Profit & Loss |
Date of Accounts |
2017-01-31 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 4 351 | 157 | 602 844 | 440 081 | 738 163 | 437 085 | 472 885 |
Current Assets | 7 337 921 | 7 574 180 | 5 505 051 | 4 615 071 | 4 734 336 | 4 186 280 | 3 420 381 |
Debtors | 4 062 924 | 3 557 709 | 2 181 714 | 1 803 498 | 1 760 273 | 1 282 848 | 1 323 315 |
Net Assets Liabilities | 4 211 467 | 4 298 099 | 4 108 589 | 3 901 897 | 3 795 043 | 3 523 440 | 2 619 730 |
Other Debtors | 6 270 | 2 100 | 4 005 | 15 831 | | | |
Property Plant Equipment | 642 540 | 594 223 | 581 280 | 565 783 | 526 289 | 505 350 | 504 707 |
Total Inventories | 3 270 646 | 4 016 314 | 2 720 493 | 2 371 492 | 2 235 900 | 2 466 347 | 1 624 181 |
|
Other Financial Data |
Audit Fees Expenses | 6 900 | 7 050 | 7 250 | 7 660 | 7 660 | 7 650 | 7 650 |
Accrued Liabilities Deferred Income | 187 992 | 225 345 | 85 320 | 55 235 | 58 512 | 59 720 | 87 742 |
Accumulated Depreciation Impairment Property Plant Equipment | 395 717 | 433 600 | 451 984 | 490 778 | 504 712 | 533 622 | 553 546 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 5 249 | 37 122 | 23 297 | | | |
Administrative Expenses | 2 000 478 | 1 899 900 | 1 664 994 | 1 615 763 | 1 462 788 | 1 614 638 | 1 738 050 |
Amounts Owed By Group Undertakings | | 168 670 | 168 675 | 168 675 | 168 675 | 168 675 | 168 675 |
Average Number Employees During Period | 51 | 47 | 41 | 40 | 37 | 34 | 31 |
Bank Borrowings | 326 199 | 168 202 | 92 569 | | | | |
Bank Borrowings Overdrafts | 255 844 | 94 047 | 13 700 | | | | 125 585 |
Banking Arrangements Classified As Cash Cash Equivalents | | | -155 837 | | | | |
Bank Overdrafts | 1 019 251 | 1 296 053 | 155 837 | | | | 125 585 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 19 966 | | 23 685 | 15 790 | | | |
Cash Cash Equivalents Cash Flow Value | | -1 295 896 | 447 007 | 440 081 | 738 163 | 437 085 | 347 300 |
Corporation Tax Payable | 153 884 | 104 334 | 34 861 | 15 025 | 21 854 | | |
Cost Inventories Recognised As Expense Gross | 15 830 168 | 15 302 048 | | | | | |
Cost Sales | 15 873 155 | 15 355 351 | 11 515 241 | 9 631 752 | 8 324 426 | 9 576 830 | 8 225 536 |
Creditors | 255 844 | 94 047 | 25 277 | 891 | 1 458 366 | 1 160 067 | 1 305 358 |
Current Tax For Period | 187 634 | 104 332 | 34 858 | 15 025 | 21 854 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | -495 | 588 | -180 | 10 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -5 434 | -5 208 | 1 706 | -97 | | | |
Depreciation Expense Property Plant Equipment | 44 050 | 48 620 | 35 569 | 30 899 | 29 724 | 28 910 | 31 807 |
Depreciation Impairment Expense Property Plant Equipment | | | 43 464 | 38 794 | | | |
Dividends Paid | 802 815 | 306 935 | 324 595 | 244 172 | 172 086 | 180 898 | 222 898 |
Dividends Paid Classified As Financing Activities | | -306 935 | -324 595 | -244 172 | -172 086 | -180 898 | -222 898 |
Dividends Paid On Shares Interim | | | 324 595 | 244 172 | 172 086 | | |
Finance Lease Liabilities Present Value Total | 14 801 | | 22 264 | 891 | | | |
Finance Lease Payments Owing Minimum Gross | 16 094 | | 24 001 | 12 480 | | | |
Finished Goods Goods For Resale | 3 270 646 | 4 016 314 | 2 720 493 | 2 371 492 | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 157 997 | 75 633 | 92 569 | | | |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | 116 378 | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | 3 252 | 3 073 | 3 054 | | | |
Future Finance Charges On Finance Leases | 1 293 | | 1 737 | 902 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 128 040 | 87 474 | 84 547 | 74 303 | 31 067 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 3 195 | -1 004 | -6 498 | -2 257 | 4 290 | -2 675 | 7 902 |
Gain Loss On Disposals Property Plant Equipment | -3 000 | -4 896 | 66 | | 2 324 | | |
Gross Profit Loss | 2 925 321 | 2 521 045 | 1 842 732 | 1 669 830 | 1 425 279 | 1 504 279 | 1 048 873 |
Income Taxes Paid Refund Classified As Operating Activities | | -153 882 | -104 331 | -34 858 | -15 174 | -21 854 | -370 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -1 742 903 | -6 926 | 298 082 | -301 078 | -89 785 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 48 620 | 43 464 | 38 794 | 33 672 | 28 910 | 31 807 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 39 670 | 10 196 | 5 505 | 1 075 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 1 185 | 1 293 | 764 | 834 | 973 | | |
Interest Income On Bank Deposits | 3 | 1 | | 260 | | | |
Interest Payable Similar Charges Finance Costs | 41 369 | 11 489 | 6 269 | 1 909 | 973 | | |
Interest Received Classified As Investing Activities | | -1 | | -260 | | | |
Net Cash Flows From Used In Financing Activities | | | 410 024 | 332 131 | 192 106 | 172 822 | 217 621 |
Net Cash Flows From Used In Investing Activities | | | -1 605 | 23 037 | -8 196 | 7 971 | 30 824 |
Net Cash Flows From Used In Operating Activities | | | -2 151 322 | -348 242 | -481 992 | 120 285 | -158 660 |
Net Cash Generated From Operations | | -369 306 | -2 261 922 | -385 009 | -498 139 | 98 431 | -159 030 |
Net Current Assets Liabilities | 3 835 151 | 3 803 683 | 3 559 872 | 3 344 207 | 3 275 970 | 3 026 213 | 2 115 023 |
Net Finance Income Costs | | 1 | | 260 | | | |
Net Interest Paid Received Classified As Operating Activities | | -11 489 | -6 269 | -1 909 | | | |
Number Shares Issued Fully Paid | | 20 000 | | | 20 000 | 20 000 | 20 000 |
Operating Profit Loss | 924 843 | 504 767 | 177 738 | 54 067 | 88 172 | -105 372 | -689 177 |
Other Creditors | 64 204 | 79 006 | 71 197 | 9 282 | 13 205 | 14 864 | 11 897 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 10 737 | 25 080 | | | | |
Other Disposals Property Plant Equipment | | 15 683 | 31 681 | | | | |
Other Interest Receivable Similar Income Finance Income | 3 | 1 | | 260 | 50 | | 340 |
Other Taxation Social Security Payable | 305 398 | 102 560 | 67 891 | 14 815 | 13 200 | 11 838 | 11 695 |
Par Value Share | | 50 | | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -14 801 | -9 796 | -10 686 | -11 578 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 29 857 | 35 681 | 46 652 | 48 532 | 13 144 | 13 940 | 13 441 |
Prepayments Accrued Income | 442 806 | 344 217 | 179 419 | 294 887 | 368 815 | 300 381 | 277 490 |
Proceeds From Sales Property Plant Equipment | | -50 | -6 667 | | -14 166 | | |
Profit Loss | 701 772 | 393 567 | 135 085 | 37 480 | 65 232 | -90 705 | -680 812 |
Profit Loss On Ordinary Activities Before Tax | 883 477 | 493 279 | 171 469 | 52 418 | 87 249 | -105 372 | -688 837 |
Property Plant Equipment Gross Cost | 1 038 257 | 1 027 823 | 1 033 264 | 1 056 561 | 1 031 001 | 1 038 972 | 1 058 253 |
Provisions For Liabilities Balance Sheet Subtotal | 10 380 | 5 760 | 7 286 | 7 202 | 7 216 | 8 123 | |
Purchase Property Plant Equipment | | -5 249 | -5 062 | -23 297 | -6 020 | -7 971 | -31 164 |
Social Security Costs | 106 701 | 96 994 | 52 960 | 53 543 | 52 859 | 58 531 | 50 994 |
Staff Costs Employee Benefits Expense | 1 326 102 | 1 202 180 | 845 693 | 846 814 | 792 064 | 815 813 | 742 760 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 10 380 | 5 760 | 7 286 | 7 202 | | | |
Tax Expense Credit Applicable Tax Rate | | | 32 579 | 9 959 | 16 577 | -20 021 | -130 879 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | -179 | 10 | | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | -495 | 588 | -179 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 5 505 | 1 352 | 911 | 1 915 | 143 | 933 | 444 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 181 705 | 99 712 | 36 384 | 14 938 | 22 017 | -14 667 | -8 025 |
Total Assets Less Current Liabilities | 4 477 691 | 4 397 906 | 4 141 152 | 3 909 990 | 3 802 259 | 3 531 563 | 2 619 730 |
Total Borrowings | 255 844 | 94 047 | 248 406 | | | | |
Total Deferred Tax Expense Credit | -5 929 | -4 620 | 1 526 | -87 | 14 | | |
Trade Creditors Trade Payables | 1 686 885 | 1 889 044 | 1 440 517 | 1 057 580 | 1 344 741 | 957 500 | 967 051 |
Trade Debtors Trade Receivables | 3 500 173 | 3 042 722 | 1 829 615 | 1 324 105 | 1 207 611 | 795 997 | 861 304 |
Turnover Revenue | 18 798 476 | 17 876 396 | 13 357 973 | 11 301 582 | 9 749 705 | 11 081 109 | 9 274 409 |
Wages Salaries | 1 189 544 | 1 069 505 | 746 081 | 744 739 | 726 061 | 743 264 | 678 325 |
Company Contributions To Defined Benefit Plans Directors | 24 000 | 30 000 | 36 000 | 36 000 | | | |
Director Remuneration Benefits Including Payments To Third Parties | | | 72 602 | 56 201 | | | |
Amount Specific Advance Or Credit Directors | | | | | | 2 221 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 40 221 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 38 000 | 2 221 |
Company Contributions To Money Purchase Plans Directors | | | | 36 000 | | | |
Director Remuneration | | | | 20 201 | 24 203 | 47 380 | 37 654 |
Dividend Recommended By Directors | | | | | 172 086 | 180 898 | 222 898 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 2 | 2 | 2 | 2 |
Additional Provisions Increase From New Provisions Recognised | | | | | 14 | 907 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -8 123 |
Applicable Tax Rate | | | | 19 | 19 | 19 | 19 |
Comprehensive Income Expense | | | | 37 480 | 65 232 | -90 705 | -680 812 |
Corporation Tax Recoverable | | | | | | 15 574 | 15 846 |
Depreciation Amortisation Expense | | | | 38 794 | 33 672 | 28 910 | 31 807 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 19 738 | | 11 883 |
Disposals Property Plant Equipment | | | | | 31 580 | | 11 883 |
Dividends Paid On Shares Final | | | | | 172 086 | 180 898 | 222 898 |
Finished Goods | | | | 2 371 492 | 2 235 900 | 2 466 347 | 1 624 181 |
Further Operating Expense Item Component Total Operating Expenses | | | | 93 412 | 89 051 | 98 161 | 86 274 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -435 069 | 199 802 | -286 742 | 16 650 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 378 216 | 43 225 | 495 220 | -42 416 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | 2 324 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 149 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | -349 001 | -135 592 | 230 447 | -842 166 |
Interest Expense On Bank Overdrafts | | | | 1 075 | | | |
Interest Paid Classified As Operating Activities | | | | -1 075 | | | |
Loans Owed By Related Parties | | | | 15 831 | | | |
Loans Owed To Related Parties | | | | -15 296 | -6 854 | | |
Net Interest Received Paid Classified As Investing Activities | | | | -260 | -50 | | -340 |
Other Deferred Tax Expense Credit | | | | -97 | 14 | 907 | -8 123 |
Other Operating Income Format1 | | | | | 125 681 | 4 987 | |
Provisions | | | | 7 202 | 7 216 | 8 123 | |
Recoverable Value-added Tax | | | | | 15 172 | | |
Repayments Borrowings Classified As Financing Activities | | | | -92 569 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 3 054 | 5 148 | 4 421 | -9 679 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 6 020 | 7 971 | 31 164 |
Total Current Tax Expense Credit | | | | 15 025 | 22 003 | -15 574 | 98 |