Profit & Loss |
Date of Accounts |
2011-07-31 | 2012-07-31 | 2013-07-31 | 2014-07-31 | 2015-07-31 | 2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 | 2023-07-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 64 706 | 81 786 | 126 424 | 252 769 | 473 610 | 753 800 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 573 436 | 767 323 | 1 492 422 | 1 426 499 | 1 760 244 | 2 844 723 | 4 002 016 | 7 423 809 |
Current Assets | 222 817 | 174 651 | 297 149 | 437 749 | 690 279 | 985 386 | 1 291 697 | 2 385 075 | 2 614 715 | 3 230 399 | 5 087 641 | 6 819 900 | 10 900 427 |
Debtors | | 9 306 | 20 845 | 200 | 200 | | 8 734 | 158 985 | 332 068 | 595 290 | 1 096 204 | 1 226 097 | 2 124 243 |
Net Assets Liabilities | | | | | | 753 800 | 1 087 698 | 2 113 877 | 2 514 861 | 3 174 669 | 4 310 391 | 6 072 917 | 9 660 916 |
Property Plant Equipment | | | | | | 227 394 | 458 054 | 566 549 | 528 978 | 713 304 | 716 099 | 861 996 | 1 030 442 |
Total Inventories | | | | | | 411 950 | 515 640 | 733 668 | 856 148 | 874 865 | 1 146 714 | 1 591 787 | 1 352 375 |
Cash Bank In Hand | 109 567 | 54 595 | 80 354 | 117 799 | 255 329 | 573 436 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 64 706 | 81 786 | 126 424 | 252 769 | 473 610 | 753 800 | | | | | | | |
Other Debtors | | | | | | | | | | | 33 606 | 30 844 | 44 933 |
Stocks Inventory | 113 250 | 110 750 | 195 950 | 319 750 | 434 750 | 411 950 | | | | | | | |
Tangible Fixed Assets | 7 665 | 31 242 | 30 131 | 196 019 | 210 667 | 227 394 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 300 | 300 | 300 | 300 | 300 | 300 | | | | | | | |
Profit Loss Account Reserve | 64 406 | 81 486 | 126 124 | 252 469 | 473 310 | 753 500 | | | | | | | |
Shareholder Funds | 64 706 | 81 786 | 126 424 | 252 769 | 473 610 | 753 800 | | | | | | | |
|
Other Financial Data |
Description Principal Activities | | | | | | | | | | | 47 990 | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 35 000 | 35 000 | 35 000 | 35 000 | 35 000 | 35 000 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 67 268 | 96 532 | 130 681 | 188 872 | 268 188 | 367 149 | 350 251 | 490 956 |
Average Number Employees During Period | | | | | | | 17 | 19 | 23 | 23 | 26 | 27 | 30 |
Creditors | | | | | | 110 573 | 300 186 | 278 929 | 254 523 | 236 570 | 217 543 | 199 550 | 184 152 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | | | | 25 | | |
Fixed Assets | 7 665 | 31 242 | 30 131 | 196 019 | 210 667 | 227 394 | 458 054 | 566 549 | 528 978 | 713 304 | 716 099 | 861 996 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 29 264 | 34 149 | 58 191 | 79 316 | 98 963 | 106 228 | 159 175 |
Intangible Assets Gross Cost | | | | | | 35 000 | 35 000 | 35 000 | 35 000 | 35 000 | 35 000 | | |
Net Current Assets Liabilities | 57 041 | 56 197 | 101 831 | 163 202 | 368 662 | 646 945 | 944 947 | 1 863 489 | 2 272 135 | 2 766 150 | 3 878 436 | 5 506 083 | 9 007 795 |
Property Plant Equipment Gross Cost | | | | | | 294 662 | 554 586 | 697 230 | 717 850 | 981 492 | 1 083 248 | 1 212 247 | 1 521 398 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 9 966 | 15 117 | 37 232 | 31 729 | 68 215 | 66 601 | 95 612 | 174 815 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 259 924 | 142 644 | 20 620 | 263 642 | 101 755 | 416 730 | 350 572 |
Total Assets Less Current Liabilities | 64 706 | 87 439 | 131 962 | 359 221 | 579 329 | 874 339 | 1 403 001 | 2 430 038 | 2 801 113 | 3 479 454 | 4 594 535 | 6 368 079 | 10 038 237 |
Useful Life Property Plant Equipment Years | | | | | | | | | | | 50 | | |
Advances Credits Directors | | | | | | | | | | | 103 404 | | |
Advances Credits Repaid In Period Directors | | | | | | | | | | | 35 084 | | |
Amount Specific Advance Or Credit Directors | | | | | | | | | 150 842 | 138 488 | 103 405 | 96 899 | 131 169 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | 12 354 | 35 083 | 6 506 | |
Audit Fees Expenses | | | | | | | | | | | | 12 000 | 12 000 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | 150 842 | | | | 34 270 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | | 2 400 | 2 400 | 2 400 |
Director Remuneration | | | | | | | | | | | 9 000 | 13 169 | 13 288 |
Dividend Recommended By Directors | | | | | | | | | | | | 56 500 | 86 100 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | | 1 | 1 | 1 |
Accrued Liabilities | | | | | | | | | | | 5 377 | 22 023 | 21 570 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | | | | | | | | 18 354 |
Administrative Expenses | 263 027 | | | | | | | | | | 1 229 404 | 1 678 053 | 1 956 075 |
Amortisation Intangible Assets Expense | 5 833 | | | | | | | | | | | | |
Applicable Tax Rate | | | | | | | | | | | 19 | 19 | 25 |
Bank Borrowings | | | | | | 94 304 | 301 678 | 285 937 | 269 962 | 253 266 | 17 861 | 17 713 | 200 706 |
Bank Borrowings Overdrafts | 1 608 | | | | | | | | | | 217 543 | 199 550 | 184 152 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 2 844 723 | 4 002 016 | |
Cash Receipts From Government Grants | | | | | | | | | | | -11 159 | -28 062 | -11 646 |
Comprehensive Income Expense | | | | | | | | | | | 1 233 989 | 1 819 026 | 3 674 099 |
Corporation Tax Due Within One Year | 6 560 | 12 111 | | | | | | | | | | | |
Corporation Tax Payable | | | | | | | | | | | 268 568 | 321 923 | 553 353 |
Cost Sales | 557 791 | | | | | | | | | | 5 879 931 | 7 121 671 | 12 374 100 |
Creditors Due After One Year | | | | 98 595 | 94 861 | 110 573 | | | | | | | |
Creditors Due Within One Year | 165 776 | 118 454 | 195 318 | 274 547 | 321 617 | 338 441 | | | | | | | |
Current Tax For Period | | | | | | | | | | | 279 970 | 344 989 | 863 109 |
Deferred Tax Liability | | 5 653 | | | | | | | | | | | |
Depreciation Amortisation Expense | | | | | | | | | | | 98 963 | 106 228 | 159 176 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 98 961 | 106 228 | 159 175 |
Depreciation Tangible Fixed Assets Expense | 1 976 | 5 981 | | | | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 123 126 | 18 470 |
Disposals Property Plant Equipment | | | | | | | | | | | | 287 731 | 41 421 |
Distribution Costs | 100 112 | | | | | | | | | | | | |
Dividend Per Share Interim | | | | | | | | | | | | 32 500 | 49 900 |
Dividends Paid | | | | | | | | | | | 98 267 | 56 500 | 86 100 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -98 267 | -56 500 | -86 100 |
Dividends Paid On Shares | | | | | | | | | | | 98 267 | 56 500 | 86 100 |
Dividends Paid On Shares Interim | | | | | | | | | | | 48 700 | 32 500 | 49 900 |
Foreign Exchange Gain Loss Recognised In Profit Loss | 200 | | | | | | | | | | | | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | | | | 11 159 | 28 062 | 11 646 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | 7 917 | 8 138 | 13 503 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | -57 | -14 059 | -13 553 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | 661 506 | 51 405 | 366 898 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | -513 951 | -128 466 | -903 934 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | | -164 605 | 9 614 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | | -164 605 | 9 614 |
Gross Profit Loss | 407 609 | | | | | | | | | | 2 729 259 | 3 840 270 | 6 537 560 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -191 377 | -282 732 | -631 679 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | 1 084 479 | 1 157 293 | 3 421 793 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | | 271 849 | 445 073 | -239 412 |
Intangible Fixed Assets Aggregate Amortisation Impairment | 35 000 | 35 000 | 35 000 | 35 000 | 35 000 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 35 000 | 35 000 | 35 000 | 35 000 | 35 000 | | | | | | | | |
Interest Expense On Loan Capital | | | | | | | | | | | | | 16 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -7 917 | -8 138 | -13 519 |
Interest Payable Similar Charges | 13 991 | | | | | | | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 7 917 | 8 138 | 13 519 |
Merchandise | | | | | | | | | | | 1 146 714 | 1 591 787 | 1 352 375 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 103 094 | 76 068 | 96 870 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | 98 816 | 414 747 | 281 208 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | -1 286 389 | -1 648 108 | -3 799 871 |
Net Cash Generated From Operations | | | | | | | | | | | -1 474 524 | -1 910 916 | -4 433 423 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | -2 940 | -1 983 | -36 799 |
Number Shares Allotted | | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | | | | | 100 | 100 |
Operating Profit Loss | 44 670 | | | | | | | | | | 1 511 014 | 2 190 279 | 4 593 131 |
Other Creditors | | | | | | | | | | | 51 276 | 90 370 | 87 250 |
Other Creditors Due Within One Year | 10 851 | 4 403 | | | | | | | | | | | |
Other Deferred Tax Expense Credit | | | | | | | | | | | -1 614 | 29 011 | 79 203 |
Other Interest Receivable Similar Income | 10 | | | | | | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 2 940 | 1 983 | 36 799 |
Other Operating Income | 200 | | | | | | | | | | | | |
Other Operating Income Format1 | | | | | | | | | | | 11 159 | 28 062 | 11 646 |
Other Taxation Social Security Payable | | | | | | | | | | | 17 800 | 22 869 | 29 362 |
Other Taxation Social Security Within One Year | 1 003 | 1 066 | | | | | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | | | 1 | 1 |
Pension Costs | 2 400 | | | | | | | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 18 040 | 20 904 | 24 402 |
Prepayments | | | | | | | | | | | 6 605 | 16 104 | 750 107 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | | -32 565 |
Profit Loss | | | | | | | | | | | 1 233 989 | 1 819 026 | 3 674 099 |
Profit Loss For Period | 24 129 | | | | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 30 689 | | | | | | | | | | 1 506 037 | 2 184 124 | 4 616 411 |
Provisions | | | | | | | | | | | 66 601 | 95 612 | 174 815 |
Provisions Charged Credited To Profit Loss Account During Period | | 5 653 | | | | | | | | | | | |
Provisions For Liabilities Charges | | 5 653 | 5 538 | 7 857 | 10 858 | 9 966 | | | | | | | |
Purchase Property Plant Equipment | | | | | | | | | | | -101 756 | -416 730 | -350 572 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | -17 864 | -18 141 | -16 558 |
Secured Debts | | | | 101 976 | 98 242 | 119 685 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Social Security Costs | | | | | | | | | | | 57 592 | 73 778 | 99 160 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 733 230 | 891 920 | 1 139 058 |
Tangible Fixed Assets Additions | | 29 558 | 4 764 | 174 926 | 28 322 | 36 672 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 20 420 | 49 978 | 54 742 | 229 668 | 257 990 | 294 662 | | | | | | | |
Tangible Fixed Assets Depreciation | 12 755 | 18 736 | 24 611 | 33 649 | 47 323 | 67 268 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 4 986 | 5 875 | 9 038 | 13 674 | 19 945 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 286 147 | 414 984 | 1 154 103 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | 245 | 5 175 |
Tax On Profit Or Loss On Ordinary Activities | 6 560 | | | | | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 272 048 | 365 098 | 942 312 |
Total Borrowings | | | | | | 119 685 | 321 140 | 299 883 | 278 393 | 253 266 | | | |
Total Current Tax Expense Credit | | | | | | | | | | | 273 662 | 336 087 | 863 109 |
Total Dividend Payment | 40 000 | 50 000 | | | | | | | | | | | |
Trade Creditors Trade Payables | | | | | | | | | | | 476 136 | 817 437 | 919 091 |
Trade Creditors Within One Year | 29 743 | 36 938 | | | | | | | | | | | |
Trade Debtors Trade Receivables | | | | | | | | | | | 952 588 | 1 082 250 | 1 198 034 |
Turnover Gross Operating Revenue | 965 400 | | | | | | | | | | | | |
Turnover Revenue | | | | | | | | | | | 8 609 190 | 10 961 941 | 18 911 660 |
U K Current Corporation Tax | 6 560 | | | | | | | | | | | | |
V A T Due Total Creditors | 8 853 | 17 152 | | | | | | | | | | | |
Wages Salaries | | | | | | | | | | | 657 598 | 797 238 | 1 015 496 |
Director Remuneration Benefits Excluding Payments To Third Parties | 6 475 | 7 556 | | | | | | | | | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | | | 35 000 | |
Disposals Intangible Assets | | | | | | | | | | | | 35 000 | |