Profit & Loss |
Date of Accounts |
2014-01-31 | 2015-01-31 | 2016-01-31 | 2017-01-31 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | | | | | | |
Net Worth | 630 909 | 667 921 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 437 | 17 834 | | | | | | | | |
Cash Bank On Hand | | 17 834 | 317 437 | 348 681 | 332 260 | 551 687 | 506 371 | 1 150 497 | 1 220 233 | 977 899 |
Current Assets | 1 306 909 | 1 320 800 | 1 723 630 | 1 630 384 | 1 557 001 | 1 738 474 | 1 187 768 | 1 676 710 | 2 136 429 | 2 207 843 |
Debtors | 447 130 | 390 930 | 330 616 | 72 019 | 58 841 | 56 493 | 53 388 | 45 644 | 37 831 | 73 514 |
Intangible Fixed Assets | 7 829 | 939 | | | | | | | | |
Net Assets Liabilities | -939 | 666 982 | 785 116 | 456 033 | 590 363 | 772 609 | 533 254 | 986 424 | 1 356 166 | 1 633 039 |
Net Assets Liabilities Including Pension Asset Liability | 630 909 | 667 921 | | | | | | | | |
Other Debtors | | 10 362 | 9 490 | 8 679 | | | | | | |
Property Plant Equipment | | 103 929 | 129 061 | 117 807 | 87 880 | 63 225 | 56 318 | 56 005 | 287 308 | 291 254 |
Stocks Inventory | 859 342 | 912 036 | | | | | | | | |
Tangible Fixed Assets | 104 152 | 103 929 | | | | | | | | |
Total Inventories | | 912 036 | 1 075 577 | 1 209 684 | 1 165 900 | 1 130 294 | 628 009 | 480 569 | 878 365 | 1 156 430 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | | | |
Profit Loss Account Reserve | 630 809 | 667 821 | | | | | | | | |
Shareholder Funds | 630 909 | 667 921 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 2 500 | | | | | | | | | |
Accrued Liabilities Deferred Income | | | | 53 494 | 70 179 | 46 535 | 24 545 | 85 788 | 92 506 | 37 383 |
Accumulated Amortisation Impairment Intangible Assets | | 137 800 | 137 800 | 137 800 | 137 800 | 137 800 | 137 800 | 137 800 | 137 800 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 351 518 | 382 969 | 407 268 | 439 868 | 443 093 | 466 947 | 485 015 | 516 436 | 579 230 |
Additional Provisions Increase From New Provisions Recognised | | | 10 791 | | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | 5 | -15 | | | | | | | | |
Administrative Expenses | 1 069 903 | 1 074 518 | 1 060 201 | | | | | | | |
Amortisation Intangible Assets Expense | 6 890 | 6 890 | | | | | | | | |
Amounts Owed By Group Undertakings | | 329 657 | 280 835 | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 383 347 | 329 657 | | | | | | | | |
Amounts Owed To Group Undertakings | | | | 289 826 | | | | | | |
Applicable Tax Rate | | 21 | 20 | | | | | | | |
Average Number Employees During Period | | | | 26 | 29 | 28 | 27 | 26 | 23 | 23 |
Bank Borrowings Overdrafts | 301 474 | 240 460 | 377 597 | 498 908 | 463 589 | 449 593 | 249 642 | | | |
Bank Overdrafts | 301 474 | 240 460 | 377 597 | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -8 526 | -2 048 | | | | | | | | |
Comprehensive Income Expense | | 295 902 | 370 134 | | | | | | | |
Corporation Tax Payable | | | | 123 899 | 113 616 | 121 244 | 18 516 | 177 441 | 113 565 | 128 362 |
Cost Sales | 3 015 871 | 3 188 014 | 3 608 815 | | | | | | | |
Creditors | | 742 726 | 1 041 763 | 1 269 994 | 1 038 909 | 1 017 844 | 700 394 | 738 103 | 1 018 621 | 822 350 |
Creditors Due Within One Year | 750 789 | 742 726 | | | | | | | | |
Current Tax For Period | | 73 485 | 91 818 | | | | | | | |
Debtors Due Within One Year | 447 130 | 390 930 | | | | | | | | |
Deferred Tax Liabilities | | 15 021 | 25 812 | | | | | | | |
Depreciation Expense Property Plant Equipment | | 39 267 | 31 451 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 37 330 | 39 267 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 37 192 | 15 021 | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 8 455 | | 29 890 | | | | |
Disposals Property Plant Equipment | | | | 8 455 | | 32 025 | | | | |
Dividends Paid | | 252 000 | 252 000 | | | | | | | |
Dividends Paid On Shares Interim | | 252 000 | 252 000 | | | | | | | |
Finished Goods | | | | 1 209 684 | 1 165 900 | 1 130 294 | 628 009 | 480 569 | 878 365 | 1 156 430 |
Fixed Assets | 111 981 | 104 868 | 129 061 | 117 807 | 87 880 | 63 225 | 56 318 | 56 005 | 293 983 | 291 254 |
Gain Loss From Disposal Fixed Assets | 9 116 | 200 | | | | | | | | |
Gain Loss On Disposals Property Plant Equipment | | 200 | | | | | | | | |
Gross Profit Loss | 1 362 542 | 1 383 144 | 1 516 792 | | | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -15 | -133 | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 31 451 | 32 754 | 32 600 | 33 115 | 23 854 | 18 068 | 24 746 | 62 794 |
Intangible Assets | -939 | -939 | | | | | | | | |
Intangible Assets Gross Cost | | 137 800 | 137 800 | 137 800 | 137 800 | 137 800 | 137 800 | 137 800 | 137 800 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 129 971 | 136 861 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 6 890 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 137 800 | | | | | | | | | |
Interest Payable Similar Charges | 2 020 | 1 560 | | | | | | | | |
Interest Payable Similar Charges Finance Costs | | 1 560 | 1 897 | | | | | | | |
Net Current Assets Liabilities | 556 120 | 578 074 | 681 867 | 360 390 | 518 092 | 720 630 | 487 374 | 938 607 | 1 117 808 | 1 385 493 |
Net Increase Decrease In Shareholders Funds | -28 637 | 37 012 | | | | | | | | |
Number Shares Allotted | | 100 | | | | | | | | |
Number Shares Issued Fully Paid | | | 100 | | | | | 16 | 16 | |
Operating Profit Loss | 310 498 | 341 872 | 474 349 | | | | | | | |
Other Creditors | | 97 668 | 157 190 | 89 570 | 5 100 | 41 998 | 43 949 | 92 582 | 84 466 | 29 968 |
Other Creditors Due Within One Year | 149 076 | 97 668 | | | | | | | | |
Other Deferred Tax Expense Credit | | -22 170 | 10 791 | | | | | | | |
Other Interest Receivable Similar Income | 125 | | | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | 158 | | | | | | | |
Other Operating Income | 17 859 | 33 246 | | | | | | | | |
Other Operating Income Format1 | | 33 246 | 17 758 | | | | | | | |
Other Taxation Social Security Payable | | 100 403 | 120 745 | 138 524 | 10 456 | 10 318 | 11 287 | 9 917 | 10 490 | 12 001 |
Par Value Share | | 1 | 1 | | | | | 1 | 1 | |
Pension Costs | 3 120 | 3 120 | | | | | | | | |
Profit Loss | | 295 902 | 370 134 | | | | | | | |
Profit Loss For Period | 223 363 | 289 012 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 308 603 | 340 312 | 472 610 | | | | | | | |
Property Plant Equipment Gross Cost | | 455 447 | 512 030 | 525 075 | 527 748 | 506 318 | 523 265 | 541 020 | 803 744 | 870 484 |
Provisions | | 15 021 | 25 812 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | -22 171 | | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | 15 021 | 25 812 | 22 164 | 15 609 | 11 246 | 10 438 | 8 188 | 55 625 | 43 708 |
Provisions For Liabilities Charges | 37 192 | 15 021 | | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | | | |
Standard Nominal Tax Rate | 22 | 21 | | | | | | | | |
Tangible Fixed Assets Additions | | 39 044 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 418 753 | 455 447 | | | | | | | | |
Tangible Fixed Assets Depreciation | 314 601 | 351 518 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 39 267 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 2 350 | | | | | | | | |
Tangible Fixed Assets Disposals | | 2 350 | | | | | | | | |
Taxation Social Security Due Within One Year | 104 865 | 100 403 | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | 72 926 | 95 184 | | | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 2 048 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 68 294 | 71 479 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 85 240 | 51 300 | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 51 300 | 102 476 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 56 583 | 21 500 | 2 673 | 10 595 | 16 947 | 17 755 | 262 724 | 66 740 |
Total Assets Less Current Liabilities | 668 101 | 682 003 | 810 928 | 478 197 | 605 972 | 783 855 | 543 692 | 994 612 | 1 411 791 | 1 676 747 |
Total Current Tax Expense Credit | | 73 470 | 91 685 | | | | | | | |
Total Dividend Payment | 252 000 | 252 000 | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 74 808 | 73 470 | | | | | | | | |
Trade Creditors Trade Payables | | 304 195 | 386 231 | 253 166 | 316 413 | 329 747 | 352 134 | 314 261 | 692 045 | 563 126 |
Trade Creditors Within One Year | 195 374 | 304 195 | | | | | | | | |
Trade Debtors Trade Receivables | | 50 911 | 40 291 | 63 340 | 48 461 | 46 195 | 39 883 | 39 764 | 31 981 | 66 356 |
Turnover Gross Operating Revenue | 4 378 413 | 4 571 158 | | | | | | | | |
Turnover Revenue | | 4 571 158 | 5 125 607 | | | | | | | |
U K Current Corporation Tax | 74 808 | 73 485 | | | | | | | | |
U K Deferred Tax | 10 432 | -22 170 | | | | | | | | |
Recoverable Value-added Tax | | | | | | | 4 091 | | | |