 244 | 818 001 | 921 326 | 1 043 712 |
Cash Bank In Hand | 174 457 | 128 065 | 233 166 | 276 064 | 320 139 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 447 358 | 559 543 | 609 064 | 739 645 | 807 756 | | | | | | | | |
Stocks Inventory | 219 419 | 303 209 | 113 324 | 227 647 | 301 868 | | | | | | | | |
Tangible Fixed Assets | 153 917 | 293 254 | 217 298 | 259 250 | 222 609 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 200 | 200 | 200 | 200 | 200 | | | | | | | | |
Profit Loss Account Reserve | 447 158 | 559 343 | 608 864 | 739 445 | 807 556 | | | | | | | | |
Shareholder Funds | 447 358 | 559 543 | 609 064 | 739 645 | 807 756 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 8 535 | 9 390 | 10 000 |
Accrued Liabilities Deferred Income | | | | | | | | | | | 57 062 | 65 211 | 58 791 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 778 850 | 853 028 | 840 048 | 905 600 | 952 999 | 1 089 366 | 1 130 238 | 1 219 322 | 1 305 037 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | | | 30 768 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 163 994 | 170 956 |
Administration Support Average Number Employees | | | | | | | | | | | | 11 | 8 |
Administrative Expenses | | | | | | | | | | | 299 941 | 939 421 | 1 032 225 |
Amounts Owed By Group Undertakings | | | | | | | | | | | 332 054 | 546 191 | 1 026 311 |
Amounts Owed By Related Parties | | | | | | | | | | | 332 054 | | |
Amounts Owed To Group Undertakings | | | | | | | 26 026 | 431 417 | 892 635 | 1 100 000 | 353 300 | 366 748 | 406 610 |
Applicable Tax Rate | | | | | | | | | | | | 19 | 21 |
Average Number Employees During Period | | | | | 29 | 34 | 30 | 29 | 32 | 30 | 30 | 30 | 30 |
Bank Borrowings Overdrafts | | | | | 10 001 | 10 001 | | | | | | | 146 684 |
Comprehensive Income Expense | | | | | | | | | | | | 773 604 | 321 649 |
Corporation Tax Payable | | | | | 38 580 | 63 915 | 56 316 | 103 057 | 115 009 | 170 000 | 258 000 | 113 374 | |
Corporation Tax Recoverable | | | | | | | | | | | | | 17 918 |
Cost Sales | | | | | | | | | | | 1 435 448 | 4 882 734 | 4 228 331 |
Creditors | | | | | 10 001 | 459 112 | 612 002 | 1 124 999 | 1 470 994 | 1 994 301 | 1 330 258 | 1 553 097 | 1 082 764 |
Current Tax For Period | | | | | | | | | | | 88 000 | 167 000 | 85 108 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | -1 999 | 16 000 | 30 768 |
Deferred Tax Liabilities | | | | | | | | | | | | 35 000 | 65 768 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 40 872 | 89 084 | 98 554 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | | | | | | 20 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 9 718 | 84 278 | | 51 954 | | | | 12 839 |
Disposals Property Plant Equipment | | | | | | 29 307 | 92 158 | | 92 069 | | | | 19 994 |
Finished Goods | | | | | | | | | | | | 251 964 | 503 481 |
Finished Goods Goods For Resale | | | | | | | | | | | 313 426 | 251 964 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | | 2 120 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | 378 | -830 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 59 100 | 177 300 | 152 675 | 93 575 | 34 475 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | -1 063 | -6 105 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | | | 1 178 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | | -6 105 | 6 052 |
Gross Profit Loss | | | | | | | | | | | 721 892 | 1 896 345 | 1 469 750 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | -1 800 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 83 896 | 71 298 | 65 552 | 99 353 | 148 013 | 40 872 | 89 084 | 98 554 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | | | 2 120 | |
Interest Income On Bank Deposits | | | | | | | | | | | 2 | | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | 2 120 | |
Net Current Assets Liabilities | 317 640 | 382 167 | 467 721 | 547 949 | 618 884 | 858 011 | 889 697 | 846 253 | 828 781 | 449 811 | 824 635 | 1 539 329 | 1 826 499 |
Net Deferred Tax Liability Asset | | | | | | | | | | | | 49 000 | 65 768 |
Number Shares Issued Fully Paid | | | | | | | | | | | | 200 | 200 |
Operating Profit Loss | | | | | | | | | | | 421 951 | 956 924 | 437 525 |
Other Creditors | | | | | 1 752 | 584 | 1 954 | 2 332 | 2 913 | 140 302 | 89 929 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 11 646 | | | |
Other Disposals Property Plant Equipment | | | | | | | | | | 41 408 | | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 2 | | |
Other Remaining Borrowings | | | | | | | | | | | 25 222 | | |
Other Taxation Social Security Payable | | | | | 68 330 | 104 538 | 92 462 | 112 143 | 131 848 | 88 791 | 87 521 | 292 957 | 43 597 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | | | 1 |
Pension Costs Defined Contribution Plan | | | | | | | | | | | | 51 427 | 30 458 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 10 060 | 51 427 | 30 458 |
Prepayments Accrued Income | | | | | 13 416 | 17 248 | 15 912 | 15 705 | 15 325 | | 34 968 | 47 259 | 17 320 |
Production Average Number Employees | | | | | | | | | | | | 19 | 22 |
Profit Loss | | | | | | | | | | | 335 952 | 773 604 | 321 649 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 421 953 | 954 804 | 437 525 |
Property Plant Equipment Gross Cost | | | | | 1 001 459 | 1 043 685 | 1 037 797 | 1 124 741 | 1 315 279 | 1 297 626 | 1 297 626 | 1 461 620 | 1 612 582 |
Provisions | | | | | | | | | | | | 35 000 | 65 768 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 23 736 | 16 086 | 17 079 | 24 132 | 50 749 | 21 000 | | | |
Revenue From Sale Goods | | | | | | | | | | | | 6 779 079 | 5 698 081 |
Social Security Costs | | | | | | | | | | | 29 988 | 50 772 | 83 037 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 381 169 | 1 024 863 | 1 078 928 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 19 000 | 35 000 | 65 768 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 80 171 | 181 413 | 91 880 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | | 5 000 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 452 | 617 | 1 668 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 86 001 | 181 200 | 115 876 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 71 533 | 86 270 | 86 944 | 282 607 | 23 755 | | | |
Total Assets Less Current Liabilities | 471 557 | 675 421 | 685 019 | 807 199 | 841 493 | 1 048 668 | 1 087 446 | 1 065 394 | 1 191 061 | 658 071 | 992 023 | 1 781 627 | 2 134 044 |
Total Borrowings | | | | | | | | | | | 25 222 | | |
Total Current Tax Expense Credit | | | | | | | | | | | 88 000 | 165 200 | |
Total Operating Lease Payments | | | | | | | | | | | 24 625 | 59 100 | |
Trade Creditors Trade Payables | | | | | 242 356 | 278 450 | 416 746 | 458 744 | 316 055 | 495 208 | 541 508 | 714 807 | 427 082 |
Trade Debtors Trade Receivables | | | | | 262 422 | 488 946 | 487 126 | 666 087 | 551 263 | 861 538 | 683 408 | 1 122 786 | 546 622 |
Turnover Revenue | | | | | | | | | | | 2 157 340 | 6 779 079 | 5 698 081 |
Wages Salaries | | | | | | | | | | | 341 121 | 922 664 | 965 433 |
Work In Progress | | | | | | | | | | | 504 575 | 669 362 | 540 231 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | | | 1 561 | 26 642 | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | | | 26 642 | |
Director Remuneration | | | | | | | | | | | 51 193 | 121 396 | 50 235 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | | | | | | | | | 148 038 | 50 235 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | | 52 754 | 148 038 | |
Number Directors Accruing Benefits Under Defined Benefit Scheme | | | | | | | | | | | | 1 | |
Amount Specific Advance Or Credit Directors | | | | | | 120 425 | | | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 120 425 | 44 694 | | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | 165 119 | | | | | | |
Accrued Liabilities | | | | | 1 879 | 1 624 | 18 498 | 17 306 | 12 534 | | | | |
Amounts Recoverable On Contracts | | | | | 121 709 | 167 073 | 328 145 | 347 998 | 467 901 | | | | |
Bank Borrowings | | | | | 39 641 | 10 001 | | | | | | | |
Creditors Due After One Year | 11 212 | 102 786 | 69 281 | 40 970 | 10 001 | | | | | | | | |
Creditors Due Within One Year | 434 833 | 405 847 | 424 992 | 534 698 | 400 670 | | | | | | | | |
Number Shares Allotted | | 200 | 200 | 200 | 200 | | | | | | | | |
Provisions For Liabilities Charges | 12 987 | 13 092 | 6 674 | 26 584 | 23 736 | | | | | | | | |
Secured Debts | 59 098 | 140 462 | 98 921 | 86 567 | 39 641 | | | | | | | | |
Share Capital Allotted Called Up Paid | 200 | 200 | 200 | 200 | 200 | | | | | | | | |
Tangible Fixed Assets Additions | | 256 967 | 7 813 | | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 672 068 | 861 185 | 868 998 | 957 879 | 1 001 459 | | | | | | | | |
Tangible Fixed Assets Depreciation | 518 151 | 567 931 | 651 700 | 698 629 | 778 850 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 80 401 | 83 769 | | | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 30 621 | | | | | | | | | | | |
Tangible Fixed Assets Disposals | | 67 850 | | | | | | | | | | | |
Advances Credits Directors | 3 854 | 15 218 | 871 | | | | | | | | | | |
Advances Credits Made In Period Directors | 72 111 | 60 000 | | | | | | | | | | | |
Advances Credits Repaid In Period Directors | 73 575 | 48 636 | | | | | | | | | | | |