Profit & Loss |
Date of Accounts |
2012-02-29 | 2013-02-28 | 2014-02-28 | 2015-02-28 | 2016-02-29 | 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 |
Net Worth | 164 301 | 220 168 | 306 355 | 437 217 | 472 590 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 174 546 | 53 111 | 41 673 | 72 319 | 34 976 | 142 281 | 11 922 | 88 623 |
Current Assets | 170 191 | 327 327 | 356 438 | 339 825 | 389 193 | 276 658 | 355 890 | 380 684 | 341 294 | 487 057 | 427 275 | 536 219 |
Debtors | 91 553 | 256 670 | 110 515 | 208 502 | 109 145 | 91 902 | 155 058 | 143 626 | 144 901 | 130 392 | 213 585 | 271 002 |
Net Assets Liabilities | | | | | 472 590 | 502 860 | 565 681 | 693 654 | 792 825 | 823 200 | 768 821 | 892 496 |
Other Debtors | | | | | 55 | 55 | 55 | 24 414 | | | | |
Property Plant Equipment | | | | | 12 450 | 12 514 | 10 525 | 7 409 | 23 372 | 20 011 | 11 407 | 6 537 |
Total Inventories | | | | | 105 502 | 131 645 | 159 159 | 164 739 | 161 417 | 214 384 | 201 768 | 176 594 |
Cash Bank In Hand | 26 455 | 17 060 | 155 098 | 20 081 | 174 546 | | | | | | | |
Intangible Fixed Assets | 178 452 | 184 254 | 66 227 | 289 998 | 400 654 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 164 301 | 220 168 | 306 355 | 437 217 | 472 590 | | | | | | | |
Stocks Inventory | 52 183 | 53 597 | 90 825 | 111 242 | 105 502 | | | | | | | |
Tangible Fixed Assets | 4 735 | 11 078 | 24 902 | 19 662 | 12 450 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 35 500 | 35 500 | 35 500 | 35 500 | 35 500 | | | | | | | |
Profit Loss Account Reserve | 94 126 | 149 993 | 236 180 | 367 042 | 402 415 | | | | | | | |
Shareholder Funds | 164 301 | 220 168 | 306 355 | 437 217 | 472 590 | | | | | | | |
|
Other Financial Data |
Secured Debts | | 56 375 | 32 500 | 0 | 228 009 | | | | | | | |
Total Fixed Assets Additions | | | | 137 337 | 143 167 | | | | | | | |
Total Fixed Assets Cost Or Valuation | | | 244 886 | 382 223 | 525 390 | | | | | | | |
Total Fixed Assets Depreciation | | | 61 244 | 72 560 | 112 283 | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | | | 11 316 | 39 723 | | | | | | | |
Accrued Liabilities Deferred Income | | | | | 3 377 | 5 387 | 6 312 | 26 312 | 8 027 | 28 360 | 27 589 | 11 772 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 36 146 | 39 380 | 112 319 | 177 964 | 241 176 | 264 213 | 300 405 | 203 041 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 76 137 | 66 700 | 74 296 | 80 697 | 88 255 | 98 600 | 109 682 | 119 070 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 131 344 | 97 923 | 106 723 | 146 368 | 124 091 | 111 255 | 93 833 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 6 771 | 5 607 | 3 285 | 23 521 | 6 984 | 2 478 | 4 518 |
Amounts Owed By Directors | | | | | | | 39 | | | | | |
Amounts Owed To Directors | | | | | 1 | 1 | | 1 | | | | |
Amounts Owed To Group Undertakings | | | | | | | | | | | 44 282 | 1 548 |
Average Number Employees During Period | | | | | 4 | 4 | 5 | 5 | 7 | 5 | 5 | 5 |
Bank Borrowings Overdrafts | | | | | 6 991 | 23 381 | 26 200 | 25 800 | 25 800 | 54 967 | 76 202 | 76 202 |
Comprehensive Income Expense | | | | | 35 373 | 27 294 | 62 821 | | | | | |
Corporation Tax Recoverable | | | | | 37 711 | 39 866 | 13 205 | 3 177 | 30 381 | 36 102 | 41 740 | 48 675 |
Creditors | | | | | 99 388 | 111 077 | 179 631 | 144 285 | 123 960 | 130 888 | 265 961 | 336 660 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | | | 178 011 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 16 146 | | | | | | |
Disposals Intangible Assets | | | | | | | | | | | | 178 011 |
Disposals Property Plant Equipment | | | | | | 16 144 | | | | | | |
Disposals Through Business Divestiture Intangible Assets | | | | | | 620 | | | | | | |
Fixed Assets | 183 190 | 195 335 | 91 132 | 309 663 | 413 107 | 540 661 | 563 656 | 601 618 | 700 734 | 798 519 | 864 978 | 873 294 |
Income Expense Recognised Directly In Equity | | | | | | 2 976 | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 3 234 | 72 939 | 65 645 | 63 212 | 23 037 | 36 192 | 80 647 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 6 709 | 7 596 | 6 401 | 7 558 | 10 345 | 11 082 | 9 388 |
Intangible Assets | | | | | 400 654 | 528 144 | 553 128 | 594 206 | 677 362 | 778 416 | 853 479 | 866 665 |
Intangible Assets Gross Cost | | | | | 436 800 | 567 524 | 665 447 | 772 170 | 918 538 | 1 042 629 | 1 153 884 | 1 069 706 |
Investments | | | | | | 3 | 3 | 3 | -3 | 92 | 92 | 92 |
Investments Fixed Assets | 3 | 3 | 3 | | 3 | 3 | 3 | 3 | | 92 | 92 | 92 |
Issue Equity Instruments | | | | | | 2 976 | | | | | | |
Net Current Assets Liabilities | 38 040 | 59 227 | 232 940 | 131 276 | 289 805 | 165 581 | 176 259 | 236 399 | 217 334 | 356 169 | 161 314 | 199 559 |
Number Shares Issued Fully Paid | | | | | 35 500 | 37 862 | 37 862 | | | | | |
Other Creditors | | | | | 44 188 | 39 991 | 74 026 | 1 440 | 21 500 | 9 738 | 58 172 | 150 389 |
Other Investments Other Than Loans | | | | | | 3 | 3 | 3 | -3 | 92 | 92 | 92 |
Other Taxation Social Security Payable | | | | | 21 870 | 16 602 | 28 997 | 54 651 | 31 052 | 32 231 | 38 157 | 87 888 |
Par Value Share | | 1 | 1 | | | 1 | 1 | | | | | |
Prepayments Accrued Income | | | | | | | | | | 35 155 | 38 683 | 3 846 |
Profit Loss | | | | | 35 373 | 27 294 | 62 821 | | | | | |
Property Plant Equipment Gross Cost | | | | | 88 587 | 79 214 | 84 821 | 88 106 | 111 627 | 118 611 | 121 089 | 125 607 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 2 313 | 2 503 | 2 000 | -2 392 | 4 441 | 3 802 | 2 167 | 1 242 |
Total Assets Less Current Liabilities | 221 230 | 254 562 | 324 072 | 440 939 | 702 912 | 706 242 | 739 915 | 838 017 | 918 068 | 1 154 688 | 1 026 292 | 1 072 853 |
Trade Creditors Trade Payables | | | | | 22 961 | 25 715 | 44 096 | 36 081 | 37 581 | 5 592 | 21 559 | 8 861 |
Trade Debtors Trade Receivables | | | | | 71 379 | 51 981 | 141 759 | 116 035 | 114 520 | 59 135 | 133 162 | 218 481 |
Advances Credits Directors | | | | 58 | 1 | 1 | 39 | 1 | | | | |
Advances Credits Made In Period Directors | | | | | 57 | | 40 | 40 | 1 | | | |
Creditors Due After One Year Total Noncurrent Liabilities | | | 13 000 | 0 | 228 009 | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | | | 130 143 | 208 549 | 99 388 | | | | | | | |
Intangible Fixed Assets Additions | | 12 022 | 11 255 | 133 611 | 142 082 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 19 185 | 25 405 | 2 370 | 4 720 | 36 146 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 6 220 | 11 220 | 2 350 | 31 426 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 197 637 | 209 659 | 68 597 | 294 718 | 436 800 | | | | | | | |
Provisions For Liabilities Charges | 554 | 1 894 | 4 717 | 3 722 | 2 313 | | | | | | | |
Share Premium Account | 34 675 | 34 675 | 34 675 | 34 675 | 34 675 | | | | | | | |
Tangible Fixed Assets Additions | | 10 799 | 19 967 | 3 726 | 1 085 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 53 010 | 63 809 | 83 776 | 87 502 | 88 587 | | | | | | | |
Tangible Fixed Assets Depreciation | 48 275 | 52 731 | 58 874 | 67 840 | 76 137 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | | | 8 966 | 8 297 | | | | | | | |
Total Fixed Asset Investments Cost Or Valuation | | | 3 | 3 | 3 | | | | | | | |
Total Investments Fixed Assets | | | 3 | 3 | 3 | | | | | | | |
Creditors Due After One Year | 56 375 | 32 500 | 13 000 | | | | | | | | | |
Creditors Due Within One Year | 132 151 | 268 100 | 123 498 | | | | | | | | | |
Intangible Fixed Assets Amortisation Decrease Increase On Disposals | | | 34 255 | | | | | | | | | |
Intangible Fixed Assets Disposals | | | 152 317 | | | | | | | | | |
Number Shares Allotted | | 35 500 | 35 500 | | | | | | | | | |
Share Capital Allotted Called Up Paid | 35 500 | 35 500 | 35 500 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 4 456 | 6 143 | | | | | | | | | |