Profit & Loss |
Date of Accounts |
2013-02-28 | 2014-02-28 | 2015-02-28 | 2016-02-29 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | | | | | | | |
Net Worth | 2 016 142 | 1 989 236 | 2 023 005 | 2 012 594 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 750 394 | 788 668 | 473 152 | 444 826 | 611 385 | 611 385 | 393 540 | 320 875 | 279 101 |
Current Assets | 1 378 161 | 1 218 600 | 1 303 582 | 1 259 567 | 1 271 109 | 1 204 515 | 1 024 721 | 663 771 | 663 771 | 444 206 | 398 551 | 328 381 |
Debtors | 554 413 | 387 560 | 349 020 | 337 274 | 317 306 | 369 766 | 273 557 | 18 209 | 18 209 | 32 865 | 68 384 | 49 280 |
Net Assets Liabilities | | | -151 076 | 1 861 518 | 1 576 069 | 1 650 851 | 1 464 371 | 1 128 370 | 1 128 370 | 1 039 139 | 905 333 | 2 172 112 |
Property Plant Equipment | | | | 179 253 | 163 220 | 174 955 | 161 974 | 127 335 | 841 269 | 818 177 | 800 345 | 2 105 839 |
Total Inventories | | | | 171 899 | 165 135 | 159 859 | 101 707 | 34 177 | 34 177 | 17 801 | 9 292 | |
Cash Bank In Hand | 641 725 | 659 733 | 781 512 | 750 394 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 2 016 142 | 1 989 236 | 2 023 005 | 2 012 594 | | | | | | | | |
Stocks Inventory | 182 023 | 171 307 | 173 050 | 171 899 | | | | | | | | |
Tangible Fixed Assets | 201 296 | 171 278 | 177 939 | 179 253 | | | | | | | | |
Trade Debtors | 495 371 | 334 268 | 313 418 | 287 162 | | | | | | | | |
Other Debtors | | | | | | | 100 857 | 6 004 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 12 619 | 12 619 | 12 619 | 12 619 | | | | | | | | |
Profit Loss Account Reserve | 1 230 970 | 1 207 274 | 1 244 253 | 1 237 052 | | | | | | | | |
Shareholder Funds | 2 016 142 | 1 989 236 | 2 023 005 | 2 012 594 | | | | | | | | |
|
Other Financial Data |
Version Production Software | | | | | | | | | | 1 | 1 | 1 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | | | | | | 18 480 | 10 980 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 418 523 | 430 901 | 463 982 | 478 643 | 475 814 | 475 814 | 485 165 | 502 997 | 308 428 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 399 |
Average Number Employees During Period | | | | | 26 | 26 | 6 | 6 | 6 | 6 | 5 | 5 |
Creditors | | | | 134 454 | 149 373 | 105 330 | 80 326 | 20 738 | 20 738 | 9 284 | 25 869 | 11 187 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 19 916 | 4 916 | 25 256 | 32 446 | | 13 741 | | 231 919 |
Disposals Property Plant Equipment | | | | | 19 916 | 6 555 | 25 256 | 37 468 | | 13 741 | | 254 229 |
Fixed Assets | 915 230 | 885 212 | 891 873 | 893 187 | 877 154 | 888 889 | 875 908 | 841 269 | 841 269 | 818 177 | 800 345 | 2 105 839 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 32 294 | 37 997 | 39 917 | 29 617 | | 23 092 | 17 832 | 37 350 |
Net Current Assets Liabilities | 1 109 183 | 1 108 142 | 1 136 196 | 1 125 113 | 1 121 736 | 1 099 185 | 944 395 | 643 033 | 643 033 | 434 922 | 372 682 | 317 194 |
Property Plant Equipment Gross Cost | | | | 597 776 | 594 121 | 638 937 | 640 617 | 603 149 | 1 317 083 | 1 303 342 | 1 303 342 | 2 414 267 |
Provisions For Liabilities Balance Sheet Subtotal | | | 151 076 | 156 782 | 154 821 | 160 223 | 148 932 | 148 932 | 355 932 | 213 960 | 211 462 | 207 068 |
Total Assets Less Current Liabilities | 2 024 413 | 1 993 354 | 2 028 069 | 2 018 300 | 1 998 890 | 1 988 074 | 1 820 303 | 1 484 302 | 1 484 302 | 1 253 099 | 1 173 027 | 2 423 033 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | | | | 1 364 755 |
Accruals Deferred Income Within One Year | 103 696 | 32 100 | 28 995 | 16 055 | | | | | | | | |
Accrued Liabilities Deferred Income | | | | 16 055 | 15 003 | 20 116 | 16 073 | | | | | |
Administrative Expenses | 688 461 | 625 742 | 610 468 | 645 820 | 608 070 | 631 008 | 706 225 | | | | | |
Amounts Owed By Associates | 20 484 | 34 884 | 21 380 | 30 880 | | | | | | | | |
Assumed Rate Increase Pensionable Salaries | | | | 2 | 3 | 3 | 3 | | | | | |
Assumed Rate Increase Pensions In Payment Deferred Pensions | | | | 3 | 3 | 3 | 4 | | | | | |
Capital Redemption Reserve | 4 331 | 4 331 | 4 331 | 4 331 | | | | | | | | |
Comprehensive Income Expense | | | | 78 848 | -197 851 | 144 206 | -130 001 | | | | | |
Corporation Tax Due Within One Year | 40 263 | 21 683 | 31 605 | 20 641 | | | | | | | | |
Corporation Tax Payable | | | | 20 641 | 30 225 | 1 738 | | | | | | |
Cost Sales | 1 284 572 | 1 492 127 | 1 147 489 | 1 300 130 | 1 295 832 | 1 097 165 | 1 207 146 | | | | | |
Creditors Due Within One Year | 268 978 | 110 458 | 167 386 | 134 454 | | | | | | | | |
Cumulative Gain Loss On Remeasurement Defined Benefit Plan Recognised In Other Comprehensive Income | | | | | 125 000 | | | | | | | |
Current Asset Investments | | | | | | 201 738 | 204 631 | | | | | |
Current Service Cost Defined Benefit Plan | | | | -27 000 | -38 000 | -62 000 | -60 000 | | | | | |
Debtors Due Within One Year | 554 413 | 387 560 | 349 020 | 337 274 | | | | | | | | |
Decrease In Assets Defined Benefit Plan From Benefits Paid | | | | -227 000 | -368 000 | -17 000 | -18 000 | | | | | |
Decrease In Assets Defined Benefit Plan From Settlements | | | | | -963 000 | 27 000 | 10 000 | | | | | |
Decrease In Liabilities Defined Benefit Plan From Amounts Paid In Respect Settlements | | | | | -963 000 | | | | | | | |
Deferred Tax Liability | 8 271 | 4 118 | 5 064 | 5 706 | | | | | | | | |
Depreciation Expense Property Plant Equipment | | | | 33 558 | 32 294 | 37 997 | 39 917 | | | | | |
Depreciation Tangible Fixed Assets Expense | 42 492 | 36 896 | 28 363 | 33 558 | | | | | | | | |
Description Nature Transactions Balances With Related Parties | | | | 51 880 | 67 240 | | | | | | | |
Discount Rate Used Defined Benefit Plan | | | | 4 | 3 | 3 | 3 | | | | | |
Distribution Costs | 3 454 | 2 850 | 2 162 | 2 374 | 2 000 | 1 482 | 885 | | | | | |
Dividend Policy | | | | | 87 598 | 67 424 | | | | | | |
Dividends Paid | | | | 89 259 | 87 598 | 69 424 | | | | | | |
Fair Value Assets Defined Benefit Plan | | | 2 059 000 | 1 948 000 | 2 648 000 | 2 707 000 | 2 789 000 | | | | | |
Fair Value Assets Defined Benefit Scheme | | 2 095 000 | 2 059 000 | 1 948 000 | | | | | | | | |
Final Dividends Paid | | | | 89 259 | 87 598 | 69 424 | | | | | | |
Final Payment | | | | 89 259 | | | | | | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | -294 000 | 134 000 | 9 000 | | | | | |
Gain Loss From Disposal Tangible Fixed Assets | 6 700 | | 1 000 | 10 600 | | | | | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | 10 600 | 6 000 | 1 861 | 5 667 | | | | | |
Gross Profit Loss | 804 878 | 639 402 | 717 813 | 675 481 | 655 188 | 587 954 | 487 005 | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | | | | -642 | | | | | | | | |
Increase In Assets Defined Benefit Plan From Contributions By Employer | | | | 27 000 | 26 000 | 26 000 | 26 000 | | | | | |
Increase In Assets Defined Benefit Plan From Contributions By Participants | | | | 8 000 | 8 000 | 8 000 | 8 000 | | | | | |
Increase In Liabilities Defined Benefit Plan From Contributions By Participants | | | | 8 000 | 8 000 | 8 000 | 8 000 | | | | | |
Increase In Liabilities Defined Benefit Plan From Interest Expense | | | | 63 000 | 60 000 | 76 000 | 81 000 | | | | | |
Investments Fixed Assets | 713 934 | 713 934 | 713 934 | 713 934 | 713 934 | 713 934 | 713 934 | 713 934 | | | | |
Liabilities Defined Benefit Plan Present Value | | | 1 961 000 | 1 791 000 | 2 916 000 | 2 884 000 | 2 996 000 | | | | | |
Number Shares Allotted | | 12 619 | 12 619 | 12 619 | | | | | | | | |
Operating Profit Loss | 147 085 | 74 342 | 151 030 | 88 324 | 111 445 | 20 626 | -154 370 | | | | | |
Other Comprehensive Income Expense Net Tax | | | | | -294 000 | 134 000 | 9 000 | | | | | |
Other Creditors | | | | 1 556 | 1 553 | 1 552 | 17 626 | 7 014 | | | | |
Other Creditors Due Within One Year | 1 553 | 1 553 | 1 555 | 1 556 | | | | | | | | |
Other Current Asset Investments Balance Sheet Subtotal | | | | | | 201 738 | 204 631 | | | | | |
Other Finance Costs | | | | | | 7 000 | 5 000 | | | | | |
Other Finance Income | | | | | 6 000 | | | | | | | |
Other Interest Receivable Similar Income | 12 501 | 9 520 | 6 023 | 1 207 | | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | 1 207 | 968 | 1 859 | 3 411 | | | | | |
Other Investments Other Than Loans | | | | 713 934 | 713 934 | 713 934 | 713 934 | 713 934 | | | | |
Other Operating Income | 34 122 | 63 532 | 45 847 | 61 037 | | | | | | | | |
Other Operating Income Format1 | | | | 61 037 | 66 327 | 65 162 | 65 735 | | | | | |
Other Reserves | 698 775 | 698 775 | 698 775 | 698 775 | | | | | | | | |
Other Taxation Social Security Payable | | | | 11 512 | 11 195 | 13 998 | 48 841 | 6 398 | | | | |
Other Taxation Social Security Within One Year | 13 711 | 11 619 | 13 877 | 11 512 | | | | | | | | |
Par Value Share | | 1 | 1 | 1 | | | | | | | | |
Pension Costs | 32 547 | 32 066 | 34 170 | 34 281 | | | | | | | | |
Prepayments Accrued Income | | | | 19 232 | 26 372 | 43 357 | 18 617 | | | | | |
Prepayments Accrued Income Current Asset | 38 558 | 18 408 | 14 222 | 19 232 | | | | | | | | |
Profit Loss | | | | 78 848 | 96 149 | 10 206 | -139 001 | | | | | |
Profit Loss For Period | 129 463 | 66 332 | 125 502 | 78 848 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 166 286 | 83 862 | 158 053 | 100 131 | 124 413 | 17 346 | -150 292 | | | | | |
Provisions | | | | 156 782 | 154 821 | 160 223 | 148 932 | | | | | |
Provisions For Liabilities Charges | 8 271 | 4 118 | 5 064 | 5 706 | | | | | | | | |
Retirement Benefit Obligations Surplus | | | | | 268 000 | 177 000 | 207 000 | 207 000 | | | | |
Return On Assets Benefit Plan | | | | 81 000 | 71 000 | 69 000 | 76 000 | | | | | |
Revaluation Reserve | 69 447 | 66 237 | 63 027 | 59 817 | | | | | | | | |
Revaluation Surplus In Period | | | | 3 210 | | | | | | | | |
Revaluation Surplus In Period Other Items | | | | -3 210 | | | | | | | | |
Share Capital Allotted Called Up Paid | 12 619 | 12 619 | 12 619 | 12 619 | | | | | | | | |
Tangible Fixed Assets Additions | | 6 544 | 14 729 | 34 872 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 570 713 | 577 591 | 603 726 | 597 776 | | | | | | | | |
Tangible Fixed Assets Depreciation | 369 417 | 406 313 | 425 787 | 418 523 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 7 543 | 7 292 | 33 558 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 8 889 | 40 822 | | | | | | | | |
Tangible Fixed Assets Disposals | | | 8 889 | 40 822 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 36 823 | 17 530 | 32 551 | 21 283 | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 21 283 | 28 264 | 7 140 | -11 291 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 16 261 | 51 371 | 26 936 | | | | | |
Total Dividend Payment | | | | 89 259 | | | | | | | | |
Total Reserves | 2 003 523 | 1 976 617 | 2 010 386 | 1 999 975 | | | | | | | | |
Trade Creditors Trade Payables | | | | 56 986 | 54 964 | 27 781 | 13 859 | 7 326 | | | | |
Trade Creditors Within One Year | 45 784 | 35 521 | 58 817 | 56 986 | | | | | | | | |
Trade Debtors Trade Receivables | | | | 287 162 | 239 054 | 259 169 | 172 700 | 12 205 | | | | |
Turnover Gross Operating Revenue | 2 089 450 | 2 131 529 | 1 865 302 | 1 975 611 | | | | | | | | |
Turnover Revenue | | | | 1 975 611 | 1 951 020 | 1 685 119 | 1 694 151 | | | | | |
U K Current Corporation Tax | 40 263 | 21 683 | 31 605 | 20 641 | | | | | | | | |
U K Deferred Tax | -3 440 | -4 153 | 946 | 642 | | | | | | | | |
V A T Due Total Creditors | 63 971 | 7 982 | 32 537 | 27 704 | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 65 564 | 70 185 | 73 135 | 49 691 | | | | | | | | |