Profit & Loss |
Date of Accounts |
2016-01-31 | 2017-01-31 | 2018-01-31 | 2019-01-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 566 079 | 234 002 | 232 466 | 976 441 |
Current Assets | 5 915 777 | 6 969 107 | 11 755 845 | 13 489 309 |
Debtors | 3 468 010 | 4 705 638 | 8 173 487 | 8 360 008 |
Net Assets Liabilities | 3 522 717 | 3 903 018 | 4 412 140 | 4 590 605 |
Other Debtors | 95 397 | 689 932 | 1 884 115 | 1 993 976 |
Property Plant Equipment | 43 067 | 78 741 | 93 067 | 75 895 |
Total Inventories | 1 881 688 | 2 029 467 | 3 349 892 | 4 152 860 |
|
Other Financial Data |
Company Contributions To Money Purchase Plans Directors | 1 867 | 4 000 | 4 050 | 4 843 |
Director Remuneration | 102 171 | 111 064 | 109 144 | 130 247 |
Dividend Recommended By Directors | | 700 000 | 490 000 | 590 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 |
Accumulated Amortisation Impairment Intangible Assets | 1 348 810 | 1 678 810 | 1 678 810 | |
Accumulated Depreciation Impairment Property Plant Equipment | 133 782 | 164 620 | 206 024 | 253 919 |
Administrative Expenses | 2 102 925 | 2 531 003 | 3 034 000 | 3 146 424 |
Amortisation Expense Intangible Assets | 330 000 | 330 000 | | |
Amounts Owed By Group Undertakings | 1 295 154 | 2 175 139 | 3 910 438 | 4 169 213 |
Applicable Tax Rate | 20 | 20 | 19 | 19 |
Average Number Employees During Period | 22 | 25 | 30 | 34 |
Bank Borrowings Overdrafts | | | 29 233 | |
Bank Overdrafts | | | 29 233 | |
Cash Cash Equivalents Cash Flow Value | 566 079 | 234 002 | 203 233 | |
Comprehensive Income Expense | 1 271 616 | 1 080 301 | 999 122 | 768 465 |
Corporation Tax Payable | 220 116 | 193 820 | 203 040 | -7 935 |
Cost Sales | 8 241 136 | 7 862 755 | 8 943 125 | 10 418 014 |
Creditors | 2 758 444 | 39 286 | 28 611 | 18 642 |
Current Tax For Period | 390 710 | 333 785 | 209 205 | |
Depreciation Amortisation Expense | 354 621 | 360 838 | 41 404 | 48 499 |
Depreciation Expense Property Plant Equipment | 24 621 | 23 953 | 26 412 | 33 508 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 604 |
Disposals Property Plant Equipment | | | | 16 695 |
Distribution Costs | 65 013 | 57 510 | 82 553 | 88 389 |
Dividends Paid | 1 250 000 | 700 000 | 490 000 | 590 000 |
Dividends Paid Classified As Financing Activities | -745 000 | -700 000 | -490 000 | -590 000 |
Dividends Paid On Shares | 1 250 000 | 700 000 | 490 000 | 590 000 |
Finance Lease Liabilities Present Value Total | | 39 286 | 28 611 | 18 642 |
Fixed Assets | 373 169 | 78 843 | 93 169 | 75 997 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 505 000 | | | |
Further Operating Expense Item Component Total Operating Expenses | 58 671 | 74 885 | 41 468 | 57 680 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 278 101 | 350 492 | 4 260 776 | 1 790 009 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -181 575 | -357 643 | -1 732 550 | 72 254 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | -291 |
Gain Loss On Disposals Property Plant Equipment | | | | -291 |
Gross Profit Loss | 3 747 280 | 3 662 907 | 3 840 093 | 3 401 810 |
Income From Related Parties | 337 001 | | | |
Income Taxes Paid Refund Classified As Operating Activities | -340 357 | -360 081 | -193 817 | -400 581 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -132 343 | -332 077 | -30 769 | 773 208 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -6 168 | 5 099 |
Increase Decrease In Property Plant Equipment | | 17 118 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 248 284 | 147 779 | 1 320 425 | 802 968 |
Increase From Amortisation Charge For Year Intangible Assets | | 330 000 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 30 838 | 41 404 | 48 499 |
Intangible Assets | 330 000 | | | |
Intangible Assets Gross Cost | 1 678 810 | 1 678 810 | 1 678 810 | |
Interest Expense | | | 2 319 | 1 658 |
Interest Expense On Bank Overdrafts | | | 359 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 262 | 1 409 | -2 536 |
Interest Paid Classified As Operating Activities | | | -2 678 | -1 658 |
Interest Payable Similar Charges Finance Costs | | 262 | 4 087 | -878 |
Investments Fixed Assets | 102 | 102 | 102 | 102 |
Investments In Group Undertakings | 102 | 102 | 102 | 102 |
Loans Owed By Related Parties | 95 397 | 745 781 | 2 526 980 | 3 616 136 |
Loans Owed To Related Parties | -9 830 | | | -357 080 |
Merchandise | 1 881 688 | 2 029 467 | 3 349 892 | 4 152 860 |
Net Assets Liabilities Subsidiaries | -102 | -102 | -102 | -102 |
Net Cash Flows From Used In Financing Activities | 1 641 848 | 1 582 671 | 2 235 245 | 858 015 |
Net Cash Flows From Used In Investing Activities | 13 232 | 16 029 | 55 730 | 31 618 |
Net Cash Flows From Used In Operating Activities | -1 522 737 | -1 266 623 | -2 260 206 | -1 662 841 |
Net Cash Generated From Operations | -1 863 094 | -1 626 966 | -2 458 110 | -2 062 544 |
Net Current Assets Liabilities | 3 157 333 | 3 877 956 | 4 364 736 | 4 547 670 |
Operating Profit Loss | 1 660 231 | 1 421 058 | 1 208 905 | 954 459 |
Other Creditors | 169 423 | 215 083 | 1 533 215 | 1 906 943 |
Other Deferred Tax Expense Credit | -2 095 | 6 710 | 2 659 | -2 734 |
Other Operating Income Format1 | 80 889 | 346 664 | 485 365 | 787 462 |
Other Taxation Social Security Payable | 17 533 | 23 655 | 27 866 | 46 535 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -2 686 | -9 946 | -9 240 |
Payments To Related Parties | 58 671 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 10 078 | 11 763 | 28 839 | 36 947 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 |
Prepayments | 195 841 | 218 470 | 231 248 | 142 291 |
Proceeds From Sales Property Plant Equipment | | | | -15 800 |
Profit Loss | 1 271 616 | 1 080 301 | 999 122 | 768 465 |
Profit Loss On Ordinary Activities Before Tax | 1 660 231 | 1 420 796 | 1 204 818 | 955 337 |
Property Plant Equipment Gross Cost | 176 849 | 243 361 | 299 091 | 329 814 |
Provisions | 7 785 | 14 495 | 17 154 | 14 420 |
Provisions For Liabilities Balance Sheet Subtotal | 7 785 | 14 495 | 17 154 | 14 420 |
Purchase Property Plant Equipment | -13 232 | -16 029 | -55 730 | -47 418 |
Recoverable Value-added Tax | 62 916 | 7 118 | 153 888 | 143 247 |
Repayments Borrowings Classified As Financing Activities | -391 848 | -879 985 | -1 735 299 | -258 775 |
Social Security Costs | 77 177 | 86 241 | 113 029 | 138 816 |
Staff Costs Employee Benefits Expense | 833 992 | 1 018 171 | 1 379 510 | 1 790 308 |
Tax Expense Credit Applicable Tax Rate | 332 046 | 284 159 | 228 915 | 181 514 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | -10 420 | -18 317 | -186 028 |
Tax Increase Decrease From Changes In Pension Fund Prepayment | | | -527 | 1 269 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 68 640 | 58 716 | -2 838 | 2 733 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | 1 538 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 617 | 1 330 | 434 | 512 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | 6 710 | 2 659 | -2 734 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 388 615 | 340 495 | 205 696 | 186 872 |
Total Additions Including From Business Combinations Property Plant Equipment | | 66 512 | 55 730 | 47 418 |
Total Assets Less Current Liabilities | 3 530 502 | 3 956 799 | 4 457 905 | 4 623 667 |
Total Borrowings | 1 931 | 47 797 | 1 191 362 | 1 304 380 |
Total Current Tax Expense Credit | | 333 785 | 203 037 | 189 606 |
Trade Creditors Trade Payables | 2 351 372 | 2 650 082 | 5 588 515 | 6 986 127 |
Trade Debtors Trade Receivables | 1 818 702 | 1 614 979 | 1 993 798 | 1 911 281 |
Turnover Revenue | 11 988 416 | 11 525 662 | 12 783 218 | 13 819 824 |
Wages Salaries | 746 737 | 920 167 | 1 237 642 | 1 614 545 |