Profit & Loss |
Date of Accounts |
2012-08-31 | 2013-08-31 | 2014-08-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | |
Net Worth | 392 416 | 806 262 | 1 165 007 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 174 133 | 717 855 | 2 329 192 | 2 746 643 | 1 170 834 |
Current Assets | 1 780 891 | 2 053 149 | 2 358 133 | 5 568 082 | 6 265 894 | 7 745 515 | 9 126 114 | 14 204 341 |
Debtors | 1 404 534 | 1 547 436 | 1 574 777 | 4 139 388 | 4 183 581 | 4 156 944 | 4 640 589 | 10 995 286 |
Net Assets Liabilities | | | | 3 004 717 | 4 022 829 | 5 174 094 | 6 527 050 | 8 110 334 |
Other Debtors | | | | | 147 779 | 142 566 | 149 668 | 6 154 |
Property Plant Equipment | | | | 185 711 | 152 113 | 163 852 | 249 865 | 279 766 |
Total Inventories | | | | 1 254 561 | 1 364 458 | 1 259 379 | 1 738 882 | 2 038 221 |
Cash Bank In Hand | 69 738 | 131 760 | 238 881 | | | | | |
Intangible Fixed Assets | 950 000 | 900 000 | 850 000 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 392 416 | 806 262 | 1 165 007 | | | | | |
Stocks Inventory | 306 619 | 373 953 | 544 475 | | | | | |
Tangible Fixed Assets | 49 753 | 80 208 | 81 880 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 103 | 103 | 103 | | | | | |
Profit Loss Account Reserve | 392 313 | 806 159 | 1 164 904 | | | | | |
Shareholder Funds | 392 416 | 806 262 | 1 165 007 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 5 850 | 5 800 | 6 700 | 7 150 | 8 800 |
Accrued Liabilities Deferred Income | | | | 153 829 | 347 567 | 343 871 | 416 997 | 315 619 |
Accumulated Amortisation Impairment Intangible Assets | | | | 366 667 | 416 667 | 466 667 | 516 667 | 566 667 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 196 635 | 217 618 | 234 931 | 275 871 | 336 067 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 48 409 | 71 690 | | 106 717 |
Administrative Expenses | | | | 3 084 199 | 2 772 459 | 2 803 893 | 3 038 975 | 3 424 107 |
Amortisation Expense Intangible Assets | | | | 66 667 | 50 000 | 50 000 | 50 000 | 50 000 |
Amortisation Impairment Expense Intangible Assets | | | | 66 667 | 50 000 | | | |
Amounts Owed By Group Undertakings | | | | 625 922 | 674 822 | 1 027 200 | | 6 993 226 |
Amounts Owed By Parent Entities | | | | | | | 840 415 | |
Average Number Employees During Period | | | | 28 | 31 | 34 | 34 | 37 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 91 876 | 71 457 | 77 609 | 111 362 | 130 142 |
Cash Cash Equivalents Cash Flow Value | | | | | 717 855 | | | |
Corporation Tax Payable | | | | 23 251 | 177 500 | 125 404 | 221 391 | 176 186 |
Cost Sales | | | | 14 298 702 | 12 982 475 | 12 453 053 | 13 725 355 | 15 963 860 |
Creditors | | | | 24 222 | 13 370 | 20 423 | 26 936 | 28 940 |
Current Tax For Period | | | | 191 468 | 250 000 | 250 404 | 346 391 | 375 295 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | -1 762 | 920 | -3 610 | 2 268 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -3 829 | 818 | 428 | 27 046 | -2 473 |
Depreciation Expense Property Plant Equipment | | | | 40 163 | 25 932 | 46 858 | 52 200 | 75 700 |
Depreciation Impairment Expense Property Plant Equipment | | | | 76 717 | 54 253 | | | |
Dividends Paid | | | | | | | 200 000 | |
Dividends Paid On Shares Interim | | | | | | | 200 000 | |
Finance Lease Liabilities Present Value Total | | | | 24 222 | 13 370 | 20 423 | 26 936 | 28 940 |
Finance Lease Payments Owing Minimum Gross | | | | 54 996 | 43 622 | 44 909 | 57 799 | 63 972 |
Finished Goods Goods For Resale | | | | 1 254 561 | 1 364 458 | 1 259 379 | 1 738 882 | 2 038 221 |
Fixed Assets | 999 753 | 980 208 | 931 880 | 819 044 | 735 446 | 697 185 | 733 198 | 713 099 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | -1 762 | -422 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 14 747 | 3 687 | 10 439 | 11 394 | -594 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 647 619 | 746 753 | 631 133 | 570 950 | 684 211 |
Gain Loss On Disposals Property Plant Equipment | | | | -6 796 | -4 354 | -9 394 | -2 522 | 384 |
Government Grant Income | | | | | | 131 943 | | |
Gross Profit Loss | | | | 4 031 564 | 4 047 258 | 4 073 783 | 4 967 414 | 5 387 474 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -325 973 | -97 174 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 144 525 | -818 715 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 1 423 | -3 686 | | -201 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 50 000 | 50 000 | | 50 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 54 253 | 46 858 | | 75 700 |
Intangible Assets | | | | 633 333 | 583 333 | 533 333 | 483 333 | 433 333 |
Intangible Assets Gross Cost | | | | 1 000 000 | 1 000 000 | | 1 000 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | 3 828 |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | | 2 390 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 4 526 | 3 347 | 3 422 | 2 674 | 3 433 |
Interest Payable Similar Charges Finance Costs | | | | 4 526 | 5 737 | 3 422 | 2 674 | 7 261 |
Interest Received Classified As Investing Activities | | | | | -869 | | | |
Key Management Personnel Compensation Total | | | | 195 858 | 89 087 | | | |
Net Cash Flows From Used In Financing Activities | | | | 54 912 | 11 374 | | | |
Net Cash Flows From Used In Investing Activities | | | | 18 144 | 140 591 | | | |
Net Cash Flows From Used In Operating Activities | | | | 71 469 | -970 680 | | | |
Net Current Assets Liabilities | 200 629 | 480 617 | 836 772 | 2 229 499 | 3 320 753 | 4 517 760 | 5 868 262 | 7 471 176 |
Net Finance Income Costs | | | | | 869 | | | |
Net Interest Paid Received Classified As Operating Activities | | | | -4 526 | -5 737 | | | |
Operating Profit Loss | | | | 947 365 | 1 274 799 | 1 401 833 | 1 928 439 | 1 963 367 |
Other Creditors | | | | 425 654 | 7 569 | 8 415 | 8 499 | 2 244 652 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 33 270 | 29 545 | | 15 504 |
Other Disposals Property Plant Equipment | | | | | 61 024 | 42 638 | | 16 620 |
Other Interest Income | | | | | 869 | | 628 | |
Other Interest Receivable Similar Income Finance Income | | | | | 869 | | 628 | |
Other Operating Income Format1 | | | | | | 131 943 | | |
Other Taxation Social Security Payable | | | | 213 016 | 109 134 | 456 371 | 339 370 | 446 622 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -54 912 | -11 374 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 193 519 | 80 969 | 49 076 | 58 690 | 64 681 |
Prepayments Accrued Income | | | | 476 431 | 512 963 | 356 079 | 688 424 | 681 495 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | | 116 451 | | | |
Proceeds From Sales Property Plant Equipment | | | | -2 000 | -23 400 | | | |
Profit Loss | | | | 756 962 | 1 018 112 | 1 151 265 | 1 552 956 | 1 583 284 |
Profit Loss On Ordinary Activities Before Tax | | | | 942 839 | 1 269 931 | 1 398 411 | 1 926 393 | 1 956 106 |
Property Plant Equipment Gross Cost | | | | 382 346 | 369 731 | 398 783 | 525 736 | 615 833 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 19 604 | 20 000 | | 47 474 | 45 001 |
Purchase Property Plant Equipment | | | | -20 144 | -48 409 | | | |
Social Security Costs | | | | 184 888 | 177 985 | 192 465 | 209 488 | 212 930 |
Staff Costs Employee Benefits Expense | | | | 1 800 330 | 1 706 006 | 1 838 908 | 1 980 883 | 2 001 825 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 19 604 | 20 000 | 20 428 | | |
Tax Expense Credit Applicable Tax Rate | | | | 179 139 | 241 287 | 265 698 | 366 015 | 371 660 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | -13 617 | -11 191 | -24 437 | -15 144 | -13 895 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 7 370 | 4 995 | 2 742 | 4 071 | 18 105 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 185 877 | 251 819 | 247 146 | 373 437 | 372 822 |
Total Assets Less Current Liabilities | 1 200 382 | 1 460 825 | 1 768 652 | 3 048 543 | 4 056 199 | 5 214 945 | 6 601 460 | 8 184 275 |
Total Current Tax Expense Credit | | | | 191 468 | 251 423 | 246 718 | | |
Total Deferred Tax Expense Credit | | | | -5 591 | 396 | 428 | | |
Total Operating Lease Payments | | | | 217 008 | 198 013 | 195 989 | 183 605 | 260 362 |
Trade Creditors Trade Payables | | | | 2 492 059 | 2 273 119 | 2 269 208 | 2 240 732 | 3 515 054 |
Trade Debtors Trade Receivables | | | | 3 037 035 | 2 848 017 | 2 631 099 | 2 962 082 | 3 314 411 |
Turnover Revenue | | | | 18 330 266 | 17 029 733 | 16 526 836 | 18 692 769 | 21 351 334 |
Wages Salaries | | | | 1 421 923 | 1 447 052 | 1 597 367 | 1 712 705 | 1 724 214 |
Advances Credits Directors | | | | 145 810 | 116 451 | | | |
Advances Credits Made In Period Directors | | | | | 262 261 | | | |
Company Contributions To Defined Benefit Plans Directors | | | | 157 268 | 39 317 | | 8 000 | 9 909 |
Director Remuneration | | | | | 249 770 | 254 042 | 294 139 | 163 205 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 195 858 | 289 087 | 254 042 | 302 139 | 173 114 |
Creditors Due After One Year | 807 966 | 654 563 | 603 645 | | | | | |
Creditors Due Within One Year | 1 580 262 | 1 572 532 | 1 521 361 | | | | | |
Intangible Fixed Assets Additions | 1 000 000 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 50 000 | 100 000 | 150 000 | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | 50 000 | | 50 000 | | | | | |
Intangible Fixed Assets Cost Or Valuation | 1 000 000 | 1 000 000 | 1 000 000 | | | | | |
Number Shares Allotted | 1 | | 1 | | | | | |
Par Value Share | 1 | | 1 | | | | | |
Secured Debts | 386 919 | 582 209 | 490 604 | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | | | | | |
Tangible Fixed Assets Additions | 69 632 | | 27 556 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 62 182 | 116 359 | 138 290 | | | | | |
Tangible Fixed Assets Depreciation | 12 429 | 36 151 | 56 410 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 12 429 | | 23 511 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 3 252 | | | | | |
Tangible Fixed Assets Disposals | 7 450 | | 5 625 | | | | | |