Profit & Loss |
Date of Accounts |
2014-01-31 | 2015-01-31 | 2016-01-31 | 2017-01-31 | 2018-01-31 | 2019-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | | | | | |
Net Worth | 1 399 910 | 555 275 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 1 155 | 1 695 | | | | | | | |
Cash Bank On Hand | | 1 695 | 1 913 | 2 028 | 1 936 | 1 229 | 135 | 1 005 | 1 399 |
Current Assets | 1 665 395 | 744 210 | 973 767 | 1 275 931 | 1 382 906 | 1 813 306 | 1 842 199 | 2 124 813 | 2 240 984 |
Debtors | 1 386 018 | 515 361 | 762 140 | 1 044 840 | 1 105 074 | 1 535 293 | 1 519 673 | 1 748 474 | 1 884 236 |
Other Debtors | | | | 34 | 30 | 2 796 | 1 459 | 2 137 | |
Property Plant Equipment | | 339 705 | 334 081 | 356 588 | 365 240 | 359 782 | 506 876 | 515 536 | 550 242 |
Stocks Inventory | 278 222 | 227 154 | | | | | | | |
Tangible Fixed Assets | 350 498 | 339 705 | | | | | | | |
Total Inventories | | 227 154 | 209 714 | 229 063 | 275 896 | 276 784 | 322 391 | 375 334 | 355 349 |
Net Assets Liabilities | | | | | | | | 1 956 768 | 2 046 573 |
|
Capital & Reserves |
Called Up Share Capital | 64 136 | 64 136 | | | | | | | |
Profit Loss Account Reserve | 1 204 928 | 360 293 | | | | | | | |
Shareholder Funds | 1 399 910 | 555 275 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 5 710 | 5 800 | 5 880 | 5 998 | 6 183 | 6 350 | 6 700 | 6 823 | 8 496 |
Company Contributions To Money Purchase Plans Directors | | 249 | | 1 000 | 1 000 | 1 000 | 1 428 | 1 485 | 1 554 |
Director Remuneration | 57 219 | 73 715 | 61 886 | 55 912 | 54 199 | 63 524 | 57 255 | 66 544 | 75 687 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accruals Deferred Income Within One Year | 31 317 | 30 022 | | | | | | | |
Accrued Liabilities | | 30 022 | 33 260 | 29 847 | 30 884 | 33 085 | 38 313 | 41 387 | 44 246 |
Accumulated Depreciation Impairment Property Plant Equipment | | 259 862 | 281 781 | 289 034 | 303 366 | 329 123 | 396 800 | 426 668 | 466 434 |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -178 | | | | | | | | |
Administrative Expenses | 1 994 777 | 2 054 017 | 1 915 831 | 1 879 315 | 1 957 994 | 1 994 646 | 2 164 170 | 2 368 642 | 2 579 174 |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 1 304 988 | 450 956 | | | | | | | |
Applicable Tax Rate | | 21 | 20 | 20 | 19 | 19 | 19 | 19 | 19 |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 500 | | | | | | | | |
Changes In Provisions Leading To An Increase Decrease In Tax Charge | 395 | | | | | | | | |
Comprehensive Income Expense | | 155 365 | 210 055 | 273 122 | 178 023 | 284 889 | 154 776 | 96 590 | 89 805 |
Corporation Tax Due Within One Year | 24 000 | | | | | | | | |
Corporation Tax Payable | | | 49 117 | 60 000 | 19 000 | 66 000 | 3 763 | 22 727 | 34 457 |
Corporation Tax Recoverable | | 7 991 | | | | | | | |
Corporation Tax Recoverable Current Asset Due Within One Year | | 7 991 | | | | | | | |
Cost Sales | 2 541 406 | 2 323 116 | 1 960 430 | 2 003 962 | 2 169 686 | 2 308 813 | 2 093 086 | 2 484 786 | 2 738 490 |
Creditors | | 528 640 | 542 518 | 594 067 | 531 671 | 671 724 | 592 397 | 775 581 | 811 153 |
Creditors Due Within One Year | 615 983 | 528 640 | | | | | | | |
Current Tax For Period | | 43 500 | 56 000 | 60 000 | 45 000 | 66 000 | 30 000 | 24 000 | 25 000 |
Debtors Due Within One Year | 1 386 018 | 515 361 | | | | | | | |
Depreciation Expense Property Plant Equipment | | 19 543 | 22 519 | 19 780 | 26 507 | 25 757 | 37 182 | 44 701 | 45 416 |
Depreciation Tangible Fixed Assets Expense | 18 629 | 19 543 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 600 | 12 527 | 12 175 | | | 14 833 | 5 650 |
Disposals Property Plant Equipment | | | 1 000 | 13 777 | 12 175 | 544 | | 14 833 | 5 650 |
Dividends Paid | | 1 000 000 | | | | | | | |
Dividends Paid On Shares Interim | | 1 000 000 | | | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | 316 | 451 | -250 | -855 | -55 | | | |
Further Operating Expense Item Component Total Operating Expenses | | -9 240 | 143 420 | 136 681 | 135 560 | -6 000 | 132 867 | 132 867 | 136 050 |
Gain Loss On Disposals Property Plant Equipment | | 400 | 300 | 1 250 | 4 500 | | | 7 000 | 250 |
Gross Profit Loss | 2 231 277 | 2 213 151 | 2 142 264 | 2 173 441 | 2 145 232 | 2 310 414 | 2 098 399 | 2 462 493 | 2 672 063 |
Hire Property Other Lease Expenditure | 143 420 | | | | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -396 | -315 | 244 | 155 | -131 | -3 086 | 9 261 | 84 |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -178 | | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 22 519 | 19 780 | 26 507 | 25 757 | | 44 701 | 45 416 |
Interest Expense | | | | | | 1 010 | | | |
Interest Payable Similar Charges Finance Costs | | | | | | 1 010 | | | |
Merchandise | | 227 154 | 209 714 | 229 063 | 275 896 | 276 784 | 322 391 | 375 334 | 355 349 |
Net Current Assets Liabilities | 1 049 412 | 215 570 | 431 249 | 681 864 | 851 235 | 1 141 582 | 1 249 802 | 1 349 232 | 1 429 831 |
Net Increase Decrease In Shareholders Funds | 212 964 | | | | | | | | |
Number Shares Allotted | | 53 600 | | | | | | | |
Number Shares Issued Fully Paid | | | 53 600 | 53 600 | 53 600 | 53 600 | | 53 600 | 53 600 |
Operating Lease Rental Receipts | 9 240 | | | | | | | | |
Operating Profit Loss | 275 740 | 198 374 | 265 673 | 333 366 | 223 178 | 351 768 | | | |
Other Creditors | | 9 689 | 10 083 | 10 570 | 6 711 | 14 571 | 45 257 | 52 086 | 47 371 |
Other Creditors Due Within One Year | 9 594 | 9 689 | | | | | | | |
Other Debtors Within One Year | 358 | | | | | | | | |
Other Interest Receivable Similar Income | 1 046 | | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | 95 | 67 | | | | | | |
Other Operating Income | 39 240 | | | | | | | | |
Other Operating Income Format1 | | 39 240 | 39 240 | 39 240 | 35 940 | 36 000 | 247 460 | 36 000 | 36 000 |
Other Taxation Social Security Payable | | 137 864 | 122 375 | 120 943 | 123 621 | 127 845 | 126 938 | 136 191 | 168 425 |
Other Taxation Social Security Within One Year | 129 918 | 137 864 | | | | | | | |
Other Timing Differences Leading To Decrease Increase In Taxation | -444 | | | | | | | | |
Par Value Share | | 0 | 0 | 0 | 0 | 0 | | 0 | 0 |
Pension Costs | 5 999 | | | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 8 523 | 10 426 | 9 641 | 9 884 | 15 295 | 26 658 | 30 014 | 32 386 |
Prepayments | | 23 317 | 21 725 | 23 527 | 22 994 | 23 005 | 8 455 | 17 403 | 21 885 |
Prepayments Accrued Income Current Asset Due Within One Year | 25 156 | 23 317 | | | | | | | |
Profit Loss | | 155 365 | 210 055 | 273 122 | 178 023 | 284 889 | 154 776 | 96 590 | 89 805 |
Profit Loss For Period | 212 964 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 276 786 | 198 469 | 265 740 | 333 366 | 223 178 | 350 758 | 181 689 | 129 851 | 128 889 |
Property Plant Equipment Gross Cost | | 599 567 | 615 862 | 645 622 | 668 606 | 688 905 | 903 676 | 942 204 | 1 016 676 |
Revaluation Reserve | 130 846 | 130 846 | | | | | | | |
Share Capital Allotted Called Up Paid | 536 | 536 | | | | | | | |
Social Security Costs | 103 249 | 100 747 | 92 882 | 94 776 | 91 407 | 96 203 | 103 214 | 123 460 | 145 019 |
Staff Costs | 1 295 070 | | | | | | | | |
Staff Costs Employee Benefits Expense | | 1 332 816 | 1 224 099 | 1 204 292 | 1 233 795 | 1 295 867 | 1 476 492 | 1 554 848 | 1 728 684 |
Standard Nominal Tax Rate | 23 | | | | | | | | |
Stocks Raw Materials Consumables | 278 222 | 227 154 | | | | | | | |
Tangible Fixed Assets Additions | | 8 750 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 594 152 | 599 567 | | | | | | | |
Tangible Fixed Assets Depreciation | 243 654 | 259 862 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 11 568 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 3 335 | | | | | | | |
Tangible Fixed Assets Disposals | | 3 335 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | 41 678 | 53 148 | 66 673 | 42 404 | 66 644 | 34 521 | 24 672 | 24 489 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 713 | 2 736 | -6 199 | 2 860 | -851 | -2 430 | 696 | -1 331 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 375 | -1 | -70 | 81 | 262 | 111 | 46 | 312 |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 63 661 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 63 822 | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 43 104 | 55 685 | 60 244 | 45 155 | 65 869 | 26 913 | 33 261 | 39 084 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 17 295 | 43 537 | 35 159 | 20 843 | | 53 361 | 80 122 |
Total Assets Less Current Liabilities | 1 399 910 | 555 275 | 765 330 | 1 038 452 | 1 216 475 | 1 501 364 | 1 860 178 | 1 956 768 | 2 060 573 |
Total Reserves | 1 335 774 | 491 139 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 63 822 | | | | | | | | |
Trade Creditors Trade Payables | | 351 065 | 327 683 | 372 707 | 351 455 | 430 223 | 378 126 | 523 190 | 516 654 |
Trade Creditors Within One Year | 421 154 | 351 065 | | | | | | | |
Trade Debtors Trade Receivables | | 33 097 | 20 953 | 12 317 | 21 522 | 25 257 | 23 486 | 40 983 | 66 965 |
Trade Debtors Within One Year | 55 516 | 33 097 | | | | | | | |
Turnover Gross Operating Revenue | 4 772 683 | | | | | | | | |
Turnover Revenue | | 4 536 267 | 4 102 694 | 4 177 403 | 4 314 918 | 4 619 227 | 4 191 485 | 4 947 279 | 5 410 553 |
U K Current Corporation Tax | 64 000 | | | | | | | | |
Wages Salaries | 1 185 822 | 1 223 546 | 1 120 791 | 1 099 875 | 1 132 504 | 1 184 369 | 1 346 620 | 1 401 374 | 1 551 279 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 11 500 | 23 000 | 34 500 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 14 000 |
Amortisation Expense Intangible Assets | | | | | | | 11 500 | 11 500 | 11 500 |
Average Number Employees During Period | | | | | | | 61 | 59 | 60 |
Company Contributions To Money Purchase Schemes Directors | | 249 | | | | | | | |
Fixed Assets | | | | | | | 610 376 | 607 536 | 630 742 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 11 500 | 11 500 |
Intangible Assets | | | | | | | 103 500 | 92 000 | 80 500 |
Intangible Assets Gross Cost | | | | | | | 115 000 | 115 000 | |
Other Deferred Tax Expense Credit | | | | | | | | | 14 000 |
Provisions | | | | | | | | | 14 000 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | 14 000 |
Total Current Tax Expense Credit | | | | | | | | 33 261 | 25 084 |