Profit & Loss |
Date of Accounts |
2011-10-31 | 2011-11-01 | 2012-10-31 | 2013-10-31 | 2014-10-31 | 2015-10-31 | 2016-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 148 359 | | 178 899 | 315 792 | 532 796 | 704 745 | 910 794 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | 1 204 781 | 2 150 697 | 3 193 008 | 3 722 893 |
Current Assets | 829 121 | | 832 154 | 1 029 829 | 1 586 051 | 1 882 120 | 2 102 863 | 6 215 542 | 7 701 211 | 9 188 469 | 11 676 546 |
Debtors | 706 445 | | 720 289 | 876 042 | 1 267 635 | 1 379 593 | 1 437 062 | 4 562 107 | 5 016 958 | 5 197 018 | 6 597 829 |
Net Assets Liabilities | | | | | | | | 3 763 167 | 4 984 929 | 6 465 705 | 8 076 698 |
Other Debtors | | | | | | | | 315 711 | 239 004 | 396 549 | 650 553 |
Property Plant Equipment | | | | | | | | 23 136 | 38 227 | 23 467 | 89 185 |
Total Inventories | | | | | | | | 448 654 | 533 556 | 798 443 | 1 355 824 |
Cash Bank In Hand | 9 663 | | 10 165 | 50 043 | 206 088 | 376 736 | 514 438 | | | | |
Net Assets Liabilities Including Pension Asset Liability | | | 178 899 | 315 792 | 532 796 | 704 745 | 910 794 | | | | |
Stocks Inventory | 113 013 | | 101 700 | 103 744 | 112 328 | 125 791 | 151 363 | | | | |
Tangible Fixed Assets | 11 295 | 11 295 | 9 928 | 8 533 | 8 013 | 10 775 | 8 619 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 163 500 | | 163 500 | 173 500 | 173 500 | 173 500 | 173 500 | | | | |
Profit Loss Account Reserve | -15 141 | | 15 399 | 142 292 | 359 296 | 531 245 | 737 294 | | | | |
Shareholder Funds | 148 359 | | 178 899 | 315 792 | 532 796 | 704 745 | 910 794 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 12 000 | 13 335 | 17 750 |
Accrued Liabilities Deferred Income | | | | | | | | 63 411 | 81 156 | 220 969 | 134 136 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | 52 154 | 66 518 | 66 578 | 33 917 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 29 455 | | 80 372 |
Administrative Expenses | | | | | | | | 1 003 922 | 969 393 | 1 251 539 | 1 673 713 |
Amounts Owed By Group Undertakings | | | | | | | | 1 843 645 | 2 124 163 | 2 151 963 | 2 151 963 |
Average Number Employees During Period | | | | | | | | 14 | 14 | 15 | 17 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 1 204 781 | 2 150 697 | 3 193 008 | |
Corporation Tax Payable | | | | | | | | 271 730 | 289 146 | 261 722 | 280 135 |
Cost Sales | | | | | | | | 8 262 765 | 8 438 365 | 9 472 898 | 12 290 608 |
Creditors | | | | | | | | 2 471 289 | 2 747 246 | 2 741 772 | 3 671 712 |
Current Tax For Period | | | | | | | | 273 119 | 286 654 | 405 163 | 482 716 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | 21 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | 3 041 | -2 804 | 12 862 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 14 364 | 13 534 | 14 654 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | 6 440 | 14 364 | 13 534 | |
Dividends Paid | | | | | | | | 82 000 | | 221 770 | 418 834 |
Dividends Paid Classified As Financing Activities | | | | | | | | -82 000 | | -221 770 | |
Dividends Paid On Shares Final | | | | | | | | 82 000 | | 221 770 | 418 834 |
Finished Goods Goods For Resale | | | | | | | | 448 654 | 533 556 | 798 443 | 1 355 824 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | 837 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | -2 800 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 194 397 | 108 197 | 1 957 009 | 2 022 698 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -182 242 | -258 541 | -21 951 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 969 139 | 454 851 | 180 060 | |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | 123 956 | 84 902 | 264 887 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | 10 775 | |
Government Grant Income | | | | | | | | | 61 302 | | |
Gross Profit Loss | | | | | | | | 2 428 272 | 2 433 907 | 3 367 263 | 4 207 522 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -227 190 | -269 238 | -431 469 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -182 947 | -945 916 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | -1 118 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | 14 364 | 13 534 | 14 654 |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | | | | | | | 11 937 | 9 996 |
Interest Income On Bank Deposits | | | | | | | | | | | 2 429 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 14 116 | 14 359 | 11 937 | 10 833 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 82 000 | | | |
Net Cash Flows From Used In Investing Activities | | | | | | | | 13 684 | 29 455 | | |
Net Cash Flows From Used In Operating Activities | | | | | | | | -278 631 | -975 371 | -1 252 081 | |
Net Cash Generated From Operations | | | | | | | | -519 937 | -1 258 968 | -1 695 487 | |
Net Current Assets Liabilities | 138 230 | | 170 313 | 308 438 | 525 953 | 695 770 | 903 607 | 3 744 253 | 4 953 965 | 6 446 697 | 8 004 834 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | -14 116 | -14 359 | -11 937 | |
Operating Profit Loss | | | | | | | | 1 424 350 | 1 525 816 | 2 115 724 | 2 533 809 |
Other Creditors | | | | | | | | 5 678 | 1 553 | 1 708 | 1 891 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | | | | | 348 783 | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 13 474 | 47 315 |
Other Disposals Property Plant Equipment | | | | | | | | | | 14 700 | 47 315 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 2 429 |
Other Operating Income Format1 | | | | | | | | | 61 302 | | |
Other Taxation Social Security Payable | | | | | | | | 77 053 | 226 451 | 147 656 | 162 607 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 9 539 | 13 229 | 13 604 | 15 068 |
Prepayments Accrued Income | | | | | | | | 50 960 | 51 078 | 58 643 | 62 277 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | -12 000 | |
Profit Loss | | | | | | | | 1 137 115 | 1 221 762 | 1 702 546 | 2 029 827 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 1 410 234 | 1 511 457 | 2 103 787 | 2 525 405 |
Property Plant Equipment Gross Cost | | | | | | | | 75 290 | 104 745 | 90 045 | 123 102 |
Purchase Property Plant Equipment | | | | | | | | -13 684 | -29 455 | | |
Retirement Benefit Obligations Surplus | | | | | | | | 9 539 | 13 229 | | |
Social Security Costs | | | | | | | | 63 352 | 58 687 | 71 096 | 73 700 |
Staff Costs Employee Benefits Expense | | | | | | | | 595 444 | 569 483 | 692 511 | 739 640 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 4 222 | 7 263 | 4 459 | 17 321 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 267 944 | 287 177 | 399 720 | 479 827 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | | -69 | -5 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 5 175 | 2 497 | 2 708 | 14 285 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 273 119 | 289 695 | 401 241 | 495 578 |
Total Assets Less Current Liabilities | 149 525 | | 180 241 | 316 971 | 533 966 | 706 545 | 912 226 | 3 767 389 | 4 992 192 | 6 470 164 | 8 094 019 |
Total Current Tax Expense Credit | | | | | | | | | 286 654 | 404 045 | 482 716 |
Total Operating Lease Payments | | | | | | | | 73 034 | 73 034 | 75 452 | 182 448 |
Trade Creditors Trade Payables | | | | | | | | 2 053 417 | 2 148 940 | 2 109 717 | 3 092 943 |
Trade Debtors Trade Receivables | | | | | | | | 2 351 791 | 2 602 713 | 2 589 863 | 3 733 036 |
Turnover Revenue | | | | | | | | 10 691 037 | 10 872 272 | 12 840 161 | 16 498 130 |
Wages Salaries | | | | | | | | 522 553 | 497 567 | 607 811 | 650 872 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | 4 109 | 6 929 | 8 349 | 8 640 |
Director Remuneration | | | | | | | | 176 583 | 219 445 | 239 025 | 176 770 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | 180 692 | 226 374 | 247 374 | 185 410 |
Creditors Due Within One Year | 690 891 | | 661 841 | 721 391 | 1 060 098 | 1 186 350 | 1 199 256 | | | | |
Net Assets Liability Excluding Pension Asset Liability | 148 359 | | 178 899 | | | | | | | | |
Nominal Value Shares Issued | | | | 1 | | | | | | | |
Number Shares Allotted | | | 163 500 | 173 500 | 173 500 | 173 500 | 173 500 | | | | |
Number Shares Issued | | | | 10 000 | | | | | | | |
Provisions For Liabilities Charges | 1 166 | | 1 342 | 1 179 | 1 170 | 1 800 | 1 432 | | | | |
Share Capital Allotted Called Up Paid | 163 500 | | 163 500 | 173 500 | 173 500 | 173 500 | 173 500 | | | | |
Tangible Fixed Assets Additions | | | 2 925 | 2 444 | 4 109 | 6 320 | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 35 089 | 31 491 | 33 935 | 38 044 | 44 364 | 45 351 | | | | |
Tangible Fixed Assets Depreciation | | 23 794 | 21 563 | 25 402 | 30 031 | 33 589 | 36 732 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 3 721 | 3 839 | 4 629 | 3 558 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 5 952 | | | | | | | | |
Tangible Fixed Assets Disposals | | | 6 523 | | | | | | | | |
Value Shares Allotted | | | 1 | 1 | 1 | 1 | 1 | | | | |