Profit & Loss |
Date of Accounts |
2011-02-28 | 2012-02-28 | 2012-02-29 | 2013-02-28 | 2014-02-28 | 2015-02-28 | 2016-02-29 | 2017-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 324 | 122 173 | 122 173 | 138 249 | 151 327 | 342 371 | 1 531 955 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 1 610 266 | 823 730 | 2 050 451 | 3 177 155 | 3 093 511 | 953 306 | 3 018 448 |
Current Assets | 163 094 | 713 868 | 713 868 | 1 453 125 | 1 161 398 | 1 388 389 | 3 620 421 | 3 387 819 | 5 745 648 | 7 727 234 | 7 530 048 | 7 565 919 | 9 132 723 |
Debtors | 45 749 | 330 804 | 330 804 | 844 759 | 454 700 | 644 163 | 610 981 | 1 176 685 | 3 663 362 | 4 518 244 | 4 408 537 | 6 518 613 | 5 954 275 |
Net Assets Liabilities | | | | | | | 1 531 955 | 1 513 169 | 3 666 501 | 5 783 957 | 6 882 233 | 7 589 677 | 9 610 687 |
Other Debtors | | | | | 60 529 | 39 577 | 138 180 | 95 049 | 330 912 | 133 972 | 481 723 | 132 652 | 334 655 |
Property Plant Equipment | | | | | | | 1 060 347 | 1 422 641 | 2 523 255 | 2 985 522 | 4 308 371 | 5 975 144 | 6 413 074 |
Total Inventories | | | | | | | 1 399 174 | 1 387 404 | 31 835 | 31 835 | 28 000 | 94 000 | |
Cash Bank In Hand | 14 997 | 31 200 | 31 200 | 78 | 1 690 | 181 598 | 1 610 266 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 324 | 122 173 | 122 173 | 138 249 | 151 327 | 342 371 | 1 531 955 | | | | | | |
Stocks Inventory | 102 348 | 351 864 | 351 864 | 608 288 | 705 008 | 562 628 | 1 399 174 | | | | | | |
Tangible Fixed Assets | 85 467 | 141 591 | 141 591 | 205 852 | 201 688 | 627 847 | 1 060 347 | | | | | | |
Trade Debtors | | | | | 394 171 | 604 586 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 99 | 99 | 99 | 99 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 1 225 | 122 074 | 122 074 | 138 150 | 151 227 | 342 271 | 1 531 855 | | | | | | |
Shareholder Funds | 1 324 | 122 173 | 122 173 | 138 249 | 151 327 | 342 371 | 1 531 955 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 9 250 | 11 250 | 12 850 | 13 250 | 17 250 |
Accrued Liabilities Deferred Income | | | | | | | | | 43 848 | 15 940 | 19 367 | 17 030 | 45 178 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 479 542 | 718 613 | 868 605 | 1 059 459 | 1 319 862 | 1 468 180 | 1 926 487 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 1 494 031 | 2 342 521 | 3 229 111 | 1 539 903 |
Administrative Expenses | | | | | 200 042 | 256 011 | | | 4 189 631 | 4 674 191 | 5 307 034 | 6 322 081 | 6 565 123 |
Amounts Owed By Group Undertakings | | | | | | | | | | | 99 087 | 108 827 | 125 077 |
Amounts Recoverable On Contracts | | | | | | | | | 2 436 741 | 2 914 920 | 2 555 122 | 4 385 024 | 3 562 532 |
Average Number Employees During Period | | | | | | | | 16 | 20 | 26 | 36 | 36 | 40 |
Bank Borrowings | | | | | | | | | | | 50 000 | | |
Bank Borrowings Overdrafts | | | | | 107 909 | 17 181 | | | | | 40 000 | 33 333 | 23 333 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | 831 053 | 2 074 305 | 1 797 802 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 2 050 451 | 3 177 155 | | | |
Corporation Tax Payable | | | | | | | | | 426 500 | 222 500 | | | 69 928 |
Corporation Tax Recoverable | | | | | | | | | | | 175 148 | 437 813 | 313 528 |
Cost Sales | | | | | 6 140 389 | 7 459 274 | | | 14 513 133 | 17 056 318 | 16 017 559 | 22 174 716 | 20 218 864 |
Creditors | | | | | | | 472 662 | 576 090 | 766 442 | 658 614 | 664 510 | 1 335 689 | 981 724 |
Current Tax For Period | | | | | | | | | 426 500 | 422 500 | 175 000 | -437 813 | 69 928 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | | -62 | 598 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | 46 492 | 188 700 | 152 000 | 515 614 | 141 117 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 195 253 | 259 261 | 533 757 | 402 352 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | 308 881 | 398 976 | | | |
Dividends Paid | | | | | | | | | 143 920 | 346 000 | 280 000 | 245 000 | 180 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -143 920 | -346 000 | | | |
Dividends Paid On Shares Interim | | | | | | | | | 143 920 | 346 000 | 280 000 | 245 000 | 180 000 |
Finance Lease Liabilities Present Value Total | | | | | | | 472 662 | 576 090 | 766 442 | 658 614 | 664 510 | 1 302 356 | 958 391 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | 1 178 287 | 1 124 549 | 1 138 831 | 1 840 746 | 1 473 312 |
Finished Goods Goods For Resale | | | | | | | | | 31 835 | 31 835 | 28 000 | 94 000 | 160 000 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | | | | | | | 1 402 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 896 | 163 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | -8 679 | 360 | -211 | -120 283 | -69 948 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 266 000 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -528 594 | -395 435 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 1 014 276 | 854 882 | | | |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | 1 835 | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | 92 820 | 73 849 | 26 868 | 13 378 | |
Government Grant Income | | | | | | | | | | | 112 130 | 48 326 | |
Gross Profit Loss | | | | | 323 344 | 655 390 | | | 6 891 789 | 7 774 950 | 6 918 252 | 7 329 971 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -94 374 | -627 038 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | -1 248 799 | -1 126 704 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -83 | 538 | | -804 | -218 786 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 357 062 | | 398 976 | 533 757 | 402 352 | 599 616 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 66 363 | 37 212 | 52 760 | 50 818 | |
Interest Income On Bank Deposits | | | | | | | | | | 4 | 5 | 262 | 118 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | | 4 | | | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 67 259 | 37 375 | 52 760 | 50 818 | 49 943 |
Interest Received Classified As Investing Activities | | | | | | | | | | -4 | | | |
Net Cash Flows From Used In Financing Activities | | | | | | | | | 1 209 848 | 1 428 961 | | | |
Net Cash Flows From Used In Investing Activities | | | | | | | | | -179 161 | -241 833 | | | |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -2 279 486 | -2 313 832 | | | |
Net Cash Generated From Operations | | | | | | | | | -2 441 119 | -2 978 245 | | | |
Net Current Assets Liabilities | -13 021 | 78 331 | 78 331 | 56 443 | 45 262 | 154 930 | 1 094 272 | 814 604 | 2 108 988 | 3 845 049 | 3 818 372 | 4 007 238 | 5 377 470 |
Net Finance Income Costs | | | | | | | | | | 4 | | 262 | 6 646 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | | -67 259 | -37 375 | | | |
Operating Profit Loss | | | | | 123 302 | 399 379 | | | 2 712 575 | 3 112 565 | 1 758 031 | 1 081 399 | |
Other Creditors | | | | | | | 16 202 | 20 256 | 1 090 | 4 057 | 10 425 | 3 603 | 8 107 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 208 122 | 273 354 | 254 034 | 141 309 |
Other Disposals Property Plant Equipment | | | | | | | | | | 840 910 | 759 269 | 1 414 020 | 643 666 |
Other Interest Income | | | | | | | | | | | | | 6 528 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 4 | 5 | 262 | 6 646 |
Other Operating Income Format1 | | | | | | | | | 10 417 | 11 806 | 146 813 | 73 509 | 18 201 |
Other Taxation Social Security Payable | | | | | | | 332 613 | 87 725 | 236 825 | 76 407 | 124 831 | 98 051 | 34 606 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | -1 065 928 | -1 082 961 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 5 223 | 19 659 | 57 679 | 62 678 | 65 993 |
Prepayments Accrued Income | | | | | | | | | 31 278 | 12 414 | 56 346 | 112 949 | 87 954 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -569 734 | -706 637 | | | |
Profit Loss | | | | | | | | | 2 172 407 | 2 463 456 | 1 378 276 | 952 444 | 2 201 010 |
Profit Loss On Ordinary Activities Before Tax | | | | | 107 043 | 367 554 | | | 2 645 316 | 3 075 194 | 1 705 276 | 1 030 843 | 2 367 806 |
Property Plant Equipment Gross Cost | | | | | | | 1 294 570 | 2 141 254 | 3 391 860 | 4 044 981 | 5 628 233 | 7 443 324 | 8 339 561 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 150 002 | 147 986 | 199 300 | 388 000 | | | |
Purchase Property Plant Equipment | | | | | | | | | -390 573 | -464 808 | | | |
Social Security Costs | | | | | | | | | 42 228 | 80 905 | 127 191 | 149 588 | |
Staff Costs Employee Benefits Expense | | | | | | | | | 596 779 | 994 754 | 1 484 730 | 1 714 067 | 1 954 571 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 199 300 | 388 000 | 540 000 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 502 610 | 584 287 | 324 002 | 195 860 | 449 883 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | | | | 2 224 | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | -23 449 | 21 889 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 2 276 | 3 919 | 3 271 | | 5 647 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 472 909 | 611 738 | 327 000 | 78 399 | 166 796 |
Total Assets Less Current Liabilities | 72 446 | 219 922 | 219 922 | 262 295 | 246 950 | 782 777 | 2 154 619 | 2 237 245 | 4 632 243 | 6 830 571 | 8 086 743 | 9 982 382 | 11 790 544 |
Total Borrowings | | | | | | | | | | | 50 000 | | |
Total Current Tax Expense Credit | | | | | | | | | 426 417 | 423 038 | 175 000 | -438 617 | 25 679 |
Total Deferred Tax Expense Credit | | | | | | | | | | | 152 000 | 517 016 | 141 117 |
Total Operating Lease Payments | | | | | | | | | 10 415 | 3 885 | 4 737 | | |
Trade Creditors Trade Payables | | | | | | | 1 848 538 | 2 034 700 | 2 516 552 | 3 097 346 | 3 072 732 | 2 891 607 | 3 072 513 |
Trade Debtors Trade Receivables | | | | | | | 472 801 | -20 213 | 864 431 | 1 456 938 | 1 522 834 | 1 341 348 | 1 530 529 |
Turnover Revenue | | | | | | | | | 21 404 922 | 24 831 268 | 22 935 811 | 29 504 687 | |
Wages Salaries | | | | | | | | | 549 328 | 894 190 | 1 299 860 | 1 501 801 | 1 704 254 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | | 6 667 | 10 000 | 40 000 | |
Director Remuneration | | | | | 20 642 | 30 228 | | | 8 215 | 8 060 | 8 060 | 8 060 | 8 060 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | 8 215 | 14 727 | 44 727 | 48 060 | 48 060 |
Creditors Due After One Year | | | 69 431 | 96 116 | 66 143 | 345 285 | 472 662 | | | | | | |
Creditors Due Within One Year | | | 635 537 | 1 396 682 | 1 116 136 | 1 233 459 | 2 526 149 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 117 991 | | | | | |
Disposals Property Plant Equipment | | | | | | | | 431 095 | | | | | |
Increase Decrease In Property Plant Equipment | | | | | | | | 866 619 | | | | | |
Number Shares Allotted | | | 99 | 99 | 100 | 100 | 1 | | | | | | |
Par Value Share | | | | 1 | 1 | 1 | 1 | | | | | | |
Provisions For Liabilities Charges | 20 688 | 28 318 | 28 318 | 27 930 | 29 480 | 95 121 | 150 002 | | | | | | |
Share Capital Allotted Called Up Paid | | | | | | 1 | 1 | | | | | | |
Tangible Fixed Assets Additions | | 88 044 | | | | 681 642 | 852 988 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 104 895 | 192 939 | | | 330 376 | 897 318 | 1 539 889 | | | | | | |
Tangible Fixed Assets Depreciation | 19 428 | 51 348 | | | 128 688 | 269 471 | 479 542 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | | | 202 696 | 249 169 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | | 61 913 | 39 100 | | | | | | |
Tangible Fixed Assets Disposals | | | | | | 114 700 | 210 417 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | 1 057 970 | | | | | |
Creditors Due After One Year Total Noncurrent Liabilities | 50 434 | 69 431 | | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 176 115 | 635 537 | | | | | | | | | | | |
Fixed Assets | 85 467 | 141 591 | 141 591 | 205 852 | 201 688 | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 31 920 | | | | | | | | | | | |
Corporation Tax Due Within One Year | | | | | 14 479 | 7 870 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | | | | 60 168 | 202 696 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | | | 29 480 | 95 121 | | | | | | | |
Dividends Withdrawn From Total Reserves | | | | | | 102 999 | | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | | | | | 1 550 | 65 641 | | | | | | | |
Interest Payable Similar Charges | | | | | 16 273 | 31 825 | | | | | | | |
Interim Payment | | | | | 77 937 | 102 999 | | | | | | | |
Other Creditors Due Within One Year | | | | | 4 948 | 1 800 | | | | | | | |
Other Interest Receivable Similar Income | | | | | 14 | | | | | | | | |
Other Taxation Social Security Within One Year | | | | | 24 488 | 49 123 | | | | | | | |
Profit Loss For Period | | | | | 91 014 | 294 043 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | | | 65 641 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | | | 16 029 | 73 511 | | | | | | | |
Trade Creditors Within One Year | | | | | 899 323 | 948 542 | | | | | | | |
Turnover Gross Operating Revenue | | | | | 6 463 733 | 8 114 664 | | | | | | | |
U K Current Corporation Tax On Income For Period | | | | | 14 479 | 7 870 | | | | | | | |
Value Shares Allotted | | | 99 | 99 | 100 | 100 | | | | | | | |