Profit & Loss |
Date of Accounts |
2011-09-30 | 2012-09-30 | 2013-09-30 | 2015-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 2 671 342 | 2 600 026 | 3 009 235 | | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 2 439 051 | 2 293 930 | 3 009 549 | 715 630 | 467 888 | 1 186 305 | 2 234 717 | 2 168 411 | 2 498 197 |
Current Assets | 2 612 037 | 2 669 452 | 4 119 949 | 5 783 764 | 6 815 888 | 6 468 422 | 3 711 818 | 3 404 458 | 3 750 696 | 3 975 669 | 4 521 058 | 4 927 898 |
Debtors | 615 966 | 552 664 | 873 546 | 1 399 130 | 2 032 453 | 1 454 231 | 1 186 317 | 1 032 588 | 831 843 | 455 149 | 561 943 | 420 175 |
Net Assets Liabilities | | | | 3 797 609 | 4 053 395 | 4 448 911 | 4 519 353 | 4 587 295 | 4 902 130 | 5 306 059 | 5 809 872 | 6 097 329 |
Other Debtors | 69 036 | 90 686 | 110 927 | | 1 020 208 | 770 277 | 475 067 | 318 705 | 313 126 | 180 857 | 167 990 | 32 864 |
Property Plant Equipment | | | | 2 383 781 | 2 303 391 | 2 322 397 | 2 361 309 | 2 334 159 | 2 271 746 | 2 328 291 | 2 275 236 | 2 230 738 |
Total Inventories | | | | 1 945 583 | 2 489 505 | 2 004 642 | 1 809 871 | 1 903 982 | 1 732 548 | 1 285 803 | 1 790 704 | |
Cash Bank In Hand | 417 075 | 401 086 | 1 539 747 | | | | | | | | | |
Stocks Inventory | 1 578 996 | 1 715 702 | 1 706 656 | | | | | | | | | |
Tangible Fixed Assets | 2 845 877 | 2 737 642 | 2 650 062 | | | | | | | | | |
Trade Debtors | 514 001 | 438 819 | 734 024 | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 7 650 | 7 650 | 7 650 | | | | | | | | | |
Profit Loss Account Reserve | 2 661 192 | 2 589 876 | 2 999 085 | | | | | | | | | |
Shareholder Funds | 2 671 342 | 2 600 026 | 3 009 235 | | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 7 240 | 7 920 | 8 465 | 8 500 | 8 500 | 9 000 | 9 200 | 9 425 | 11 370 |
Accrued Liabilities Deferred Income | | | | 67 827 | 53 002 | 42 814 | 34 009 | 50 677 | 84 860 | 62 264 | 59 713 | 66 531 |
Accumulated Amortisation Impairment Intangible Assets | | | | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 1 079 972 | 1 141 829 | 1 189 080 | 1 289 998 | 1 061 511 | 1 166 429 | 1 245 393 | 1 387 139 | 1 473 771 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 42 272 | 143 103 | 208 024 | 234 315 | 70 742 | 313 797 | 107 072 | 202 368 |
Administrative Expenses | 588 943 | 659 544 | 636 693 | 677 526 | 832 522 | 762 144 | 992 627 | 855 527 | 739 591 | 854 938 | 875 390 | 919 493 |
Average Number Employees During Period | | | | 52 | 53 | 54 | 58 | 58 | 56 | 59 | 56 | 58 |
Bank Borrowings | | | | 609 552 | 531 920 | 454 289 | 91 383 | | | | | |
Bank Borrowings Overdrafts | | | | 531 920 | 454 288 | 376 657 | 91 383 | | | | | |
Bank Overdrafts | 753 303 | 1 091 276 | 1 828 166 | 2 522 545 | 2 784 398 | 2 303 839 | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | 705 710 | 715 630 | 467 888 | 1 186 305 | 2 234 717 | 2 168 411 | 2 498 197 |
Corporation Tax Payable | | | | 259 611 | 172 056 | 176 447 | 137 491 | 91 773 | 149 124 | 118 555 | 159 217 | 137 432 |
Corporation Tax Recoverable | | | | | | | | | | 3 575 | 3 575 | 3 575 |
Cost Inventories Recognised As Expense Gross | | | | 26 550 967 | 26 930 544 | | | | | | | |
Cost Sales | 16 126 431 | 17 191 159 | 22 139 225 | 26 787 780 | 27 787 549 | 28 340 115 | 28 522 547 | 25 814 910 | 19 543 553 | 17 578 856 | 16 356 574 | 16 196 936 |
Creditors | | | | 531 920 | 454 288 | 376 657 | 1 526 454 | 1 127 227 | 1 090 816 | 902 539 | 885 526 | 952 596 |
Current Tax For Period | | | | 259 611 | 172 386 | 176 766 | 138 376 | 91 773 | 149 105 | 114 980 | 158 991 | 137 432 |
Debt Securities Held | | | | 1 231 210 | 1 774 326 | | | | | | | |
Deferred Tax Asset Debtors | | | | | 15 795 | | | | | | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | -445 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -5 982 | -1 924 | 18 943 | -7 418 | -3 225 | 5 401 | 65 866 | 5 534 | 7 815 |
Depreciation Expense Property Plant Equipment | | | | 130 727 | 122 451 | 121 333 | 168 236 | 148 670 | 133 155 | 130 973 | 151 370 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 168 236 | 148 670 | 133 155 | 130 973 | 151 370 | 146 807 |
Distribution Costs | 650 609 | 731 465 | 719 374 | 723 979 | 718 732 | 722 678 | 678 966 | 653 515 | 628 507 | 650 640 | 624 312 | 677 341 |
Dividends Paid | | | | 370 716 | 370 584 | 358 320 | 389 738 | 277 856 | 268 057 | 215 967 | 161 988 | 168 478 |
Dividends Paid Classified As Financing Activities | | | | -370 716 | -370 584 | -358 320 | -389 738 | -277 856 | -268 057 | -215 967 | -161 988 | -168 478 |
Dividends Paid On Shares Interim | | | | | | | 389 738 | 277 856 | 268 057 | 215 967 | 161 988 | 168 478 |
Finished Goods Goods For Resale | 1 578 996 | 1 715 702 | 1 706 656 | 1 945 583 | 2 489 505 | 2 004 642 | 1 809 871 | 1 903 982 | 1 732 548 | 1 285 803 | 1 790 704 | 2 009 526 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | 77 632 | 77 631 | 362 906 | 91 383 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 397 | 431 | -456 | | | 5 401 | -5 726 | -5 440 | -368 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 75 017 | 262 126 | 93 762 | 157 708 | 57 675 | -88 855 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -267 914 | -153 729 | -200 745 | -380 269 | 106 794 | -141 768 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | -194 771 | 94 111 | -171 434 | -446 745 | 504 901 | 218 822 |
Gain Loss On Disposals Intangible Assets | | | | | -208 | | | | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | -208 | -766 | -508 | -12 694 | | -26 253 | -756 | |
Government Grant Income | | | | | | | | | 165 746 | | | |
Gross Profit Loss | 1 557 549 | 1 459 210 | 2 017 395 | | 1 992 294 | 2 118 195 | 1 983 036 | 1 698 985 | 1 770 719 | 2 094 220 | 2 146 231 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -181 966 | -259 941 | | -177 331 | -130 958 | -91 754 | -148 679 | -118 329 | -159 217 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -227 049 | 406 974 | | -9 920 | 247 742 | -718 417 | | 66 306 | -329 786 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -4 816 | | | | -6 533 | | -445 | 71 | -150 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 122 451 | 121 333 | 168 236 | 148 670 | 133 155 | 130 973 | 151 370 | 146 807 |
Intangible Assets Gross Cost | | | | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 16 180 | 16 507 | | | | | | | |
Interest Income On Bank Deposits | | | | 1 658 | 1 829 | 619 | 3 675 | 5 598 | 3 296 | 210 | 4 960 | 67 114 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | 1 658 | 1 829 | 619 | 3 675 | 5 598 | 3 296 | 210 | 4 960 | 67 114 |
Interest Received Classified As Investing Activities | | | | -1 658 | -1 829 | -619 | -3 675 | -5 598 | -3 296 | -210 | -4 960 | -67 114 |
Key Management Personnel Compensation Total | | | | | | | 66 000 | 66 000 | 70 400 | 70 800 | 225 404 | 270 180 |
Net Cash Flows From Used In Financing Activities | | | | 485 274 | 448 215 | | 752 644 | 369 239 | 268 057 | | | |
Net Cash Flows From Used In Investing Activities | | | | 18 317 | 40 441 | | 203 980 | 128 616 | 67 446 | | | |
Net Cash Flows From Used In Operating Activities | | | | -730 640 | -81 682 | -1 772 613 | -966 545 | -250 113 | -1 053 920 | -1 477 940 | -189 793 | |
Net Cash Generated From Operations | | | | -912 606 | -341 623 | -1 944 991 | -1 143 875 | -381 071 | -1 145 674 | -1 626 619 | -308 122 | -692 735 |
Net Current Assets Liabilities | 804 504 | 749 312 | 1 126 471 | 1 963 467 | 2 220 087 | 2 537 908 | 2 185 364 | 2 277 231 | 2 659 880 | 3 073 130 | 3 635 532 | 3 975 302 |
Net Finance Income Costs | | | | 1 658 | 1 829 | 619 | 3 675 | 5 598 | 3 296 | 210 | 4 960 | 67 114 |
Number Shares Issued Fully Paid | | | | | | 150 | 150 | | | | | |
Operating Profit Loss | 614 945 | 347 722 | 958 131 | 1 181 305 | 795 003 | 948 926 | 587 463 | 422 215 | 734 102 | 800 087 | 825 366 | |
Other Creditors | | | | | 1 287 499 | 997 714 | 1 095 763 | 796 876 | 673 227 | 483 366 | 447 949 | 504 678 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 60 593 | 74 082 | 67 316 | 377 157 | 28 237 | 52 009 | 9 624 | 60 175 |
Other Disposals Property Plant Equipment | | | | | 60 803 | 76 848 | 68 193 | 489 952 | 28 237 | 178 288 | 18 381 | 160 234 |
Other Interest Receivable Similar Income Finance Income | | | | 1 658 | 1 829 | 619 | 3 675 | 5 598 | 3 296 | 210 | 4 960 | 67 114 |
Other Operating Income Format1 | | | | | 353 963 | 315 553 | 276 020 | 232 272 | 331 481 | 211 445 | 178 837 | 172 757 |
Other Taxation Social Security Payable | | | | | 26 735 | 27 521 | 26 851 | 30 640 | 34 459 | 73 202 | 43 963 | 79 684 |
Par Value Share | | 1 | 1 | | | 1 | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 6 769 | 13 853 | 15 577 | 188 004 | 108 548 | 29 768 | 140 269 | 141 142 | 171 213 |
Prepayments Accrued Income | | | | | 60 977 | 63 217 | 62 370 | 63 235 | 26 288 | 17 126 | 38 823 | 31 496 |
Proceeds From Sales Intangible Assets | | | | | 208 | | | | | | | |
Proceeds From Sales Property Plant Equipment | | | | | -2 | -2 000 | -369 | -100 101 | | -100 026 | -8 001 | -100 000 |
Profit Loss | | | | 934 150 | 626 370 | 753 836 | 460 180 | 345 798 | 582 892 | 619 896 | 665 801 | 455 935 |
Profit Loss On Ordinary Activities Before Tax | 615 089 | 346 393 | 958 429 | 1 182 963 | 796 832 | 949 545 | 591 138 | 427 813 | 737 398 | 800 297 | 830 326 | 601 182 |
Property Plant Equipment Gross Cost | | | | 3 463 752 | 3 445 222 | 3 511 476 | 3 651 307 | 3 395 670 | 3 438 175 | 3 573 684 | 3 662 375 | 3 704 509 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 17 719 | 15 795 | 34 737 | 27 320 | 24 095 | 29 496 | | | |
Purchase Property Plant Equipment | | | | -19 975 | -42 272 | -143 103 | -208 024 | -234 315 | -70 742 | -313 797 | -107 072 | -202 368 |
Revenue From Commissions | | | | | | | 238 193 | 194 198 | 132 365 | 137 935 | 106 534 | 100 378 |
Social Security Costs | | | | 12 883 | 94 733 | 94 712 | 91 870 | 97 010 | 107 768 | 146 147 | 146 603 | |
Staff Costs Employee Benefits Expense | | | | 1 160 574 | 1 357 144 | 1 421 824 | 1 582 176 | 1 567 534 | 1 540 286 | 1 788 150 | 1 753 124 | 2 009 474 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 17 719 | 15 795 | 34 737 | 27 320 | 24 095 | 29 496 | 95 362 | 100 896 | 108 711 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 112 316 | 81 284 | 140 106 | 152 056 | 157 762 | 132 320 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 10 910 | 8 516 | 9 588 | 14 038 | 7 811 | 7 968 | | | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | 22 887 | 1 257 | 953 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | | | | 4 679 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 913 | 2 149 | 1 484 | 4 604 | -7 080 | 1 031 | 11 629 | 10 875 | 12 492 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 248 813 | 170 462 | 195 709 | 130 958 | 82 015 | 154 506 | 180 401 | 164 525 | 145 247 |
Total Assets Less Current Liabilities | 3 650 381 | 3 486 954 | 3 776 533 | 4 347 248 | 4 523 478 | 4 860 305 | 4 546 673 | 4 611 390 | 4 931 626 | 5 401 421 | 5 910 768 | 6 206 040 |
Total Borrowings | | | | | 454 288 | 376 657 | 91 383 | | | | | |
Total Current Tax Expense Credit | | | | 254 795 | 172 386 | | 138 376 | 85 240 | 149 105 | 114 535 | 158 991 | |
Total Operating Lease Payments | | | | | 16 507 | 17 761 | 16 989 | 17 237 | 17 624 | 17 969 | 18 420 | |
Trade Creditors Trade Payables | | | | 108 100 | 194 479 | 304 547 | 140 957 | 157 261 | 149 146 | 165 152 | 174 684 | 164 271 |
Trade Debtors Trade Receivables | | | | 686 445 | 951 268 | 620 737 | 648 880 | 650 648 | 492 429 | 253 591 | 351 555 | 352 240 |
Turnover Revenue | | | | 29 370 590 | 29 779 843 | 30 458 310 | 30 505 583 | 27 513 895 | 21 314 272 | 19 673 076 | 18 502 805 | |
Wages Salaries | 1 058 335 | 1 108 164 | 1 157 386 | 1 140 922 | 1 248 558 | 1 311 535 | 1 302 302 | 1 361 976 | 1 402 750 | 1 501 734 | 1 465 379 | 1 676 109 |
Company Contributions To Defined Benefit Plans Directors | | | | 3 186 | 6 284 | 7 770 | 176 459 | 86 861 | 4 238 | 111 313 | 112 627 | |
Director Remuneration | | | | | | | | 66 000 | 70 400 | 70 800 | 70 800 | 70 800 |
Director Remuneration Benefits Including Payments To Third Parties | 59 475 | 61 500 | 69 599 | | | | 242 459 | 152 861 | 74 638 | 182 113 | 183 427 | 212 535 |
Total Fees To Auditors | 8 000 | 12 540 | 7 200 | | | | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 3 040 | 3 040 | 3 040 | | | | | | | | | |
Accruals Deferred Income Within One Year | 16 794 | 25 735 | 37 441 | | | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 126 576 | 59 820 | 35 733 | | | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 32 825 | 255 295 | 500 438 | | | | | | | | | |
Cash Flow Outflow From Operating Activities | 539 249 | 234 947 | 946 881 | | | | | | | | | |
Corporation Tax Due Within One Year | 149 838 | 89 446 | 240 184 | | | | | | | | | |
Creditors Due After One Year | 921 444 | 822 777 | 724 111 | | | | | | | | | |
Creditors Due Within One Year | 1 807 533 | 1 920 140 | 2 993 478 | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 118 089 | 122 203 | 115 675 | | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 57 595 | 64 151 | 43 187 | | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 2 124 | | 1 696 | | | | | | | | | |
Increase Decrease In Net Cash For Period | 144 158 | 353 962 | 401 771 | | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | 8 | 11 707 | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 100 000 | 100 000 | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 100 000 | 100 000 | | | | | | | | | |
Interest Payable Similar Charges | | 1 420 | | | | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 142 | 79 | 293 | | | | | | | | | |
Loans From Directors | 516 285 | 420 374 | 403 070 | | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 2 671 342 | 2 600 026 | 3 009 235 | | | | | | | | | |
Net Debt Funds | 1 257 672 | 1 512 967 | 1 012 530 | | | | | | | | | |
Net Increase Decrease In Shareholders Funds | 151 438 | -71 316 | 409 209 | | | | | | | | | |
Number Shares Allotted | | 150 | 150 | | | | | | | | | |
Other Creditors Due Within One Year | 62 401 | 76 348 | 322 388 | | | | | | | | | |
Other Interest Receivable | 2 | 12 | 5 | | | | | | | | | |
Other Interest Receivable Similar Income | 144 | 91 | 298 | | | | | | | | | |
Other Operating Income | 296 948 | 279 521 | 296 803 | | | | | | | | | |
Other Reserves | 2 500 | 2 500 | 2 500 | | | | | | | | | |
Other Taxation Social Security Within One Year | 23 374 | 13 985 | 18 205 | | | | | | | | | |
Pension Costs | 6 083 | 6 083 | 6 083 | | | | | | | | | |
Pensions Costs Defined Contribution Schemes | 6 083 | 6 083 | 6 083 | | | | | | | | | |
Prepayments Accrued Income Current Asset | 32 929 | 23 159 | 28 595 | | | | | | | | | |
Profit Loss For Period | 451 438 | 238 684 | 739 209 | | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 6 556 | 20 964 | | | | | | | | | |
Provisions For Liabilities Charges | 57 595 | 64 151 | 43 187 | | | | | | | | | |
Share Capital Allotted Called Up Paid | 150 | 150 | 150 | | | | | | | | | |
Staff Costs | 1 064 418 | 1 114 247 | 1 163 469 | | | | | | | | | |
Tangible Fixed Assets Additions | | 20 368 | 28 895 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 4 132 702 | 4 145 070 | 4 169 199 | | | | | | | | | |
Tangible Fixed Assets Depreciation | 1 286 825 | 1 407 429 | 1 519 137 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 122 203 | 115 675 | | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 1 600 | 3 967 | | | | | | | | | |
Tangible Fixed Assets Disposals | | 8 000 | 4 766 | | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -159 923 | -83 134 | -225 231 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 163 651 | 107 709 | 219 220 | | | | | | | | | |
Total Dividend Payment | 300 000 | 310 000 | 330 000 | | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 149 846 | 101 153 | 240 184 | | | | | | | | | |
Trade Creditors Within One Year | 285 538 | 202 976 | 144 024 | | | | | | | | | |
Turnover Gross Operating Revenue | 17 683 980 | 18 650 369 | 24 156 620 | | | | | | | | | |
U K Current Corporation Tax | -149 846 | -101 153 | -240 184 | | | | | | | | | |
U K Current Corporation Tax On Income For Period | 149 838 | 89 446 | 240 184 | | | | | | | | | |