Profit & Loss |
Date of Accounts |
2011-07-31 | 2012-07-31 | 2013-07-31 | 2014-07-31 | 2015-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 | 2023-07-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 788 460 | 1 015 156 | 1 294 784 | 1 361 242 | 1 528 058 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 1 206 907 | 934 770 | 1 358 397 | 796 473 | 1 092 793 | 2 292 021 |
Current Assets | 1 344 267 | 1 744 248 | 2 165 320 | 2 841 015 | 5 889 532 | 4 473 262 | 3 834 376 | 3 511 808 | 5 047 856 | 5 878 743 | 7 303 791 |
Debtors | 68 807 | 172 234 | 195 493 | 500 061 | 580 677 | 385 872 | 134 180 | 250 891 | 960 749 | 1 597 950 | 1 517 358 |
Net Assets Liabilities | | | | | | 1 481 729 | 1 630 998 | 1 376 345 | 1 220 542 | 1 296 739 | 1 299 687 |
Other Debtors | | | | | | 196 290 | | 180 693 | 144 036 | 87 428 | 202 179 |
Property Plant Equipment | | | | | | 26 610 | 19 959 | 14 969 | 9 144 | 10 058 | 10 859 |
Total Inventories | | | | | | 2 880 483 | 2 765 426 | 1 902 520 | 3 290 634 | 3 188 000 | |
Cash Bank In Hand | 761 413 | 359 695 | 755 632 | 535 864 | 63 946 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 788 460 | 1 015 156 | 1 294 784 | 1 361 242 | 1 528 058 | | | | | | |
Stocks Inventory | 514 047 | 1 212 319 | 1 214 195 | 1 805 090 | 5 244 909 | | | | | | |
Tangible Fixed Assets | 88 487 | 83 422 | 66 383 | 52 293 | 40 954 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 102 | 102 | 105 | 105 | 105 | | | | | | |
Profit Loss Account Reserve | 788 358 | 1 015 054 | 1 294 679 | 1 361 137 | 1 527 953 | | | | | | |
Shareholder Funds | 788 460 | 1 015 156 | 1 294 784 | 1 361 242 | 1 528 058 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 7 500 | 7 500 | 7 500 | 7 500 | 7 200 | 9 170 |
Accrued Liabilities Deferred Income | | | | | | 187 453 | 10 585 | 10 585 | 468 460 | 1 253 518 | 1 688 677 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 154 080 | 160 733 | 165 723 | 64 133 | 66 734 | 69 880 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 897 | 3 516 | 3 947 |
Administrative Expenses | | | | | | 605 364 | 631 118 | 593 792 | 611 481 | 771 234 | 906 210 |
Average Number Employees During Period | | | | | | | 65 | 62 | 61 | 47 | 46 |
Bank Borrowings | | | | | | | | 1 000 000 | | | |
Bank Borrowings Overdrafts | | | | | | | | 966 667 | 783 333 | 583 333 | 383 333 |
Capital Reduction Decrease In Equity | | | | | | | | | | 2 | |
Cash Cash Equivalents Cash Flow Value | | | | | | 1 206 907 | 934 770 | 1 358 397 | 796 473 | 1 092 793 | 2 292 021 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | -78 833 | | |
Cash Receipts From Sales Interests In Associates | | | | | | | | 78 833 | -78 833 | | |
Comprehensive Income Expense | | | | | | 367 847 | 304 269 | -254 653 | -54 803 | 223 159 | 73 948 |
Corporation Tax Payable | | | | | | 107 198 | 77 047 | | | 65 896 | 22 000 |
Corporation Tax Recoverable | | | | | | | | 54 229 | 54 595 | | |
Cost Sales | | | | | | 21 517 046 | 20 978 185 | 11 289 206 | 15 314 785 | 21 649 617 | 21 071 309 |
Creditors | | | | | | 3 013 087 | 2 219 537 | 966 667 | 783 333 | 583 333 | 383 333 |
Current Tax For Period | | | | | | 90 757 | 76 845 | -54 229 | | 58 024 | 22 000 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | 5 056 | -1 256 | -1 000 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 5 056 | -1 256 | -1 000 | | -700 | 300 |
Depreciation Expense Property Plant Equipment | | | | | | 8 218 | 6 653 | 4 990 | 3 519 | 2 601 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 8 218 | 6 653 | 4 990 | 3 519 | 2 601 | 3 146 |
Dividends Paid | | | | | | 255 000 | 155 000 | | 101 000 | 147 000 | 71 000 |
Dividends Paid Classified As Financing Activities | | | | | | -255 000 | -155 000 | | -101 000 | -147 000 | -71 000 |
Dividends Paid On Shares Final | | | | | | 160 000 | 35 000 | | 101 000 | 107 000 | 71 000 |
Dividends Paid On Shares Interim | | | | | | 95 000 | 120 000 | | | 40 000 | |
Finance Lease Liabilities Present Value Total | | | | | | 4 578 | | | | | |
Finance Lease Payments Owing Minimum Gross | | | | | | 4 578 | | | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | -1 000 000 | 16 667 | 200 000 | 200 000 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 2 488 | | 432 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | | | | | | 200 000 | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | | 78 833 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 1 561 | | | | | -7 872 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 758 821 | 994 858 | -1 702 693 | -890 408 | -1 666 497 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -251 692 | -16 351 | 788 325 | 691 796 | -80 592 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | -115 057 | -862 906 | 1 388 114 | -102 634 | 306 412 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | -3 202 | | |
Government Grant Income | | | | | | | | | 867 | | |
Gross Profit Loss | | | | | | 1 069 699 | 1 011 271 | 481 987 | 560 074 | 1 065 971 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -106 996 | -77 047 | -366 | 62 767 | -58 024 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -897 240 | 272 135 | -423 627 | | -296 320 | -1 199 228 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | -300 | -7 872 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 6 653 | 4 990 | 3 519 | 2 601 | 3 146 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 431 | 181 | | 1 775 | 14 554 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 532 | 167 | | | | |
Interest Income On Bank Deposits | | | | | | 288 | 53 | | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | 288 | 53 | | | | |
Interest Paid Classified As Operating Activities | | | | | | | | | | -14 554 | -35 549 |
Interest Payable Similar Charges Finance Costs | | | | | | 963 | 348 | | 4 263 | 14 554 | 35 549 |
Interest Received Classified As Investing Activities | | | | | | -288 | -53 | -1 923 | | | -1 |
Investment Property Fair Value Model | | | | | | | | | | 263 937 | 300 891 |
Issue Equity Instruments | | | | | | | | | | 40 | |
Net Cash Flows From Used In Financing Activities | | | | | | 258 396 | 159 578 | -1 000 000 | | | |
Net Cash Flows From Used In Investing Activities | | | | | | 2 650 | -53 | 76 910 | | | |
Net Cash Flows From Used In Operating Activities | | | | | | -1 158 286 | 112 610 | 499 463 | 522 194 | -646 796 | |
Net Cash Generated From Operations | | | | | | | 5 266 | 422 416 | 517 565 | -598 584 | -1 567 747 |
Net Current Assets Liabilities | 699 973 | 931 734 | 1 228 401 | 1 308 949 | 1 487 104 | 1 460 175 | 1 614 839 | 2 330 843 | 1 997 531 | 1 872 114 | 1 674 561 |
Net Finance Income Costs | | | | | | 288 | 53 | 1 923 | | | 1 |
Net Interest Paid Received Classified As Operating Activities | | | | | | -963 | -348 | | -4 263 | | |
Number Shares Issued Fully Paid | | | | | | | 2 | | | | |
Operating Profit Loss | | | | | | 464 335 | 380 153 | -311 805 | -50 540 | 294 737 | |
Other Creditors | | | | | | 25 387 | -6 335 | 6 794 | 23 784 | 7 102 | 63 656 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 105 110 | | |
Other Disposals Property Plant Equipment | | | | | | | | | 108 313 | | |
Other Interest Income | | | | | | | | 1 923 | | | |
Other Interest Receivable Similar Income Finance Income | | | | | | 288 | 53 | 1 923 | | | 1 |
Other Operating Income Format1 | | | | | | | | | 867 | | |
Other Taxation Social Security Payable | | | | | | 92 754 | 125 169 | 64 169 | 81 761 | 52 989 | 352 485 |
Par Value Share | | | 1 | 1 | 1 | | 1 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -3 396 | -4 578 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 6 246 | 4 397 | 6 326 | 3 801 | 20 827 | 4 072 |
Prepayments Accrued Income | | | | | | 189 582 | 134 180 | 15 969 | 185 587 | 264 108 | 118 304 |
Proceeds From Issuing Shares | | | | | | | | | | -40 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -1 | | |
Profit Loss | | | | | | 367 847 | 304 269 | -254 653 | -54 803 | 223 159 | 73 948 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 463 660 | 379 858 | -309 882 | -54 803 | 280 183 | 88 376 |
Property Plant Equipment Gross Cost | | | | | | 180 692 | 180 692 | 180 692 | 73 276 | 76 792 | 80 739 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 5 056 | 3 800 | 2 800 | | | |
Purchase Property Plant Equipment | | | | | | -2 938 | | | -897 | -3 516 | -3 947 |
Social Security Costs | | | | | | 19 177 | 19 616 | 15 948 | 17 833 | 225 881 | |
Staff Costs Employee Benefits Expense | | | | | | 2 492 631 | 2 679 611 | 2 112 475 | 2 696 086 | 2 472 011 | 2 420 350 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 5 056 | 3 800 | 2 800 | 2 800 | 2 100 | 2 400 |
Tax Expense Credit Applicable Tax Rate | | | | | | 88 095 | 72 173 | -58 878 | -10 413 | 53 235 | 18 559 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -674 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 1 775 | 4 672 | 4 649 | 10 413 | 3 789 | 3 741 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 95 813 | 75 589 | -55 229 | | 57 024 | 14 428 |
Total Assets Less Current Liabilities | 788 460 | 1 015 156 | 1 294 784 | 1 361 242 | 1 528 058 | 1 486 785 | 1 634 798 | 2 345 812 | 2 006 675 | 1 882 172 | 1 685 420 |
Total Borrowings | | | | | | | | 966 667 | | | |
Total Current Tax Expense Credit | | | | | | | | | | 57 724 | 14 128 |
Total Operating Lease Payments | | | | | | 60 033 | 60 981 | 60 697 | 62 786 | 106 993 | |
Trade Creditors Trade Payables | | | | | | 2 595 717 | 2 013 071 | 1 066 084 | 2 276 320 | 2 427 124 | 3 302 412 |
Trade Debtors Trade Receivables | | | | | | | | | 576 531 | 1 246 414 | 1 196 875 |
Turnover Revenue | | | | | | 22 586 745 | 21 989 456 | 11 771 193 | 15 874 859 | 22 715 588 | |
Wages Salaries | | | | | | 2 467 208 | 2 655 598 | 2 090 201 | 2 674 452 | 2 225 303 | 2 194 474 |
Work In Progress | | | | | | 2 880 483 | 2 765 426 | 1 902 520 | 3 290 634 | 3 188 000 | |
Company Contributions To Defined Benefit Plans Directors | | | | | | 499 | 940 | 1 215 | 1 210 | 2 408 | |
Director Remuneration | | | | | | | 182 886 | 184 341 | 183 809 | 252 602 | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 164 383 | 183 826 | 185 556 | 185 019 | 255 010 | |
Creditors Due Within One Year Total Current Liabilities | 644 294 | 812 514 | | | | | | | | | |
Fixed Assets | 88 487 | 83 422 | 66 383 | 52 293 | 40 954 | | | | | | |
Tangible Fixed Assets Additions | | 6 341 | 46 592 | 3 664 | 1 735 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 203 487 | 209 828 | 190 177 | 193 841 | 195 576 | | | | | | |
Tangible Fixed Assets Depreciation | 115 000 | 126 406 | 123 794 | 141 548 | 154 622 | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 11 406 | | | | | | | | | |
Creditors Due Within One Year | | 812 514 | 936 919 | 1 532 066 | 4 402 428 | | | | | | |
Number Shares Allotted | | | 2 | 2 | 2 | | | | | | |
Share Capital Allotted Called Up Paid | | 2 | 2 | 2 | 2 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 14 686 | 17 754 | 13 074 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 17 298 | | | | | | | | |
Tangible Fixed Assets Disposals | | | 66 243 | | | | | | | | |