Profit & Loss |
Date of Accounts |
2011-01-31 | 2012-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 576 513 | 729 834 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 2 019 179 | 2 408 881 | 2 616 702 | 1 666 580 | 1 578 261 |
Current Assets | 1 064 528 | 1 535 172 | 6 523 108 | 6 943 834 | 6 949 232 | 6 984 621 | 8 645 832 |
Debtors | 812 797 | 923 939 | 3 922 349 | 3 955 688 | 3 621 603 | 4 416 659 | 6 132 505 |
Net Assets Liabilities | | | 4 739 551 | 5 070 884 | 5 953 779 | 6 240 440 | 6 066 514 |
Other Debtors | | | 25 943 | 21 174 | 389 390 | 21 091 | 27 015 |
Property Plant Equipment | | | 1 851 151 | 1 716 435 | 2 289 578 | 2 699 781 | 2 309 649 |
Total Inventories | | | 581 580 | 579 265 | 710 927 | 901 382 | 935 066 |
Cash Bank In Hand | 90 622 | 488 395 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 576 513 | 729 834 | | | | | |
Stocks Inventory | 161 109 | 122 838 | | | | | |
Tangible Fixed Assets | 253 215 | 437 122 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | | | | | |
Profit Loss Account Reserve | 576 511 | 729 832 | | | | | |
Shareholder Funds | 576 513 | 729 834 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 6 500 | 6 500 | 7 300 | 8 100 | 8 500 |
Accrued Liabilities Deferred Income | | | 286 424 | 310 687 | 280 465 | 260 237 | 284 983 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 2 661 098 | 3 251 855 | 3 899 452 | 4 555 045 | 4 989 378 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 499 616 | 1 384 397 | 1 124 241 | 201 406 |
Administrative Expenses | | | 4 986 892 | 6 075 667 | 5 968 290 | 6 935 321 | 6 122 548 |
Average Number Employees During Period | | | 134 | 181 | 214 | 255 | 272 |
Cash Cash Equivalents Cash Flow Value | | | 2 019 179 | 2 408 881 | 2 616 702 | 1 666 580 | 1 578 261 |
Corporation Tax Recoverable | | | 298 696 | 907 779 | 1 215 359 | 1 371 874 | 957 502 |
Cost Sales | | | 14 260 657 | 17 527 992 | 15 162 201 | 15 981 844 | 13 017 051 |
Creditors | | | 3 513 908 | 3 463 485 | 3 067 631 | 54 154 | 40 643 |
Current Tax For Period | | | -298 696 | -591 509 | -623 849 | -750 505 | -957 502 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | 71 500 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -18 500 | -33 000 | 91 500 | 9 100 | -66 600 |
Depreciation Expense Property Plant Equipment | | | 634 956 | 612 538 | 781 562 | 702 536 | 556 085 |
Depreciation Impairment Expense Property Plant Equipment | | | 634 956 | 612 538 | 781 562 | 702 536 | 556 085 |
Distribution Costs | | | 100 829 | 88 345 | 69 041 | 77 756 | 13 610 |
Dividends Paid | | | 134 000 | 174 000 | 174 000 | 174 000 | 186 000 |
Dividends Paid Classified As Financing Activities | | | -134 000 | -174 000 | -174 000 | -174 000 | -186 000 |
Dividends Paid On Shares Final | | | 134 000 | 174 000 | 174 000 | 174 000 | 186 000 |
Finance Lease Liabilities Present Value Total | | | | | | 54 154 | 40 643 |
Finance Lease Payments Owing Minimum Gross | | | | | | 67 230 | 54 154 |
Finished Goods Goods For Resale | | | 428 246 | 426 945 | 477 502 | 567 463 | 506 834 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | 38 100 | | | |
Further Item Interest Expense Component Total Interest Expense | | | | 384 | 2 265 | 129 | 3 359 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 332 | 183 571 | 16 808 | 3 530 | 20 896 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 643 150 | 2 417 429 | 2 193 675 | 2 165 921 | 1 942 167 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -76 524 | 27 503 | 146 724 | -92 156 | 161 623 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -1 402 475 | 50 423 | 395 854 | -11 101 | -1 524 681 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 1 023 368 | -575 744 | -641 665 | 638 541 | 2 130 218 |
Gain Loss In Cash Flows From Change In Inventories | | | 118 150 | -2 315 | 131 662 | 190 455 | 33 684 |
Gain Loss On Disposals Property Plant Equipment | | | 5 261 | -14 691 | 648 | 9 953 | 35 000 |
Government Grant Income | | | | | 1 057 785 | 45 591 | 40 998 |
Gross Profit Loss | | | 5 976 753 | 6 051 477 | 5 505 165 | 6 677 937 | 4 932 612 |
Income From Related Parties | | | | 2 670 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | 320 526 | | 316 269 | 590 460 | 1 373 292 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -730 548 | -389 702 | -207 821 | 950 122 | 88 319 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 332 | -17 574 | | 3 530 | -1 418 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 612 538 | 781 562 | 702 536 | 556 085 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 15 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 359 | 1 903 |
Interest Income On Bank Deposits | | | 2 064 | 3 962 | 1 192 | 294 | 1 035 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 2 064 | 3 962 | 1 192 | | |
Interest Paid Classified As Operating Activities | | | | | -2 265 | -488 | -5 262 |
Interest Payable Similar Charges Finance Costs | | | | 399 | 2 265 | 488 | 5 262 |
Interest Received Classified As Investing Activities | | | -2 064 | -3 962 | -1 192 | -59 323 | -1 767 |
Net Cash Flows From Used In Financing Activities | | | 134 000 | 174 000 | | | |
Net Cash Flows From Used In Investing Activities | | | 1 235 662 | 488 551 | | | |
Net Cash Flows From Used In Operating Activities | | | -2 100 210 | -1 052 253 | -1 734 686 | | |
Net Cash Generated From Operations | | | -1 779 684 | -1 052 652 | -1 420 682 | 389 861 | 1 128 087 |
Net Current Assets Liabilities | 323 298 | 292 712 | 3 009 200 | 3 480 349 | 3 881 601 | 3 892 813 | 4 028 908 |
Net Finance Income Costs | | | 2 064 | 3 962 | 1 192 | 59 323 | 1 767 |
Net Interest Paid Received Classified As Operating Activities | | | | -399 | -2 265 | | |
Operating Profit Loss | | | 889 032 | -102 213 | 525 619 | -264 549 | -1 009 951 |
Other Creditors | | | 29 424 | 30 848 | 25 771 | 267 684 | 1 295 762 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 21 781 | 133 965 | 46 943 | 121 752 |
Other Disposals Property Plant Equipment | | | | 43 575 | 163 657 | 58 445 | 157 205 |
Other Interest Income | | | | | | 59 029 | 732 |
Other Interest Receivable Similar Income Finance Income | | | 2 064 | 3 962 | 1 192 | 59 323 | 1 767 |
Other Operating Income Format1 | | | | 10 322 | 1 057 785 | 70 591 | 193 595 |
Other Taxation Social Security Payable | | | 164 844 | 471 794 | 395 311 | 484 941 | 826 810 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -2 138 | -13 076 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 54 471 | 122 227 | 141 737 | 176 037 | 209 688 |
Prepayments Accrued Income | | | 123 516 | 221 012 | 271 792 | 617 441 | 2 310 785 |
Proceeds From Sales Property Plant Equipment | | | -16 500 | -7 103 | -30 340 | -1 255 | -70 453 |
Profit Loss | | | 1 207 960 | 505 333 | 1 056 895 | 460 661 | 12 074 |
Profit Loss On Ordinary Activities Before Tax | | | 891 096 | -98 650 | 524 546 | -205 714 | -1 013 446 |
Property Plant Equipment Gross Cost | | | 4 512 249 | 4 968 290 | 6 189 030 | 7 254 826 | 7 299 027 |
Provisions For Liabilities Balance Sheet Subtotal | | | 120 800 | 125 900 | | | |
Purchase Property Plant Equipment | | | -1 254 226 | -499 616 | -1 384 397 | -1 034 673 | -201 406 |
Research Development Expense Recognised In Profit Or Loss | | | | 3 395 691 | 3 442 652 | 3 852 029 | |
Social Security Costs | | | 469 384 | 655 148 | 748 070 | 956 122 | 1 144 422 |
Staff Costs Employee Benefits Expense | | | 5 152 865 | 7 398 766 | 8 337 532 | 10 454 631 | 11 992 715 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 120 800 | 125 900 | 217 400 | 298 000 | 231 400 |
Tax Expense Credit Applicable Tax Rate | | | 169 308 | -18 744 | 99 664 | -39 086 | -192 555 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -604 337 | -816 688 | -850 336 | -951 453 | -1 134 491 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 668 | -1 331 | 7 773 | 66 812 | -20 611 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 12 673 | 8 255 | 134 | 5 555 | 5 503 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -316 864 | -603 983 | -532 349 | -666 375 | -1 025 520 |
Total Assets Less Current Liabilities | 576 513 | 729 834 | 4 860 351 | 5 196 784 | 6 171 179 | 6 592 594 | 6 338 557 |
Total Current Tax Expense Credit | | | -298 364 | -609 083 | -623 849 | -746 975 | -958 920 |
Total Deferred Tax Expense Credit | | | -18 500 | 5 100 | 91 500 | 80 600 | -66 600 |
Total Operating Lease Payments | | | 170 693 | 243 994 | 257 214 | 301 165 | 301 632 |
Trade Creditors Trade Payables | | | 3 033 216 | 2 650 156 | 2 366 084 | 2 065 870 | 2 195 858 |
Trade Debtors Trade Receivables | | | 3 474 194 | 2 805 723 | 1 745 062 | 2 406 253 | 2 837 203 |
Turnover Revenue | | | 20 237 410 | 23 579 469 | 20 667 366 | 22 284 781 | 17 949 663 |
Wages Salaries | | | 4 629 010 | 6 621 391 | 7 447 725 | 9 322 472 | 10 638 605 |
Work In Progress | | | 153 334 | 152 320 | 233 425 | 333 919 | 428 232 |
Director Remuneration | | | | 22 000 | 21 667 | 21 200 | 21 200 |
Creditors Due Within One Year Total Current Liabilities | 741 230 | 1 242 460 | | | | | |
Fixed Assets | 253 215 | 437 122 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 8 500 | 8 500 | | | | | |
Intangible Fixed Assets Cost Or Valuation | 8 500 | 8 500 | | | | | |
Tangible Fixed Assets Additions | | 317 803 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 585 419 | 903 222 | | | | | |
Tangible Fixed Assets Depreciation | 332 204 | 466 100 | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 133 896 | | | | | |