Profit & Loss |
Date of Accounts |
2011-04-30 | 2012-04-30 | 2013-04-30 | 2014-04-30 | 2021-07-31 | 2022-07-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 274 642 | 329 182 | 461 971 | 964 889 | | |
|
Balance Sheet |
Cash Bank In Hand | 17 477 | 332 077 | 807 726 | 236 633 | | |
Current Assets | 1 076 998 | 1 163 649 | 1 589 144 | 1 815 272 | 28 003 879 | 31 962 226 |
Debtors | 960 888 | 821 722 | 770 068 | 1 565 189 | 22 960 985 | 28 166 698 |
Net Assets Liabilities Including Pension Asset Liability | 274 642 | 329 182 | 461 971 | 964 889 | | |
Stocks Inventory | 98 633 | 9 850 | 11 350 | 13 450 | | |
Tangible Fixed Assets | 268 720 | 409 123 | 891 963 | 1 277 513 | | |
Cash Bank On Hand | | | | | 4 358 561 | 3 016 171 |
Net Assets Liabilities | | | | | 25 203 404 | 26 737 240 |
Other Debtors | | | | | 125 000 | 125 000 |
Property Plant Equipment | | | | | 6 014 779 | 5 452 617 |
Total Inventories | | | | | 684 333 | 779 357 |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 2 001 | 2 101 | | |
Profit Loss Account Reserve | 274 641 | 329 181 | 459 970 | 962 788 | | |
Shareholder Funds | 274 642 | 329 182 | 461 971 | 964 889 | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 12 000 | 13 000 |
Fees For Non-audit Services | | | | | 4 930 | 5 215 |
Director Remuneration | | | | | 76 375 | 85 125 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | 1 | 1 |
Creditors Due After One Year | 148 678 | 168 595 | 345 035 | 528 921 | | |
Creditors Due Within One Year | 922 398 | 1 074 995 | 1 674 101 | 1 472 025 | | |
Net Current Assets Liabilities | 154 600 | 88 654 | -84 957 | 343 247 | 21 476 506 | 23 541 917 |
Number Shares Allotted | | 1 | 1 | 100 | | |
Par Value Share | | 1 | 1 | 1 | | 1 |
Provisions For Liabilities Charges | | | | 126 950 | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 2 000 | 100 | | |
Tangible Fixed Assets Additions | | 191 564 | 625 239 | 850 127 | | |
Tangible Fixed Assets Cost Or Valuation | 570 888 | 737 752 | 1 234 499 | 1 610 126 | | |
Tangible Fixed Assets Depreciation | 302 168 | 328 629 | 342 536 | 332 613 | | |
Tangible Fixed Assets Depreciation Charged In Period | | 50 221 | 74 368 | 198 927 | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 23 760 | 60 461 | 208 850 | | |
Tangible Fixed Assets Disposals | | 24 700 | 128 492 | 474 500 | | |
Total Assets Less Current Liabilities | 423 320 | 497 777 | 807 006 | 1 620 760 | 27 491 285 | 28 994 534 |
Accrued Liabilities | | | | | 61 018 | 300 045 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 2 380 525 | 2 853 231 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | 278 465 |
Administrative Expenses | | | | | 3 532 616 | 4 555 313 |
Amounts Owed By Group Undertakings | | | | | 15 277 929 | 20 638 529 |
Amounts Owed To Group Undertakings | | | | | 602 999 | 584 764 |
Applicable Tax Rate | | | | | 19 | 19 |
Average Number Employees During Period | | | | | 25 | 35 |
Cash Cash Equivalents Cash Flow Value | | | | | 4 358 561 | |
Corporation Tax Payable | | | | | 681 247 | 361 673 |
Cost Sales | | | | | 27 507 905 | 34 533 597 |
Creditors | | | | | 1 814 294 | 1 505 242 |
Current Tax For Period | | | | | 651 186 | |
Depreciation Amortisation Expense | | | | | 665 474 | 783 270 |
Depreciation Expense Property Plant Equipment | | | | | 368 916 | 546 010 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 310 564 |
Disposals Property Plant Equipment | | | | | | 1 446 613 |
Dividends Paid | | | | | 823 969 | 3 418 351 |
Dividends Paid Classified As Financing Activities | | | | | -823 969 | -3 418 351 |
Dividends Paid On Shares Interim | | | | | 823 969 | 3 418 351 |
Finance Lease Liabilities Present Value Total | | | | | 779 489 | 1 029 707 |
Finance Lease Payments Owing Minimum Gross | | | | | 836 768 | 1 099 934 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 13 677 |
Further Operating Expense Item Component Total Operating Expenses | | | | | -2 852 | |
Future Finance Charges On Finance Leases | | | | | 57 279 | 70 227 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 71 881 | 97 775 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 859 545 | 1 944 751 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -1 894 762 | 154 887 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | 13 624 | -42 948 |
Gain Loss On Disposals Property Plant Equipment | | | | | 13 624 | -42 948 |
Gross Profit Loss | | | | | 8 672 078 | 9 554 793 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -16 384 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -3 615 691 | -1 342 390 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -303 190 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | 233 294 | 95 024 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 783 270 |
Interest Expense On Bank Overdrafts | | | | | | 15 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 58 752 | 76 093 |
Interest Paid Classified As Operating Activities | | | | | | -13 692 |
Interest Payable Similar Charges Finance Costs | | | | | 58 752 | 89 785 |
Merchandise | | | | | 684 333 | 779 357 |
Net Cash Flows From Used In Financing Activities | | | | | 8 086 484 | 9 828 780 |
Net Cash Flows From Used In Investing Activities | | | | | 17 070 | -744 480 |
Net Cash Flows From Used In Operating Activities | | | | | -4 487 863 | -7 741 910 |
Net Cash Generated From Operations | | | | | -4 546 615 | -7 848 079 |
Number Shares Issued But Not Fully Paid | | | | | | 200 000 |
Number Shares Issued Fully Paid | | | | | | 1 |
Operating Profit Loss | | | | | 5 163 276 | 5 017 247 |
Other Creditors | | | | | 8 959 | 13 197 |
Other Deferred Tax Expense Credit | | | | | 199 564 | 278 465 |
Other Operating Income Format1 | | | | | 23 814 | 17 767 |
Other Taxation Social Security Payable | | | | | 92 811 | 81 799 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -576 863 | -1 067 370 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 22 683 | 25 880 |
Prepayments | | | | | 129 344 | 433 465 |
Proceeds From Sales Property Plant Equipment | | | | | -312 923 | -1 093 101 |
Profit Loss | | | | | 4 253 774 | 4 952 187 |
Profit Loss On Ordinary Activities Before Tax | | | | | 5 104 524 | 4 927 462 |
Property Plant Equipment Gross Cost | | | | | 8 395 304 | 8 305 848 |
Provisions | | | | | 473 587 | 752 052 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 473 587 | 752 052 |
Purchase Property Plant Equipment | | | | | -329 993 | -348 621 |
Recoverable Value-added Tax | | | | | 697 079 | 583 764 |
Social Security Costs | | | | | 9 325 | 10 873 |
Staff Costs Employee Benefits Expense | | | | | 1 302 533 | 1 785 387 |
Tax Expense Credit Applicable Tax Rate | | | | | 969 860 | 936 218 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -204 240 | -202 001 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 5 782 | 11 385 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 850 750 | -24 725 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 1 357 157 |
Total Current Tax Expense Credit | | | | | 651 186 | -303 190 |
Total Operating Lease Payments | | | | | 1 177 016 | 26 667 |
Trade Creditors Trade Payables | | | | | 4 300 850 | 6 013 348 |
Trade Debtors Trade Receivables | | | | | 6 731 633 | 6 385 940 |
Turnover Revenue | | | | | 36 179 983 | 44 088 390 |
Wages Salaries | | | | | 1 270 525 | 1 748 634 |