Profit & Loss |
Date of Accounts |
2015-01-31 | 2016-01-31 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | | | | |
Net Worth | 1 442 559 | 1 513 268 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 290 362 | 170 626 | 109 854 | 1 267 848 | 259 699 | 137 499 |
Current Assets | 1 963 705 | 1 849 354 | 3 359 799 | 3 698 009 | 4 072 968 | 6 913 592 | 6 959 755 | 7 036 455 |
Debtors | 1 552 587 | 1 718 296 | 2 930 248 | 3 478 102 | 3 943 877 | 5 449 017 | 6 622 934 | 6 702 162 |
Net Assets Liabilities | | | 1 674 306 | 1 768 104 | 1 934 557 | 2 210 800 | 1 387 984 | 2 323 653 |
Other Debtors | | | 2 561 845 | 3 026 801 | 2 757 828 | 4 080 955 | | |
Property Plant Equipment | | | 57 978 | 104 595 | 98 586 | 86 843 | 229 058 | 275 011 |
Total Inventories | | | 139 189 | 49 281 | 19 237 | 196 727 | | |
Cash Bank In Hand | 324 575 | 96 300 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 442 559 | 1 513 268 | | | | | | |
Stocks Inventory | 86 543 | 34 758 | | | | | | |
Tangible Fixed Assets | 355 861 | 386 846 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 5 098 | 5 098 | | | | | | |
Profit Loss Account Reserve | 1 437 461 | 1 508 170 | | | | | | |
Shareholder Funds | 1 442 559 | 1 513 268 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 15 500 | 15 000 |
Accrued Liabilities Deferred Income | | | 105 779 | 131 579 | 45 156 | 258 306 | 509 034 | 340 104 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 98 561 | 113 364 | 131 623 | 149 487 | 151 834 | 193 422 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 61 420 | 12 250 | 6 121 | | 100 536 |
Administrative Expenses | | | | | | | 1 755 852 | 1 745 979 |
Amounts Owed To Group Undertakings | | | | | | | 229 | 1 |
Average Number Employees During Period | | | | 38 | 48 | 42 | 57 | 86 |
Bank Borrowings | | | | | | 1 426 464 | 1 176 653 | 927 729 |
Bank Borrowings Overdrafts | | | 92 114 | 407 280 | 622 026 | 1 205 857 | 921 816 | 663 664 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | -176 612 | -133 010 |
Bank Overdrafts | | | | | 622 026 | | 176 612 | 133 010 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | 145 469 | 199 987 |
Cash Cash Equivalents Cash Flow Value | | | | | | 1 267 848 | 83 087 | 4 489 |
Cash Receipts From Sales Interests In Associates | | | | | | | -124 827 | |
Corporation Tax Payable | | | 87 427 | 131 089 | 41 321 | 132 763 | | 30 788 |
Corporation Tax Recoverable | | | | | 64 642 | | 223 811 | |
Cost Sales | | | | | | | 18 953 873 | 13 898 673 |
Creditors | | | 2 554 | 2 197 702 | 2 401 289 | 1 205 857 | 1 051 460 | 828 067 |
Current Tax For Period | | | | | | | 4 438 | 65 588 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | -16 306 | 57 130 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 33 779 | 53 716 |
Distribution Costs | | | | | | | 194 620 | 254 857 |
Dividends Paid | | | | | | | 126 000 | 183 000 |
Dividends Paid Classified As Financing Activities | | | | | | | -126 000 | -183 000 |
Dividends Paid On Shares Final | | | | | | | 126 000 | 183 000 |
Double Taxation Relief | | | | | | | | 161 |
Finance Lease Liabilities Present Value Total | | | 6 795 | 2 554 | | | 129 644 | 164 403 |
Finance Lease Payments Owing Minimum Gross | | | | | | | 157 099 | 208 665 |
Fixed Assets | 355 861 | 386 846 | 240 664 | 287 381 | 281 372 | 269 629 | 229 456 | 275 377 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | 249 811 | 248 924 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 26 862 | 59 961 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -16 306 | 55 482 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 24 805 | 13 473 | 17 318 | 122 556 | 707 563 | 630 294 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | -3 402 | 3 803 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | 34 415 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -985 951 | 659 974 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 950 106 | 303 039 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | -119 605 | 119 672 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -231 792 | 164 468 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 1 184 761 | 78 598 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -129 220 | 24 543 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 14 803 | 18 259 | 17 864 | | 53 716 |
Interest Income On Bank Deposits | | | | | | | 49 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | 49 | |
Interest Paid Classified As Operating Activities | | | | | | | -60 543 | -132 932 |
Interest Payable Similar Charges Finance Costs | | | | | | | 60 543 | 132 932 |
Interest Received Classified As Investing Activities | | | | | | | -49 | -1 248 |
Investment Property | | | 182 686 | 182 685 | 182 685 | 182 685 | | |
Investment Property Fair Value Model | | | 182 685 | 182 685 | 182 685 | | -88 441 | -39 750 |
Investments Fixed Assets | | | | 101 | 101 | 101 | 398 | 366 |
Investments In Subsidiaries | | | | | | | 398 | 366 |
Net Assets Liabilities Subsidiaries | | | | | | | | 100 |
Net Cash Generated From Operations | | | | | | | 622 104 | -369 262 |
Net Current Assets Liabilities | 1 092 098 | 1 154 283 | 1 446 859 | 1 500 307 | 1 671 679 | 3 163 334 | 2 209 988 | 2 933 473 |
Net Finance Income Costs | | | | | | | 49 | 1 248 |
Other Creditors | | | 2 554 | 184 631 | 254 668 | 372 040 | 54 928 | 38 426 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 12 128 |
Other Disposals Property Plant Equipment | | | | | | | | 12 995 |
Other Interest Income | | | | | | | | 1 248 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 49 | 1 248 |
Other Operating Income Format1 | | | | | | | 88 441 | 39 750 |
Other Taxation Social Security Payable | | | 345 959 | 161 151 | 162 004 | 643 806 | 1 251 223 | 426 962 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -9 151 | -35 643 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 52 186 | 65 464 |
Percentage Class Share Held In Subsidiary | | | | | 100 | 100 | | |
Prepayments Accrued Income | | | 35 058 | 48 697 | 128 076 | 274 950 | 543 793 | 582 131 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -250 |
Profit Loss | | | | | | | | 1 118 669 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | -837 904 | 1 265 930 |
Profit Loss Subsidiaries | | | | | | | | -13 |
Property Plant Equipment Gross Cost | | | 156 539 | 217 959 | 230 209 | 236 330 | 380 892 | 468 433 |
Provisions For Liabilities Balance Sheet Subtotal | | | 10 663 | 19 584 | 18 494 | 16 306 | | |
Purchase Property Plant Equipment | | | | | | | -10 236 | -13 327 |
Staff Costs Employee Benefits Expense | | | | | | | 2 628 454 | 3 365 777 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 57 130 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 6 455 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | -159 202 | 240 527 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -28 783 | -10 320 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 9 558 | 18 387 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | 184 882 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | -141 088 | 147 261 |
Total Assets Less Current Liabilities | 1 447 959 | 1 541 129 | 1 687 523 | 1 787 688 | 1 953 051 | 3 432 963 | 2 439 444 | 3 208 850 |
Total Borrowings | | | | | 622 026 | 1 426 464 | 1 353 265 | 1 060 739 |
Total Current Tax Expense Credit | | | | | | | -124 782 | 90 131 |
Trade Creditors Trade Payables | | | 1 064 557 | 1 179 418 | 1 276 114 | 2 122 736 | 2 475 449 | 2 825 364 |
Trade Debtors Trade Receivables | | | 333 345 | 402 604 | 1 193 331 | 1 093 112 | 1 255 604 | 1 292 547 |
Wages Salaries | | | | | | | 2 379 294 | 3 026 758 |
Director Remuneration | | | | | | | 183 793 | 193 064 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 202 139 | 216 719 |
Creditors Due After One Year | | 16 143 | | | | | | |
Creditors Due Within One Year | 871 607 | 695 071 | | | | | | |
Number Shares Allotted | | 5 098 | | | | | | |
Par Value Share | | 1 | | | | | | |
Provisions For Liabilities Charges | 5 400 | 11 718 | | | | | | |
Share Capital Allotted Called Up Paid | 5 098 | 5 098 | | | | | | |
Tangible Fixed Assets Additions | | 50 389 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 406 934 | 457 323 | | | | | | |
Tangible Fixed Assets Depreciation | 51 073 | 70 477 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 19 404 | | | | | | |