Profit & Loss |
Date of Accounts |
2011-09-30 | 2012-09-30 | 2013-09-30 | 2014-09-30 | 2015-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 442 649 | 668 465 | 1 023 479 | 1 433 172 | 1 830 293 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 405 708 | 407 204 | 444 889 | 548 703 | 224 711 | | | | | | | |
Cash Bank On Hand | | | | | | 379 521 | 509 084 | 812 665 | 1 261 478 | 3 161 870 | 3 296 580 | 2 910 871 |
Current Assets | 1 224 180 | 1 286 945 | 2 283 915 | 2 632 920 | 3 081 113 | 3 662 698 | 4 507 944 | 5 095 557 | 5 628 818 | 6 511 135 | 7 629 448 | 7 073 810 |
Debtors | 108 475 | 53 580 | 96 795 | 154 734 | 171 980 | 238 034 | 249 734 | 258 849 | 217 427 | 170 109 | 205 281 | 229 041 |
Net Assets Liabilities | | | | | | 2 507 663 | 3 011 725 | 3 206 494 | 4 243 277 | 4 961 847 | 5 747 920 | 6 745 504 |
Net Assets Liabilities Including Pension Asset Liability | 442 649 | 668 465 | 1 023 479 | 1 433 172 | 1 830 293 | | | | | | | |
Property Plant Equipment | | | | | | 507 195 | 483 445 | 492 089 | 499 368 | 535 138 | 552 182 | 495 526 |
Stocks Inventory | 709 997 | 826 161 | 1 742 231 | 1 929 483 | 2 684 422 | | | | | | | |
Tangible Fixed Assets | 19 051 | 16 849 | 79 146 | 487 575 | 493 703 | | | | | | | |
Total Inventories | | | | | | 3 045 143 | 3 749 126 | 4 024 043 | 4 149 913 | 3 179 156 | 4 127 587 | 3 933 898 |
|
Capital & Reserves |
Called Up Share Capital | 102 | 102 | 102 | 102 | 103 | | | | | | | |
Profit Loss Account Reserve | 442 547 | 668 363 | 1 023 377 | 1 433 070 | 1 830 190 | | | | | | | |
Shareholder Funds | 442 649 | 668 465 | 1 023 479 | 1 433 172 | 1 830 293 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 2 000 | 3 000 | 3 500 | 4 000 |
Director Remuneration | | | | | | | | 14 859 | 120 040 | 128 440 | 128 040 | 128 778 |
Dividend Recommended By Directors | | | | | | | | | 49 800 | 40 200 | 59 400 | 25 000 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 140 000 | 240 000 | 160 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | 4 | 4 | 4 |
Accrued Liabilities | | | | | | | | 43 563 | 96 836 | 16 325 | 52 674 | 194 757 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 166 829 | 206 565 | 258 000 | 282 881 | 281 561 | 346 360 | 409 923 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 3 953 | | 4 471 | |
Administrative Expenses | | | | | | | | 1 116 827 | 942 301 | 1 111 117 | 1 267 893 | 1 179 801 |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | | 19 | 27 | 25 | 22 | 22 | 23 | 22 |
Bank Borrowings | | | | | | | | 21 500 | | | | |
Bank Borrowings Overdrafts | | | | | | | | 114 418 | | | | |
Corporation Tax Payable | | | | | | | | 57 935 | 253 521 | 171 332 | 196 633 | 272 315 |
Cost Sales | | | | | | | | 10 327 523 | 9 089 263 | 9 229 962 | 10 963 849 | 11 627 928 |
Creditors | | | | | | 155 318 | 135 002 | 114 418 | 1 862 178 | 2 052 737 | 2 397 550 | 2 208 570 |
Creditors Due After One Year | | | | 193 500 | 174 612 | | | | | | | |
Creditors Due Within One Year | 797 412 | 632 207 | 1 323 956 | 1 480 424 | 1 556 227 | | | | | | | |
Current Tax For Period | | | | | | | | 57 935 | 253 521 | 171 332 | 196 633 | 272 315 |
Depreciation Amortisation Expense | | | | | | | | 51 441 | 43 850 | 74 989 | 90 104 | 63 563 |
Depreciation Expense Property Plant Equipment | | | | | | | | 51 435 | 43 850 | 74 989 | 90 105 | 63 563 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 18 969 | 76 309 | 25 306 | |
Disposals Property Plant Equipment | | | | | | | | | 23 075 | 102 835 | 28 121 | |
Dividends Paid | | | | | | | | 57 500 | 49 800 | 40 200 | 59 400 | 25 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | -57 500 | -49 800 | -40 200 | -59 400 | -25 000 |
Dividends Paid On Shares | | | | | | | | 57 500 | 49 800 | 40 200 | 59 400 | 25 000 |
Dividends Paid On Shares Interim | | | | | | | | 17 500 | 19 400 | 8 950 | 16 000 | 7 000 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 8 559 | 4 751 | 258 | 10 600 | 14 237 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 456 639 | -392 891 | 108 165 | 266 467 | -269 802 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -9 115 | 41 422 | 47 318 | -35 172 | -23 760 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | 227 | 17 715 | 7 176 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | 227 | 17 715 | 7 176 | |
Gross Profit Loss | | | | | | | | 1 441 129 | 2 227 542 | 1 930 866 | 2 247 447 | 2 558 462 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -141 319 | -57 935 | -253 521 | -171 332 | -196 750 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 303 581 | 448 813 | 1 900 392 | 134 710 | -385 709 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | 274 917 | 125 870 | -970 757 | 948 431 | -193 689 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 39 736 | 51 435 | 43 850 | 74 989 | 90 105 | 63 563 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | 4 257 | 3 678 | | | |
Interest Paid Classified As Operating Activities | | | | | | | | -12 816 | -8 429 | -258 | -10 600 | -14 237 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 12 816 | 8 429 | 258 | 10 600 | 14 237 |
Merchandise | | | | | | | | 4 024 043 | 4 149 913 | 3 179 156 | 4 127 587 | 3 933 898 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 32 868 | 352 691 | -238 280 | -69 955 | 15 967 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 57 766 | 49 088 | 87 372 | 98 659 | 1 501 106 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -394 215 | -850 592 | -1 749 484 | -163 414 | -1 131 364 |
Net Cash Generated From Operations | | | | | | | | -548 350 | -916 956 | -2 003 263 | -345 346 | -1 342 351 |
Net Current Assets Liabilities | 426 768 | 654 738 | 959 959 | 1 152 496 | 1 524 886 | 2 174 389 | 2 678 465 | 2 847 602 | 3 766 640 | 4 458 398 | 5 231 898 | 4 865 240 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -2 313 | -1 814 | -5 672 | -1 314 | -5 824 |
Number Shares Allotted | | 1 | 1 | 1 | 1 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | | 1 | 1 | 1 | 1 |
Operating Profit Loss | | | | | | | | 324 302 | 1 350 672 | 933 646 | 1 055 863 | 1 382 554 |
Other Deferred Tax Expense Credit | | | | | | | | 3 595 | 3 953 | 8 958 | 4 471 | -29 676 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 2 313 | 1 814 | 5 672 | 1 314 | 5 824 |
Other Operating Income Format1 | | | | | | | | | 65 431 | 113 897 | 76 309 | 3 893 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 165 032 | 6 045 | 147 630 | 249 080 | 168 962 |
Prepayments Accrued Income | | | | | | | | 174 775 | 137 886 | 92 644 | 159 678 | 201 251 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -4 333 | -44 241 | -9 991 | |
Profit Loss | | | | | | | | 252 269 | 1 086 583 | 758 770 | 845 473 | 1 022 584 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 313 799 | 1 344 057 | 939 060 | 1 046 577 | 1 265 340 |
Property Plant Equipment Gross Cost | | | | | | 674 024 | 690 010 | 750 089 | 782 249 | 816 699 | 898 542 | 905 449 |
Provisions | | | | | | | | 18 778 | 22 731 | 31 689 | 36 160 | 6 484 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 18 603 | 15 183 | 18 778 | 22 731 | 31 689 | 36 160 | 6 484 |
Provisions For Liabilities Charges | 3 170 | 3 122 | 15 626 | 13 399 | 13 684 | | | | | | | |
Purchase Property Plant Equipment | | | | | | | | -60 079 | -55 235 | -137 285 | -109 964 | -6 907 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -20 590 | -135 918 | | | |
Secured Debts | | | | 215 000 | 196 112 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 1 | 1 | | | | | | | |
Social Security Costs | | | | | | | | 39 321 | 40 879 | 47 809 | 45 796 | 47 549 |
Staff Costs Employee Benefits Expense | | | | | | | | 726 474 | 568 569 | 739 245 | 862 530 | 770 941 |
Tangible Fixed Assets Additions | | 4 389 | 90 121 | 444 703 | 44 440 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 36 109 | 35 698 | 125 819 | 570 522 | 614 962 | | | | | | | |
Tangible Fixed Assets Depreciation | 17 058 | 18 849 | 46 673 | 82 947 | 121 259 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 4 566 | 27 824 | 36 274 | 38 312 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 2 775 | | | | | | | | | | |
Tangible Fixed Assets Disposals | | 4 800 | | | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 59 622 | 255 371 | 178 421 | 198 850 | 240 415 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | 1 630 | 1 629 | 1 627 | 1 627 | -390 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 278 | 474 | 242 | 434 | 857 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 61 530 | 257 474 | 180 290 | 201 104 | 242 756 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 15 986 | 60 078 | 55 235 | 137 285 | 109 964 | 6 907 |
Total Assets Less Current Liabilities | 445 819 | 671 587 | 1 039 105 | 1 640 071 | 2 018 589 | 2 681 584 | 3 161 910 | 3 339 690 | 4 266 008 | 4 993 536 | 5 784 080 | 6 751 988 |
Trade Creditors Trade Payables | | | | | | | | 1 798 122 | 1 325 979 | 1 458 067 | 1 819 597 | 1 387 024 |
Trade Debtors Trade Receivables | | | | | | | | 84 074 | 79 541 | 77 465 | 45 603 | 27 790 |
Turnover Revenue | | | | | | | | 11 768 652 | 11 316 805 | 11 160 828 | 13 211 296 | 14 186 390 |
Value Shares Allotted | | | | | 1 | | | | | | | |
Wages Salaries | | | | | | | | 522 121 | 521 645 | 543 806 | 567 654 | 554 430 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | 8 958 | | -29 676 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 1 261 478 | 3 161 870 | 3 296 580 | |
Cash Receipts From Government Grants | | | | | | | | | | -113 897 | -76 309 | -3 893 |
Comprehensive Income Expense | | | | | | | | | 1 086 583 | 758 770 | 845 473 | |
Fixed Assets | | | | | | | | | | | 552 182 | 1 886 748 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | -113 897 | -76 309 | -3 893 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | 117 |
Investments Fixed Assets | | | | | | | | | | | | 1 391 222 |
Other Investments Other Than Loans | | | | | | | | | | | | -108 801 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | | | | | | | | | 1 627 | 1 628 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | | | | | 193 | 129 |
Total Current Tax Expense Credit | | | | | | | | | | | 196 633 | 272 432 |