Profit & Loss |
Date of Accounts |
2011-02-28 | 2012-02-29 | 2013-02-28 | 2014-02-28 | 2015-02-28 | 2016-02-28 | 2017-02-28 | 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 | GBP |
Net Worth | 67 579 | 109 715 | 122 692 | 135 362 | 254 403 | 442 596 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 5 457 | 84 163 | 97 230 | 83 906 | 103 480 | 175 286 | | | | | | | |
Cash Bank On Hand | | | | | | 175 286 | 137 392 | 181 691 | 107 993 | 244 746 | 499 835 | 668 573 | 255 471 |
Current Assets | 592 044 | 769 417 | 851 168 | 842 247 | 861 121 | 1 588 942 | 2 377 051 | 1 877 242 | 3 086 504 | 2 675 482 | 4 742 143 | 4 907 562 | 4 780 847 |
Debtors | 586 587 | 708 113 | 753 938 | 758 341 | 757 641 | 1 413 656 | 1 843 573 | 1 187 325 | 2 009 963 | 1 992 665 | 4 144 724 | 3 587 436 | 2 237 473 |
Net Assets Liabilities | | | | | | 1 076 782 | 1 272 637 | 1 097 401 | 1 185 240 | 1 332 118 | 1 657 098 | 2 235 428 | 2 101 536 |
Net Assets Liabilities Including Pension Asset Liability | 67 579 | 109 715 | 122 692 | 135 362 | 254 403 | 442 596 | | | | | | | |
Other Debtors | | | | | | 871 449 | 1 092 306 | 422 944 | 476 712 | 194 756 | 841 891 | | |
Property Plant Equipment | | | | | | 70 061 | 155 128 | 139 859 | 198 340 | 169 787 | 173 669 | 82 161 | |
Tangible Fixed Assets | 16 070 | 16 972 | 11 315 | 5 100 | 117 605 | 70 061 | | | | | | | |
Total Inventories | | | | | | | 396 086 | 508 226 | 968 548 | 438 071 | 97 584 | 651 553 | 2 287 903 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 200 | 200 | 200 | 200 | 200 | | | | | | | |
Profit Loss Account Reserve | 67 479 | 109 515 | 122 492 | 135 162 | 254 203 | 442 396 | | | | | | | |
Shareholder Funds | 67 579 | 109 715 | 122 692 | 135 362 | 254 403 | 442 596 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | 12 000 | 12 000 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | | 1 174 | 1 431 | 2 642 |
Director Remuneration | | | | | | | | | | | 82 615 | 104 827 | 169 512 |
Accrued Liabilities | | | | | | | | | | | 163 364 | 213 398 | 342 741 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 53 741 | 96 871 | 142 545 | 206 647 | 259 980 | 308 441 | 218 065 | 534 484 |
Administrative Expenses | | | | | | | | | | | 2 143 519 | 2 136 282 | 4 047 710 |
Average Number Employees During Period | | | | | | | 55 | 3 | 2 | 3 | 3 | 80 | 160 |
Bank Borrowings | | | | | | | | | | | 50 000 | 10 800 | 20 000 |
Bank Borrowings Overdrafts | | | | | | | | | | | 50 000 | 39 200 | 10 000 |
Bank Overdrafts | | | | | | | | | | | | 3 400 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 499 835 | 665 173 | |
Comprehensive Income Expense | | | | | | | | | | | 433 779 | 664 894 | -133 892 |
Corporation Tax Payable | | | | | | | | | | | 100 212 | 160 527 | 167 477 |
Cost Sales | | | | | | | | | | | 9 531 494 | 16 642 847 | 12 408 062 |
Creditors | | | | | | 440 434 | 433 167 | 386 501 | 1 209 631 | 861 589 | 2 853 837 | 69 105 | 2 739 453 |
Creditors Due After One Year | 417 886 | 732 308 | 677 385 | 649 112 | 554 396 | 440 434 | | | | | | | |
Creditors Due Within One Year | 122 649 | 112 225 | 206 445 | 207 706 | 314 760 | 274 564 | | | | | | | |
Current Tax For Period | | | | | | | | | | | 102 282 | 149 925 | |
Depreciation Amortisation Expense | | | | | | | | | | | 48 461 | 26 668 | 14 179 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 48 461 | 26 669 | 14 179 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 3 875 | | | 1 186 | | 117 045 | 83 170 |
Disposals Property Plant Equipment | | | | | | | 15 500 | | | 4 742 | | 223 397 | 6 228 |
Dividends Paid | | | | | | | | | | | 108 799 | 86 564 | |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -108 799 | -86 564 | |
Dividends Paid On Shares Interim | | | | | | | | | | | 108 799 | 86 564 | |
Expenses Recognised For Doubtful Debts Owed By Related Parties | | | | | | | | | | | | 117 560 | |
Finance Lease Liabilities Present Value Total | | | | | | 15 638 | 89 974 | 69 918 | 78 363 | 44 109 | 41 898 | 16 208 | 143 514 |
Fixed Assets | 16 070 | 161 972 | 156 315 | 150 100 | 262 605 | 215 061 | 300 128 | 284 859 | 343 340 | 314 787 | 363 669 | 82 161 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | | | 6 950 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | 1 646 562 | -720 056 | 40 550 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | -2 152 059 | 557 288 | 1 349 963 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | | 26 115 | -27 608 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | | 26 115 | -27 608 |
Gross Profit Loss | | | | | | | | | | | 2 755 189 | 3 024 748 | 4 809 839 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | | -89 610 | 6 950 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | | | | | 740 296 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | 255 089 | 165 338 | -409 702 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | | -340 487 | 553 969 | 1 636 350 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 47 005 | 45 674 | 64 102 | 54 519 | 48 461 | 26 669 | 14 179 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | | | | 1 123 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | 99 110 | 261 566 | 14 186 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | | | -8 073 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 99 110 | 261 566 | 22 259 |
Investment Property | | | | | | | | | 145 000 | 145 000 | 190 000 | | |
Investment Property Fair Value Model | | | | | | | | | 145 000 | 145 000 | 190 000 | | |
Investments Fixed Assets | | 145 000 | 145 000 | 145 000 | 145 000 | 145 000 | 145 000 | 145 000 | | | | | |
Loans Owed By Related Parties | | | | | | | | | | | 740 818 | 117 560 | |
Loans Owed To Related Parties | | | | | | | | | | | -2 761 543 | -922 506 | -73 657 |
Merchandise | | | | | | | | | | | 40 619 | | 30 000 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 67 080 | 124 641 | 65 557 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | 96 942 | -135 983 | 12 060 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | -419 111 | -153 996 | 332 085 |
Net Cash Generated From Operations | | | | | | | | | | | -518 221 | -505 172 | 316 776 |
Net Current Assets Liabilities | 469 395 | 680 051 | 644 723 | 634 541 | 546 361 | 1 302 322 | 1 588 809 | 1 199 210 | 2 051 698 | 1 879 087 | 4 147 433 | 2 222 539 | 2 041 394 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | -401 | -29 | -1 093 |
Number Shares Allotted | | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | | | | | 80 | 80 |
Operating Profit Loss | | | | | | | | | | | 634 770 | 915 024 | 762 129 |
Other Creditors | | | | | | 424 796 | 526 159 | 316 583 | 1 131 268 | 817 480 | 2 761 544 | 630 000 | 73 657 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 401 | 29 | 1 093 |
Other Operating Income Format1 | | | | | | | | | | | 23 100 | 26 558 | |
Other Taxation Social Security Payable | | | | | | 106 265 | 136 256 | -25 894 | 9 253 | 51 998 | 181 824 | 85 479 | 228 243 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | -8 281 | -38 077 | -54 763 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 13 861 | 41 594 | 115 385 |
Prepayments | | | | | | | | | | | 101 073 | 11 350 | |
Proceeds From Sales Investment Properties | | | | | | | | | | | | -45 000 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | -132 467 | -2 600 |
Profit Loss | | | | | | | | | | | 433 779 | 664 894 | -133 892 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 536 061 | 814 819 | -133 892 |
Property Plant Equipment Gross Cost | | | | | | 123 802 | 251 999 | 282 404 | 404 987 | 429 767 | 482 110 | 300 226 | 942 897 |
Provisions | | | | | | | | | | | 167 | 167 | 167 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 167 | 167 | 167 | 167 | 167 | 167 | 167 | 167 |
Provisions For Liabilities Charges | | | 961 | 167 | 167 | 167 | | | | | | | |
Purchase Property Plant Equipment | | | | | | | | | | | -52 343 | -41 513 | -15 753 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | | | -10 000 |
Restructuring Costs | | | | | | | | | | | | -161 332 | 874 855 |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Social Security Costs | | | | | | | | | | | 8 000 | 12 579 | 608 057 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 937 250 | 798 882 | 6 733 244 |
Tangible Fixed Assets Additions | | 16 882 | 1 195 | | 133 181 | 78 562 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 26 866 | 35 148 | 34 943 | 31 243 | 164 424 | 123 802 | | | | | | | |
Tangible Fixed Assets Depreciation | 10 796 | 18 176 | 23 628 | 26 143 | 46 819 | 53 741 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 7 380 | 5 802 | 4 365 | 20 676 | 37 455 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 350 | 1 850 | | 30 533 | | | | | | | |
Tangible Fixed Assets Disposals | | 8 600 | 1 400 | 3 700 | | 119 184 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 102 282 | 149 925 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 143 697 | 30 405 | 122 583 | 29 522 | 52 343 | 41 513 | 15 753 |
Total Assets Less Current Liabilities | 485 465 | 842 023 | 801 038 | 784 641 | 808 966 | 883 197 | 1 888 937 | 1 484 069 | 2 395 038 | 2 193 874 | 4 511 102 | 2 304 700 | 2 348 874 |
Total Borrowings | | | | | | | | | | | | 14 200 | 10 000 |
Total Operating Lease Payments | | | | | | | | | | | | | 187 247 |
Trade Creditors Trade Payables | | | | | | 117 981 | 360 443 | 514 155 | 785 691 | 427 758 | 163 830 | 1 513 027 | 1 853 002 |
Trade Debtors Trade Receivables | | | | | | 542 207 | 751 267 | 764 381 | 1 533 251 | 1 797 909 | 3 302 833 | 2 526 086 | 2 237 473 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | | | | | 486 343 |
Turnover Revenue | | | | | | | | | | | 12 286 683 | 19 667 595 | 17 217 901 |
Wages Salaries | | | | | | | | | | | 915 389 | 744 709 | 6 009 802 |
Work In Progress | | | | | | | | | | | 56 965 | 651 553 | 2 257 903 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | | | | | | | 45 000 | | |
Disposals Investment Property Fair Value Model | | | | | | | | | | | | 45 000 | |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | | -50 000 | | |
Purchase Investment Properties | | | | | | | | | | | -45 000 | | |