Profit & Loss |
Date of Accounts |
2012-08-31 | 2013-08-31 | 2014-08-31 | 2015-12-31 | 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 |
Net Worth | 480 314 | 523 934 | 728 828 | 818 694 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 370 722 | 90 209 | 115 303 | 318 210 | 348 313 | 253 974 | 1 164 473 | 1 674 213 |
Current Assets | 1 206 171 | 1 120 318 | 1 911 735 | 1 513 177 | 1 374 574 | 1 780 701 | 1 782 988 | 1 716 947 | 1 551 295 | 3 490 432 | 4 021 978 |
Debtors | 503 511 | 244 128 | 760 649 | 616 455 | 418 505 | 787 338 | 689 200 | 516 147 | 809 466 | 1 282 983 | 1 178 305 |
Net Assets Liabilities | | | | 818 693 | 930 654 | 1 235 615 | 1 438 384 | 988 078 | 1 410 667 | 3 197 236 | 4 315 200 |
Other Debtors | | | | 16 779 | 141 | 21 905 | | 49 112 | 13 055 | 98 523 | 86 364 |
Property Plant Equipment | | | | 1 160 620 | 1 143 288 | 1 364 723 | 1 462 837 | 1 539 188 | 3 537 462 | 4 223 659 | 3 655 945 |
Total Inventories | | | | 526 001 | 865 858 | 878 060 | 775 578 | 852 487 | 487 855 | 1 042 975 | 1 169 460 |
Cash Bank In Hand | 327 686 | 441 325 | 660 318 | 370 721 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 480 314 | 523 934 | 728 828 | 818 694 | | | | | | | |
Stocks Inventory | 374 974 | 434 865 | 490 768 | 526 001 | | | | | | | |
Tangible Fixed Assets | 870 695 | 969 185 | 1 124 436 | 1 160 620 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 158 | 158 | 158 | 158 | | | | | | | |
Profit Loss Account Reserve | 480 156 | 523 776 | 728 670 | 818 536 | | | | | | | |
Shareholder Funds | 480 314 | 523 934 | 728 828 | 818 694 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 7 020 |
Accrued Liabilities | | | | | 133 941 | 385 920 | 298 749 | 255 609 | 561 199 | 800 652 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 351 387 | 429 771 | 449 475 | 508 808 | 587 707 | 752 650 | 1 008 530 | 1 141 635 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | 167 131 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | | | | | | 172 710 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 421 494 | 717 217 | 627 280 | 716 282 | 2 697 182 | 2 140 861 | 1 488 521 |
Administration Support Average Number Employees | | | | | | | | | | 9 | 9 |
Administrative Expenses | | | | | | | | | | 1 502 548 | 1 836 191 |
Applicable Tax Rate | | | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | 32 | 32 | 40 | 46 | 49 | 44 | 49 | 48 |
Balances With Banks | | | | | | | | | | 859 454 | |
Bank Borrowings | | | | 96 412 | 22 633 | 16 164 | | 360 221 | 359 208 | 504 606 | |
Carrying Amount Property Plant Equipment Pledged As Security For Liabilities | | | | | | | | | | 81 656 | 81 147 |
Cash Cash Equivalents | | | | | | | | | | 1 164 474 | 1 674 213 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 253 974 | 1 164 474 | |
Cost Sales | | | | | | | | | | 7 439 897 | 7 654 353 |
Creditors | | | | 130 417 | 83 307 | 150 617 | 72 240 | 497 420 | 521 622 | 781 236 | 240 192 |
Current Tax For Period | | | | | | | | | | 51 166 | 336 785 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | 226 588 | 167 132 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | 226 588 | 167 131 |
Depreciation Amortisation Expense | | | | | | | | | | 511 578 | 548 539 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 511 578 | 548 539 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | -91 228 | -165 292 | -147 983 | -137 753 | -134 703 | -255 609 | -415 434 |
Disposals Property Plant Equipment | | | | | -360 442 | -476 077 | -469 834 | -561 031 | -534 055 | -1 198 695 | -1 923 130 |
Dividends Paid | | | | | | | | | | -288 975 | -423 610 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -288 975 | -423 610 |
Dividends Paid On Shares Interim | | | | | | | | | | 288 975 | 423 610 |
Finance Lease Liabilities Present Value Total | | | | 34 005 | 60 674 | 150 617 | 72 240 | 137 199 | 162 414 | 276 630 | 20 470 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | | 83 216 |
Financial Commitments Other Than Capital Commitments | | | | | 10 639 | 28 567 | 29 854 | | | | |
Fixed Assets | | | | | | | | | 3 537 462 | 4 396 369 | 3 898 490 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | 101 506 | 69 835 |
Further Revenue Item Component Total Revenue | | | | | | | | | | 46 775 | 37 956 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 51 415 | 45 120 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -456 507 | 633 488 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | 473 517 | -104 678 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | 555 120 | 126 485 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | 219 723 | 397 261 |
Gross Profit Loss | | | | | | | | | | 3 895 837 | 3 940 953 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -91 074 | 142 240 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 910 500 | 509 739 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 169 612 | 184 997 | 207 316 | 216 653 | 299 557 | 511 489 | 548 624 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | 12 783 | 16 238 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 33 497 | 50 397 |
Interest Income On Bank Deposits | | | | | | | | | | 22 | 6 462 |
Interest Paid Classified As Financing Activities | | | | | | | | | | -46 280 | -66 635 |
Interest Paid Classified As Operating Activities | | | | | | | | | | 46 280 | 66 635 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 46 280 | 66 635 |
Interest Received Classified As Investing Activities | | | | | | | | | | 22 | 7 363 |
Interest Received Classified As Operating Activities | | | | | | | | | | 22 | 7 363 |
Investment Property | | | | | | | | | | 172 710 | 172 710 |
Investment Property Fair Value Model | | | | | | | | | | 172 710 | 172 710 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | -149 115 | -1 302 730 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | -1 150 740 | 353 964 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | 2 210 355 | 1 458 505 |
Net Cash Generated From Operations | | | | | | | | | | 2 119 281 | 1 600 745 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | | | 2 691 411 | 2 256 040 |
Net Current Assets Liabilities | 267 854 | 132 899 | 50 126 | 340 | 67 423 | 242 460 | 295 331 | 210 220 | -1 157 328 | 256 536 | 1 498 466 |
Nominal Value Allotted Share Capital | | | | | 158 | 158 | 158 | | | 100 | 100 |
Number Shares Issued Fully Paid | | | | | 158 | 158 | 158 | | | 1 000 | 1 000 |
Operating Profit Loss | | | | | | | | | | 2 399 556 | 2 104 762 |
Other Creditors | | | | 206 973 | 76 293 | 68 592 | 46 133 | 35 885 | 65 082 | 4 864 | |
Other Departments Average Number Employees | | | | | | | | | | 3 | 3 |
Other Employee Expense | | | | | | | | | | 11 371 | 7 621 |
Other Finance Income | | | | | | | | | | | 901 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 22 | 7 363 |
Other Inventories | | | | 526 001 | 865 858 | 878 060 | 775 578 | 852 487 | 487 855 | 1 042 975 | 1 169 460 |
Other Operating Income Format1 | | | | | | | | | | 6 267 | |
Other Payables Accrued Expenses | | | | | | | | | | 800 652 | 863 996 |
Other Remaining Borrowings | | | | | | | | | 100 000 | | 54 821 |
Other Remaining Operating Income | | | | | | | | | | 6 267 | |
Other Revenue | | | | | | | | | | 403 831 | 651 679 |
Par Value Share | | 1 | 1 | 1 | | 1 | 1 | | | | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | 184 634 | -295 606 |
Pension Costs Defined Contribution Plan | | | | | | | | | | 175 867 | 253 703 |
Prepayments | | | | | 49 701 | 53 548 | 75 012 | 67 150 | 88 524 | 90 350 | 99 264 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | 1 162 809 | 1 904 957 |
Production Average Number Employees | | | | | | | | | | 37 | 36 |
Profit Loss | | | | | | | | | | 2 075 544 | 1 541 574 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 2 353 298 | 2 045 490 |
Property Plant Equipment Gross Cost | | | | 1 512 007 | 1 573 059 | 1 814 199 | 1 971 645 | 2 126 896 | 4 290 023 | 5 232 189 | 4 797 580 |
Provisions | | | | | | | | | | 674 433 | 841 564 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 211 848 | 196 750 | 220 951 | 247 544 | 263 910 | 447 845 | 674 433 | 841 564 |
Purchase Investment Properties | | | | | | | | | | -172 710 | |
Purchase Property Plant Equipment | | | | | | | | | | -2 140 861 | -1 558 356 |
Rental Income From Investment Property | | | | | | | | | | | 18 054 |
Revenue From Rendering Services | | | | | | | | | | 3 210 019 | 2 234 236 |
Revenue From Sale Goods | | | | | | | | | | 7 675 109 | 8 653 381 |
Short-term Deposits Classified As Cash Equivalents | | | | | | | | | | 305 020 | 1 674 213 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 1 454 438 | 1 691 466 |
Taxation Social Security Payable | | | | 157 912 | 101 344 | 234 602 | 194 535 | 150 345 | 154 300 | 150 373 | 196 461 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | -24 233 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 447 127 | 388 643 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | | -170 303 | -88 279 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | -206 170 | 22 889 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 4 745 | 13 531 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 277 754 | 503 916 |
Total Assets Less Current Liabilities | 1 138 549 | 1 102 084 | 1 174 562 | 1 160 960 | 1 210 711 | 1 607 183 | 1 758 168 | 1 749 408 | 2 380 134 | 4 652 905 | 5 396 956 |
Total Borrowings | | | | 130 417 | 83 307 | 150 617 | 72 240 | 497 420 | 521 622 | 781 236 | 240 192 |
Trade Creditors Trade Payables | | | | 1 015 295 | 885 603 | 727 143 | 837 686 | 763 053 | 1 465 487 | 1 746 686 | 1 008 630 |
Trade Debtors Trade Receivables | | | | 599 676 | 368 663 | 711 885 | 614 188 | 399 885 | 707 887 | 1 094 111 | 992 677 |
Turnover Revenue | | | | | | | | | | 11 335 734 | 11 595 306 |
Wages Salaries | | | | | | | | | | 1 267 200 | 1 430 142 |
Amount Specific Advance Or Credit Directors | | | | | | 1 234 | -1 700 | | | | 5 700 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 5 248 | 2 400 | | | | 5 700 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | -4 155 | -5 334 | | | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 124 000 | 151 000 |
Director Remuneration | | | | | | | | | | 78 800 | 79 752 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | 2 | 2 |
Creditors Due After One Year | 577 328 | 464 273 | 273 189 | 130 417 | | | | | | | |
Creditors Due Within One Year | 938 317 | 987 419 | 1 861 609 | 1 512 837 | | | | | | | |
Number Shares Allotted | | 26 | 26 | 26 | | | | | | | |
Provisions For Liabilities Charges | 80 907 | 113 877 | 172 545 | 211 849 | | | | | | | |
Secured Debts | 704 621 | 712 595 | 616 523 | 263 078 | | | | | | | |
Share Capital Allotted Called Up Paid | 26 | 26 | 26 | 26 | | | | | | | |
Tangible Fixed Assets Additions | | 480 653 | 487 582 | 684 004 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 022 830 | 1 134 014 | 1 351 452 | 1 512 007 | | | | | | | |
Tangible Fixed Assets Depreciation | 152 135 | 164 829 | 227 016 | 351 387 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 86 413 | 133 473 | 199 394 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 73 719 | 71 286 | 75 023 | | | | | | | |
Tangible Fixed Assets Disposals | | 369 469 | 270 144 | 523 449 | | | | | | | |
Advances Credits Directors | | | | 2 744 | | | | | | | |