Profit & Loss |
Date of Accounts |
2014-01-31 | 2015-01-31 | 2016-01-31 | 2017-01-31 | 2018-01-31 | 2019-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | | | | |
Net Worth | 3 486 941 | 3 680 478 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 2 253 | 1 978 | | | | | | |
Cash Bank On Hand | | 1 978 | 2 018 | 2 228 | 2 228 | 2 228 | 2 208 | 2 308 |
Current Assets | 3 762 493 | 3 886 949 | 3 839 567 | 3 969 781 | 4 457 878 | 4 961 442 | 6 954 257 | 6 590 257 |
Debtors | 1 101 523 | 1 195 744 | 1 097 062 | 1 253 036 | 1 610 255 | 2 225 112 | 4 173 257 | 3 337 667 |
Net Assets Liabilities | | 3 680 478 | 3 937 575 | 4 081 510 | 4 369 718 | 4 971 050 | 6 520 373 | 7 318 269 |
Net Assets Liabilities Including Pension Asset Liability | 3 486 941 | 3 680 478 | | | | | | |
Other Debtors | | 4 180 | | | 4 535 | 22 008 | 121 587 | 36 794 |
Property Plant Equipment | | 300 005 | 402 948 | 454 139 | 427 115 | 479 393 | 396 834 | 427 140 |
Stocks Inventory | 2 658 717 | 2 689 227 | | | | | | |
Tangible Fixed Assets | 332 310 | 300 005 | | | | | | |
Total Inventories | | 2 689 227 | 2 740 487 | 2 714 517 | 2 845 395 | 2 734 102 | 2 778 792 | 3 250 282 |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | | | | | | |
Profit Loss Account Reserve | 3 486 939 | 3 680 476 | | | | | | |
Shareholder Funds | 3 486 941 | 3 680 478 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 7 690 | 7 810 | 7 810 | 8 018 | 8 060 | 8 916 | 8 733 | 11 342 |
Company Contributions To Money Purchase Plans Directors | | 4 739 | 4 686 | 2 000 | 2 000 | 9 500 | 17 749 | 16 915 |
Director Remuneration | 104 873 | 111 310 | 111 268 | 112 008 | 130 995 | 140 446 | 138 882 | 175 894 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Accounting Period Subsidiary | 2 014 | 2 015 | | | | | | |
Accruals Deferred Income Within One Year | 81 764 | 75 077 | | | | | | |
Accrued Liabilities | | 75 077 | 76 672 | 79 833 | 103 790 | 103 266 | 106 696 | 135 958 |
Accumulated Amortisation Impairment Intangible Assets | | 10 100 | 10 100 | 10 100 | 10 100 | | 10 100 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 791 076 | 773 208 | 766 777 | 792 248 | 793 471 | 994 077 | 1 005 493 |
Additional Provisions Increase From New Provisions Recognised | | | 31 600 | 18 200 | | | | 31 600 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | -32 300 | 7 000 | | |
Administrative Expenses | | 4 703 889 | 4 595 971 | 4 682 243 | 4 882 286 | 5 022 119 | 5 282 976 | 5 965 300 |
Amounts Owed To Group Undertakings | | 156 203 | 179 712 | | | | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 223 234 | 156 203 | | | | | | |
Applicable Tax Rate | | 21 | 20 | 20 | 19 | 19 | 19 | 19 |
Commitments Under Non-cancellable Operating Leases Land Buildings | 96 000 | 102 425 | | | | | | |
Comprehensive Income Expense | | 193 537 | 257 097 | 143 935 | 288 208 | 601 332 | 713 958 | 797 896 |
Corporation Tax Due Within One Year | 28 000 | 50 000 | | | | | | |
Corporation Tax Payable | | 50 000 | 35 700 | 19 000 | 89 000 | 53 000 | 87 893 | 135 614 |
Cost Sales | | 7 006 688 | 6 981 233 | 7 124 188 | 7 478 388 | 8 038 941 | 8 398 138 | 9 457 963 |
Creditors | | 1 628 079 | 1 394 943 | 1 414 213 | 1 619 378 | 1 566 888 | 2 089 988 | 2 371 295 |
Creditors Due Within One Year | 1 726 965 | 1 628 079 | | | | | | |
Current Tax For Period | | 50 000 | 35 700 | 19 000 | 89 000 | 133 000 | 157 000 | 170 000 |
Debtors Due Within One Year | 1 101 523 | 1 195 744 | | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -2 500 | 31 600 | 18 200 | | | | |
Deferred Tax Liability | 10 000 | 7 500 | | | | | | |
Depreciation Expense Property Plant Equipment | | 156 432 | 173 923 | 190 180 | 213 897 | 210 841 | 220 413 | 210 605 |
Depreciation Tangible Fixed Assets Expense | 171 978 | 156 432 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 191 791 | 196 611 | 188 426 | 209 618 | | 199 189 |
Disposals Property Plant Equipment | | | 198 941 | 218 667 | 193 477 | 241 445 | | 209 934 |
Finished Goods | | 2 689 227 | 2 740 487 | 2 714 517 | 2 845 395 | 2 734 102 | 2 778 792 | 3 250 282 |
Finished Goods Goods For Resale | 2 658 717 | 2 689 227 | | | | | | |
Fixed Asset Investments Share Post-acquisition Reserves | | -1 421 520 | | | | | | |
Fixed Assets | 1 461 413 | 1 429 108 | 1 532 051 | 1 583 242 | 1 556 218 | 1 608 496 | 1 704 504 | 3 179 307 |
Further Item Tax Increase Decrease Component Adjusting Items | | -50 | -30 | 18 200 | -32 300 | -381 | | |
Further Operating Expense Item Component Total Operating Expenses | | 297 054 | 290 419 | 303 980 | 308 799 | 306 956 | 311 516 | 317 045 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 88 638 | 63 038 | 24 038 | 24 038 | 69 820 | 9 600 |
Gain Loss On Disposals Property Plant Equipment | | 35 059 | 56 575 | 46 377 | 37 333 | 31 986 | 35 417 | 10 392 |
Gross Profit Loss | | 4 944 636 | 4 920 383 | 4 863 320 | 5 233 907 | 5 763 401 | 6 132 047 | 6 963 230 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -290 | 15 | -58 | 6 713 | -50 | -366 | -67 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 173 923 | 190 180 | 213 897 | 210 841 | | 210 605 |
Intangible Assets Gross Cost | | 10 100 | 10 100 | 10 100 | 10 100 | | 10 100 | 1 094 307 |
Intangible Fixed Assets Aggregate Amortisation Impairment | 10 100 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 10 100 | | | | | | | |
Investments Fixed Assets | 1 129 103 | 1 129 103 | 1 129 103 | 1 129 103 | 1 129 103 | 1 129 103 | 1 307 670 | 1 667 960 |
Land Buildings Operating Leases Expiring After Five Years | 21 000 | 21 000 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | 63 000 | 70 800 | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | 12 000 | 10 625 | | | | | | |
Net Assets Liabilities Subsidiaries | | -1 421 520 | -1 561 978 | -1 673 173 | -1 908 256 | -2 196 944 | -330 594 | -344 290 |
Net Current Assets Liabilities | 2 035 528 | 2 258 870 | 2 444 624 | 2 555 568 | 2 838 500 | 3 394 554 | 4 864 269 | 4 218 962 |
Number Shares Allotted | | 2 | | | | | | |
Number Shares Issued But Not Fully Paid | | | 2 | 2 | 2 | 2 | | 2 |
Other Creditors | | 29 667 | 18 649 | 11 554 | 26 768 | 37 765 | 48 673 | 57 012 |
Other Creditors Due Within One Year | 1 170 | 29 667 | | | | | | |
Other Debtors Within One Year | 921 | 4 180 | | | | | | |
Other Deferred Tax Expense Credit | | -2 500 | 31 600 | 18 200 | -32 300 | 7 000 | 3 900 | 31 600 |
Other Investments Other Than Loans | | 1 129 103 | 1 129 103 | 1 129 103 | 1 307 670 | 1 129 103 | 1 307 670 | 1 667 960 |
Other Taxation Social Security Payable | | 321 292 | 285 211 | 267 264 | 307 362 | 318 238 | 312 474 | 357 257 |
Other Taxation Social Security Within One Year | 223 441 | 321 292 | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 18 833 | 24 963 | 23 028 | 24 342 | 47 924 | 83 298 | 92 123 |
Percentage Class Share Held In Subsidiary | | | 100 | 100 | 100 | 100 | | 100 |
Percentage Subsidiary Held By Direct Holdings | | 100 | | | | | | |
Prepayments | | 67 658 | 69 961 | 69 711 | 71 077 | 73 925 | 69 562 | 73 556 |
Prepayments Accrued Income Current Asset Due Within One Year | 62 338 | 67 658 | | | | | | |
Profit Loss | | 193 537 | 257 097 | 143 935 | 288 208 | 601 332 | 713 958 | 797 896 |
Profit Loss On Ordinary Activities Before Tax | | 240 747 | 324 412 | 181 077 | 351 621 | 741 282 | 874 492 | 999 430 |
Profit Loss Subsidiaries | | 99 192 | 140 458 | 111 195 | 235 083 | 288 688 | 178 560 | 28 051 |
Property Plant Equipment Gross Cost | | 1 091 081 | 1 176 156 | 1 220 916 | 1 219 363 | 1 272 864 | 1 390 911 | 1 432 633 |
Provisions | | 7 500 | 39 100 | 57 300 | 25 000 | 32 000 | 48 400 | 80 000 |
Provisions Charged Credited To Profit Loss Account During Period | | -2 500 | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | 7 500 | 39 100 | 57 300 | 25 000 | 32 000 | 48 400 | 80 000 |
Provisions For Liabilities Charges | 10 000 | 7 500 | | | | | | |
Social Security Costs | | 213 125 | 209 222 | 211 154 | 236 022 | 248 334 | 275 271 | 330 717 |
Staff Costs Employee Benefits Expense | | 3 251 232 | 3 219 792 | 3 261 662 | 3 396 755 | 3 502 527 | 3 751 953 | 4 183 691 |
Tangible Fixed Assets Additions | | 12 000 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 072 838 | 1 091 081 | | | | | | |
Tangible Fixed Assets Depreciation | 740 528 | 791 076 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 728 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 6 250 | | | | | | |
Tangible Fixed Assets Disposals | | 6 250 | | | | | | |
Tax Expense Credit Applicable Tax Rate | | 50 557 | 64 882 | 36 215 | 66 808 | 140 844 | 166 153 | 189 892 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 5 221 | -18 928 | -9 435 | 28 258 | -3 557 | -2 313 | -20 651 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 736 | 72 | 2 172 | -45 | 2 637 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 47 210 | 67 315 | 37 142 | 63 413 | 139 950 | 160 534 | 201 534 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 284 016 | 263 427 | 191 924 | 294 946 | | 238 760 |
Total Assets Less Current Liabilities | 3 496 941 | 3 687 978 | 3 976 675 | 4 138 810 | 4 394 718 | 5 003 050 | 6 568 773 | 7 398 269 |
Total Current Tax Expense Credit | | 49 710 | 35 715 | 18 942 | 95 713 | 132 950 | 156 634 | 169 934 |
Trade Creditors Trade Payables | | 995 840 | 798 999 | 1 036 562 | 1 092 458 | 1 054 619 | 1 534 252 | 1 685 454 |
Trade Creditors Within One Year | 1 169 356 | 995 840 | | | | | | |
Trade Debtors Trade Receivables | | 1 123 906 | 1 027 101 | 1 078 907 | 1 133 788 | 1 104 169 | 1 121 046 | 1 318 255 |
Trade Debtors Within One Year | 1 038 264 | 1 123 906 | | | | | | |
Turnover Revenue | | 11 951 324 | 11 901 616 | 11 987 508 | 12 712 295 | 13 802 342 | 14 530 185 | 16 421 193 |
Value Shares Allotted | 2 | 2 | | | | | | |
Wages Salaries | | 3 019 274 | 2 985 607 | 3 027 480 | 3 136 391 | 3 206 269 | 3 393 384 | 3 760 851 |
Average Number Employees During Period | | | | | | | 172 | 176 |
Company Contributions To Money Purchase Schemes Directors | 2 000 | 4 739 | | | | | | |
Intangible Assets | | | | | | | | 1 084 207 |
Other Operating Income Format1 | | | | | | | 25 421 | 1 500 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 1 084 207 |