Profit & Loss |
Date of Accounts |
2016-02-29 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 67 502 | 57 842 | 677 725 | 605 809 | 496 084 | 1 019 220 | 503 850 | 1 064 296 |
Current Assets | 544 502 | 938 864 | 1 460 954 | 1 724 085 | 2 038 931 | 2 129 478 | 1 628 354 | 1 861 431 |
Debtors | 477 000 | 881 022 | 783 229 | 1 118 276 | 1 542 847 | 1 110 258 | 1 124 504 | 797 135 |
Net Assets Liabilities | 2 494 869 | 2 604 389 | 3 039 389 | 3 203 481 | 3 272 544 | 3 497 695 | 3 762 295 | 3 720 044 |
Property Plant Equipment | 390 949 | 257 939 | 211 050 | 173 088 | 144 895 | 288 253 | 217 225 | 177 006 |
Total Inventories | | | | | | 1 251 636 | 1 012 613 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | 7 895 | 270 830 | 732 798 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | 119 624 | 118 280 | 116 936 | 115 592 | 114 248 | 112 904 | 111 559 | 110 215 |
Accumulated Amortisation Impairment Intangible Assets | 60 374 | 65 405 | 65 405 | 65 405 | 65 405 | 65 405 | 65 405 | |
Accumulated Depreciation Impairment Property Plant Equipment | 371 512 | 209 522 | 256 411 | 294 373 | 322 566 | 375 218 | 446 246 | 508 214 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 1 591 326 | 21 749 |
Administrative Expenses | | | | | | | 3 154 441 | 3 672 463 |
Amounts Owed To Group Undertakings | 461 361 | 240 665 | 75 000 | 96 918 | 121 812 | 86 202 | 97 069 | 114 054 |
Average Number Employees During Period | 150 | 146 | 143 | 148 | 148 | 154 | 6 | 5 |
Bank Borrowings | 553 545 | 496 269 | 436 653 | 371 114 | 314 078 | 249 195 | 158 099 | 76 968 |
Bank Borrowings Overdrafts | 497 093 | 436 817 | 376 201 | 310 663 | 253 126 | 162 261 | 92 434 | 76 968 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | 1 263 458 | 1 123 667 |
Cash Cash Equivalents | | | | | | | 5 287 465 | 5 108 373 |
Corporation Tax Payable | 42 776 | 34 529 | 6 047 | 39 170 | 20 781 | 25 887 | | 12 747 |
Corporation Tax Recoverable | | | | | | 18 873 | 191 793 | 135 430 |
Cost Sales | | | | | | | 14 035 220 | 14 169 748 |
Creditors | 497 093 | 436 817 | 376 201 | 310 663 | 253 126 | 162 261 | 1 236 705 | 1 544 401 |
Current Tax For Period | 118 884 | 162 336 | 142 136 | 39 170 | 21 466 | 263 674 | | 62 759 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 472 506 | -82 771 |
Dividends Paid Classified As Financing Activities | | | | | | -72 000 | -73 200 | -74 400 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | | -73 200 | -74 400 |
Finance Lease Liabilities Present Value Total | | | | | | | 896 121 | 639 979 |
Finance Lease Payments Owing Minimum Gross | | | | | | | 312 931 | 271 146 |
Finished Goods Goods For Resale | | | | | | 404 287 | 309 145 | 344 060 |
Fixed Assets | 3 783 671 | 3 650 661 | 3 603 772 | 3 565 810 | 3 537 617 | 3 680 975 | 3 609 947 | 3 569 728 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | 472 505 | -82 771 |
Future Finance Charges On Finance Leases | | | | | | | 33 709 | 52 290 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -244 801 | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | -9 171 | | |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | | | | | | -45 000 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -25 361 | | | -191 793 | 6 351 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 46 968 | 46 889 | 37 962 | 28 193 | 52 652 | 71 028 | 61 968 |
Intangible Assets Gross Cost | 65 405 | 65 405 | 65 405 | 65 405 | 65 405 | 65 405 | 65 405 | |
Interest Income On Bank Deposits | 2 504 | 2 835 | 651 | 5 668 | 9 954 | 2 510 | 416 | 13 631 |
Interest Paid Classified As Operating Activities | | | | | | | -8 625 | -16 276 |
Interest Payable Similar Charges Finance Costs | 67 257 | 46 890 | 29 766 | 17 235 | 11 896 | 6 384 | 8 625 | 16 276 |
Interest Received Classified As Investing Activities | | | | | | | -416 | -13 631 |
Investment Property | 2 710 000 | 2 710 000 | 2 710 000 | 2 710 000 | 2 710 000 | 2 710 000 | 2 710 000 | 2 710 000 |
Investments Fixed Assets | 682 722 | 682 722 | 682 722 | 682 722 | 682 722 | 682 722 | 682 722 | 682 722 |
Investments In Subsidiaries | | | | | | 682 722 | 682 722 | 682 722 |
Net Assets Liabilities Subsidiaries | -685 798 | -898 458 | -1 008 477 | -914 152 | -994 019 | -1 196 218 | 1 302 863 | |
Net Cash Generated From Operations | | | | | | | | -528 361 |
Net Finance Income Costs | | | | | | | 416 | 13 631 |
Other Creditors | | | | 1 396 | 2 221 | 2 240 | 893 070 | 530 121 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 504 895 | |
Other Disposals Property Plant Equipment | | | | | | | 505 500 | |
Other Interest Receivable Similar Income Finance Income | 2 542 | 2 835 | | | | | 416 | 13 631 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 61 099 | 64 256 | 108 339 | 88 043 | 75 907 | 82 389 | 11 485 | 10 687 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 | 100 | |
Prepayments Accrued Income | 477 000 | 833 200 | 737 900 | 1 000 676 | 549 915 | 715 312 | 468 | 740 974 |
Profit Loss | 612 605 | 164 520 | 450 505 | 243 966 | 139 063 | 297 151 | 337 800 | 32 149 |
Profit Loss Subsidiaries | 170 668 | 212 660 | 110 019 | -94 325 | 79 867 | 202 199 | 106 645 | |
Property Plant Equipment Gross Cost | 762 461 | 467 461 | 467 461 | 467 461 | 467 461 | 663 471 | 663 471 | 685 220 |
Raw Materials Consumables | | | | | | 816 166 | 666 369 | |
Staff Costs Employee Benefits Expense | 4 028 288 | 4 271 849 | 4 508 072 | 4 697 573 | 4 721 818 | 5 100 645 | 579 272 | 1 146 124 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 56 528 | 62 077 | 56 499 |
Tax Decrease From Utilisation Tax Losses | | | | | | | -191 792 | 55 377 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 9 153 | 8 031 | 8 731 | 7 020 | 4 167 | 3 441 | 2 860 | 2 396 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -31 031 | 63 486 | 26 468 | 26 562 | -122 535 | -112 642 | -314 063 | 46 164 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 6 258 | -1 968 | 8 415 | 9 774 | 5 504 | 4 913 | 3 748 | 3 139 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | 62 641 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 141 149 | 79 405 | 168 522 | -11 749 | 154 089 | 381 943 | 280 713 | -13 661 |
Total Borrowings | 553 545 | 496 269 | 436 653 | 371 114 | 314 078 | 86 934 | 92 434 | 76 968 |
Total Current Tax Expense Credit | | | 142 136 | 13 809 | 21 466 | | -191 793 | 69 110 |
Trade Creditors Trade Payables | | | | 959 | 13 786 | 1 998 | 2 563 366 | 22 978 |
Trade Debtors Trade Receivables | | | | | | 3 115 471 | 2 679 040 | 2 585 017 |
Wages Salaries | 3 634 558 | 3 840 140 | 4 003 341 | 4 194 221 | 4 229 723 | 4 581 156 | 503 436 | 998 667 |
Audit Fees Expenses | 23 345 | 24 675 | 21 080 | 22 345 | 23 923 | 22 708 | | |
Fees For Non-audit Services | 1 015 | 1 715 | 1 968 | 8 943 | 29 687 | 32 382 | | |
Company Contributions To Money Purchase Plans Directors | 3 573 | 5 460 | 6 880 | 6 880 | 10 033 | 10 320 | | |
Director Remuneration | 670 082 | 1 044 040 | 1 099 414 | 1 100 959 | 1 098 988 | 1 099 917 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 2 | 2 | 2 | | |
Accrued Liabilities | 325 040 | 667 634 | 713 109 | 715 204 | 764 005 | 7 894 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -27 726 | -7 692 | 304 | 800 | 32 291 | | |
Amortisation Expense Intangible Assets | 15 099 | 5 031 | | | | | | |
Amounts Owed By Group Undertakings | | 47 822 | 45 329 | 117 600 | 992 932 | 394 946 | | |
Applicable Tax Rate | 21 | 20 | 20 | 19 | 19 | 19 | | |
Bank Overdrafts | 4 152 | | | | | | | |
Comprehensive Income Expense | 208 533 | 164 520 | 490 000 | 233 092 | 139 063 | 297 151 | | |
Depreciation Expense Property Plant Equipment | 415 941 | 420 280 | 457 112 | 668 202 | 699 367 | 750 006 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 208 958 | | | | | | |
Disposals Property Plant Equipment | | 295 000 | | | | | | |
Dividends Paid | 49 000 | 55 000 | 55 000 | 69 000 | 70 000 | 72 000 | | |
Dividends Paid On Shares Interim | 49 000 | 55 000 | 55 000 | 69 000 | 70 000 | 72 000 | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | 1 015 657 | | | | | | | |
Further Item Interest Expense Component Total Interest Expense | 1 | 1 | | | | | | |
Further Item Interest Income Component Total Interest Income | 38 | | | | | | | |
Further Operating Expense Item Component Total Operating Expenses | 40 058 | -41 498 | -45 001 | -38 290 | -23 275 | -19 454 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 1 262 | 285 | | | | | | |
Gain Loss On Disposals Property Plant Equipment | -4 410 | -76 047 | -11 492 | -1 492 | 108 306 | -7 388 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 5 031 | | | | | | |
Intangible Assets | 5 031 | | | | | | | |
Interest Expense On Bank Loans Similar Borrowings | 18 355 | 12 406 | 10 692 | 10 836 | 9 751 | 6 384 | | |
Interest Expense On Bank Overdrafts | -249 | 28 | 28 | 16 | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 49 150 | 34 455 | 19 046 | 6 383 | 2 145 | | | |
Investment Property Fair Value Model | 2 710 000 | 2 710 000 | 2 710 000 | 2 710 000 | 2 710 000 | | | |
Investments In Group Undertakings | 682 722 | 682 722 | 682 722 | 682 722 | 682 722 | 682 722 | | |
Net Current Assets Liabilities | -613 534 | -460 350 | -48 113 | 87 363 | 126 538 | 148 413 | | |
Number Shares Issued But Not Fully Paid | | 5 775 | 5 775 | 5 775 | 5 775 | 5 775 | | |
Other Deferred Tax Expense Credit | 22 265 | -82 931 | 26 386 | -25 558 | 132 623 | 118 269 | | |
Other Taxation Social Security Payable | 112 072 | 106 276 | 188 128 | 78 638 | 214 149 | 739 595 | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | |
Profit Loss On Ordinary Activities Before Tax | 753 754 | 544 245 | 619 027 | 232 217 | 774 865 | 1 972 864 | | |
Provisions | 58 551 | 30 825 | 23 133 | 23 437 | 24 237 | 56 528 | | |
Provisions For Liabilities Balance Sheet Subtotal | 58 551 | 30 825 | 23 133 | 23 437 | 24 237 | 56 528 | | |
Social Security Costs | 332 631 | 367 453 | 396 392 | 415 309 | 416 188 | 437 100 | | |
Tax Expense Credit Applicable Tax Rate | 158 288 | 108 849 | 123 805 | 44 121 | 147 224 | 374 844 | | |
Total Assets Less Current Liabilities | 3 170 137 | 3 190 311 | 3 555 659 | 3 653 173 | 3 664 155 | 3 829 388 | | |
Total Operating Lease Payments | 23 316 | 28 049 | 33 592 | 42 725 | 35 814 | 24 222 | | |
Turnover Revenue | 14 692 076 | 15 436 709 | 16 176 402 | 16 792 131 | 16 428 027 | 19 764 945 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 196 010 | | |