Profit & Loss |
Date of Accounts |
2012-07-31 | 2013-07-31 | 2014-07-31 | 2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 54 791 | 375 253 | 565 930 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 255 362 | 1 033 695 | 309 031 | | | | | | | |
Cash Bank On Hand | | | | 4 464 606 | 5 608 843 | 8 161 838 | 2 959 565 | 722 468 | 675 072 | 765 190 |
Current Assets | 1 165 577 | 2 405 862 | 2 287 740 | 13 322 607 | 16 022 025 | 20 552 866 | 25 413 793 | 15 690 649 | 15 729 912 | 15 249 387 |
Debtors | 561 520 | 1 238 880 | 1 744 211 | 8 684 946 | 10 296 952 | 11 979 126 | 22 051 721 | 14 318 772 | 14 708 138 | 14 181 748 |
Net Assets Liabilities | | | | 868 293 | 1 321 251 | 1 583 264 | 2 839 935 | 4 141 607 | 4 550 208 | 5 085 758 |
Net Assets Liabilities Including Pension Asset Liability | | 375 253 | 565 930 | | | | | | | |
Other Debtors | | | | 3 692 925 | 4 082 883 | 4 737 119 | 6 007 862 | 10 334 204 | 12 227 897 | 11 864 837 |
Property Plant Equipment | | | | 42 920 | 321 153 | 432 963 | 526 162 | 924 312 | 1 111 699 | 262 244 |
Stocks Inventory | 348 695 | 133 287 | 234 498 | | | | | | | |
Tangible Fixed Assets | 9 862 | 72 788 | 56 213 | | | | | | | |
Total Inventories | | | | 173 055 | 116 230 | 411 902 | 402 507 | 649 409 | 346 702 | 302 449 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 54 691 | 375 153 | 565 830 | | | | | | | |
Shareholder Funds | 54 791 | 375 253 | 565 930 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 16 055 | 13 500 | 13 500 |
Amount Specific Advance Or Credit Directors | | | | | | 3 130 | 47 041 | 918 933 | 1 136 556 | 607 034 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 1 172 564 | 5 992 416 | 182 377 | 987 205 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | 1 216 475 | 6 864 308 | 400 000 | 457 683 |
Accrued Liabilities Deferred Income | | | | 32 435 | 42 183 | 12 402 | 11 000 | 13 500 | 14 499 | 14 484 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 75 563 | 98 333 | 199 787 | 267 184 | 319 273 | 437 935 | 387 565 |
Additional Provisions Increase From New Provisions Recognised | | | | | 10 841 | -7 205 | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -11 053 | -14 181 | 34 922 | |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | | | 372 217 | | | 3 079 442 |
Administrative Expenses | | | | 1 060 806 | 731 951 | 1 446 162 | 1 393 881 | 1 233 496 | 1 577 663 | 1 683 594 |
Applicable Tax Rate | | | | 20 | 20 | 19 | 19 | 19 | 19 | 19 |
Bank Borrowings | | | | | | | 14 669 | 11 749 | 27 438 | 209 969 |
Bank Borrowings Overdrafts | | | | | | | 219 844 | 211 201 | 233 486 | 1 845 274 |
Cash Cash Equivalents Cash Flow Value | | | | 4 464 606 | | | 2 959 565 | 722 468 | 675 072 | |
Comprehensive Income Expense | | | | 676 225 | 1 052 958 | 1 112 013 | 2 056 671 | 1 601 672 | 808 601 | 535 550 |
Corporation Tax Payable | | | | 174 815 | 247 254 | 266 849 | 494 111 | 904 335 | 624 131 | 344 004 |
Cost Sales | | | | 26 734 107 | 38 106 771 | 45 469 732 | 60 512 885 | 43 562 424 | 32 705 657 | 27 205 443 |
Creditors | | | | 12 488 650 | 204 318 | 325 672 | 618 951 | 238 091 | 472 562 | 2 033 418 |
Creditors Due Within One Year | 1 120 648 | 2 088 840 | 1 766 780 | | | | | | | |
Current Tax For Period | | | | 174 815 | 247 254 | 266 849 | 492 030 | 402 397 | 215 727 | 128 373 |
Depreciation Amortisation Expense | | | | 14 309 | 22 770 | 101 454 | 122 072 | 64 609 | 118 659 | 87 413 |
Depreciation Expense Property Plant Equipment | | | | 14 309 | 17 697 | 23 441 | 28 575 | 31 079 | 30 883 | 24 516 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 54 675 | 12 520 | | 137 782 |
Disposals Property Plant Equipment | | | | | | | 176 678 | 300 473 | | 899 825 |
Dividends Paid | | | | 200 000 | 600 000 | 850 000 | 800 000 | 300 000 | 400 000 | |
Dividends Paid Classified As Financing Activities | | | | -200 000 | -600 000 | -850 000 | -800 000 | -300 000 | -400 000 | |
Dividends Paid On Shares Final | | | | 200 000 | 600 000 | 850 000 | 800 000 | 300 000 | 400 000 | |
Finance Lease Liabilities Present Value Total | | | | | 204 318 | 325 672 | 399 107 | 26 890 | 182 609 | 50 450 |
Fixed Assets | | | | | | 432 963 | 898 379 | 1 296 529 | 1 483 916 | 3 713 903 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 13 518 | 22 795 | 7 776 | 4 070 | 26 091 |
Further Operating Expense Item Component Total Operating Expenses | | | | 7 753 | 37 768 035 | 5 815 | 3 167 | 1 709 | 1 529 | 1 159 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 77 967 | 367 129 | -151 847 | 23 249 | 140 101 | -370 986 | -342 448 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 5 543 245 | 2 040 237 | 4 613 321 | 3 464 591 | -11 592 919 | -425 915 | 425 241 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -3 683 243 | -1 612 006 | -1 682 174 | -10 072 595 | 7 745 963 | -402 380 | 526 390 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | -7 419 | -93 984 | | 27 567 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -7 419 | -93 984 | | 27 567 |
Gross Profit Loss | | | | 1 856 620 | 1 921 344 | 2 670 643 | 3 807 470 | 3 151 258 | 2 456 310 | 2 313 610 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -119 588 | -174 815 | -247 254 | -264 768 | 7 827 | -495 931 | -408 500 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 2 579 707 | 1 144 237 | 2 552 995 | -5 202 273 | -2 237 097 | -47 396 | 90 118 |
Increase Decrease In Property Plant Equipment | | | | | | 176 677 | 300 472 | | 300 624 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | -510 276 | -56 825 | 295 672 | -9 395 | 246 902 | -302 707 | -44 253 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 22 770 | 101 454 | 122 072 | 64 609 | 118 662 | 87 412 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | 23 081 | 22 622 | 33 142 | 47 960 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 2 132 | 7 776 | 4 070 | |
Interest Paid Classified As Operating Activities | | | | | | -13 518 | -45 876 | -130 851 | -70 171 | -74 051 |
Interest Payable Similar Charges Finance Costs | | | | | | 13 518 | 48 008 | 138 627 | 70 171 | 74 051 |
Investment Property | | | | | | | 372 217 | 372 217 | 372 217 | 3 451 659 |
Investment Property Fair Value Model | | | | | | | 372 217 | 372 217 | 372 217 | 3 451 659 |
Merchandise | | | | 173 055 | 116 230 | 411 902 | 402 507 | 649 409 | 346 702 | 302 449 |
Net Cash Flows From Used In Financing Activities | | | | 544 832 | 442 334 | 1 271 750 | 523 355 | -257 196 | -102 263 | 779 295 |
Net Cash Flows From Used In Investing Activities | | | | 12 355 | 301 003 | 36 587 | 482 680 | 556 743 | 306 049 | 419 832 |
Net Cash Flows From Used In Operating Activities | | | | -3 136 894 | -1 644 064 | -3 861 332 | 4 196 238 | 1 937 550 | -156 390 | -1 289 245 |
Net Cash Generated From Operations | | | | -3 256 482 | -1 818 879 | -4 122 104 | 3 883 462 | 1 806 750 | -722 492 | -1 771 796 |
Net Current Assets Liabilities | 44 929 | 317 022 | 520 960 | 833 957 | 1 223 841 | 1 488 193 | 2 561 674 | 3 083 169 | 3 560 762 | 3 405 273 |
Number Shares Allotted | 100 | | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | | 100 | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | | | | | 1 311 053 | 1 385 175 | 2 585 656 | 2 128 515 | 1 129 421 | 716 066 |
Other Creditors | | | | 5 073 | 7 636 | 7 400 | 274 368 | 573 916 | 16 691 | 33 042 |
Other Deferred Tax Expense Credit | | | | -391 | 10 841 | -7 205 | -11 053 | -14 181 | 34 922 | -21 908 |
Other Operating Income Format1 | | | | 76 081 | 121 660 | 160 694 | 172 067 | 210 753 | 250 774 | 86 050 |
Other Taxation Social Security Payable | | | | 2 175 | 2 981 | 2 118 | 4 250 | 8 056 | 13 377 | 12 240 |
Par Value Share | 1 | | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | 239 495 | -44 905 | | -303 133 | -63 634 | -183 091 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 565 | 1 158 | 2 049 | 3 126 | 5 360 | 5 643 |
Prepayments | | | | 60 937 | 40 587 | 34 757 | 59 727 | 37 981 | 75 052 | 65 477 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | -245 000 | | -50 000 | |
Proceeds From Sales Property Plant Equipment | | | | | | | -114 584 | -193 969 | | -789 610 |
Profit Loss | | | | 676 225 | 1 052 958 | 1 112 013 | 2 056 671 | 1 601 672 | 808 601 | 535 550 |
Profit Loss On Ordinary Activities Before Tax | | | | 871 895 | 1 311 053 | 1 371 657 | 2 537 648 | 1 989 888 | 1 059 250 | 642 015 |
Property Plant Equipment Gross Cost | | | | 118 483 | 419 486 | 632 750 | 793 346 | 1 243 585 | 1 549 634 | 649 809 |
Provisions | | | | 8 584 | 19 425 | 12 220 | 1 167 | -13 014 | 21 908 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 8 584 | 19 425 | 12 220 | 1 167 | | 21 908 | |
Provisions For Liabilities Charges | | 14 557 | 11 243 | | | | | | | |
Purchase Investment Properties | | | | | | | -372 217 | | | -1 209 442 |
Purchase Property Plant Equipment | | | | -12 355 | -301 003 | -36 587 | -225 047 | -750 712 | -306 049 | |
Recoverable Value-added Tax | | | | 293 056 | 180 555 | 124 954 | 110 459 | 106 927 | 5 422 | 1 537 |
Repayments Borrowings Classified As Financing Activities | | | | | | | -12 267 | -11 563 | -12 026 | -75 682 |
Secured Debts | | 5 184 | 2 076 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | | | | | | | |
Social Security Costs | | | | 15 509 | 9 253 | 10 680 | 11 168 | 17 683 | 30 770 | 61 333 |
Staff Costs Employee Benefits Expense | | | | 212 574 | 158 376 | 184 799 | 178 536 | 354 264 | 403 993 | 656 115 |
Tangible Fixed Assets Additions | 13 150 | | 2 165 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 13 150 | 100 339 | 102 504 | | | | | | | |
Tangible Fixed Assets Depreciation | 3 288 | 27 551 | 46 291 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 3 288 | | 18 740 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 174 379 | 262 211 | 260 615 | 482 153 | 378 079 | 201 258 | 121 983 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -2 471 | -10 297 | 6 234 | 8 467 | 6 461 | 14 350 | 11 628 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 2 907 | 82 | | 1 410 | 17 857 | 119 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 195 670 | 258 095 | 259 644 | 480 977 | 388 216 | 250 649 | 106 465 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 301 003 | 213 264 | 337 274 | 750 712 | 306 049 | |
Total Assets Less Current Liabilities | 54 791 | 389 810 | 577 173 | 876 877 | 1 544 994 | 1 921 156 | 3 460 053 | 4 379 698 | 5 044 678 | 7 119 176 |
Total Current Tax Expense Credit | | | | 196 061 | 247 254 | | | | | |
Trade Creditors Trade Payables | | | | 12 055 859 | 14 082 979 | 18 727 180 | 21 922 293 | 9 767 465 | 10 093 588 | 10 531 885 |
Trade Debtors Trade Receivables | | | | 4 638 028 | 5 992 927 | 7 082 296 | 15 873 673 | 3 826 646 | 2 399 767 | 2 249 897 |
Turnover Revenue | | | | 28 590 727 | 40 028 115 | 48 140 375 | 64 320 355 | 46 713 682 | 35 161 967 | 29 519 053 |
Wages Salaries | | | | 197 065 | 148 558 | 172 961 | 165 319 | 333 455 | 367 863 | 589 139 |
Average Number Employees During Period | | | | | | | 7 | 13 | 13 | 14 |
Capital Commitments | | | | | | | | | 2 385 000 | |
Deferred Tax Asset Debtors | | | | | | | | 13 014 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 153 471 | | |
Payments Received On Account | | | | | | | | 256 055 | 60 261 | 32 006 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | 5 238 |
Unused Provision Reversed | | | | | | | | | | 21 908 |