Profit & Loss |
Date of Accounts |
2011-01-31 | 2012-01-30 | 2012-01-31 | 2013-01-30 | 2013-01-31 | 2014-01-30 | 2014-01-31 | 2015-01-30 | 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 |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 223 578 | | 443 266 | | | | | | | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | | | 1 235 968 | 1 877 807 | 688 822 | 1 232 039 | 1 336 289 | 3 429 314 | 989 668 | 1 268 037 |
Current Assets | 499 652 | 800 320 | 800 320 | 1 414 909 | 1 414 909 | 1 936 016 | 1 936 016 | 2 569 644 | 2 569 644 | 3 012 792 | 4 068 449 | 4 524 661 | 4 930 888 | 5 463 784 | 6 351 951 | 6 013 021 | 6 406 886 |
Debtors | 75 027 | 87 314 | 87 314 | 141 922 | 141 922 | 182 272 | 182 272 | 579 961 | 579 961 | 726 150 | 832 688 | 684 533 | 878 732 | 950 286 | 362 122 | 794 180 | 911 309 |
Net Assets Liabilities | | | | | | | | | | 2 381 972 | 3 043 703 | 3 526 449 | 3 943 630 | 3 921 153 | 4 697 870 | 5 139 124 | 5 149 894 |
Other Debtors | | | | | | | | | | 24 673 | 19 934 | 308 795 | | | | 73 698 | 138 157 |
Property Plant Equipment | | | | | | | | | | 299 935 | 260 136 | 438 252 | 451 688 | 323 467 | 325 308 | 409 962 | 348 341 |
Total Inventories | | | | | | | | | | 1 050 674 | 1 357 954 | 2 951 306 | 2 620 117 | 2 977 209 | 2 360 515 | 3 970 142 | |
Cash Bank In Hand | 155 029 | 362 949 | 362 949 | 622 632 | 622 632 | 1 144 616 | 1 144 616 | 1 125 943 | 1 125 943 | 1 235 968 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 223 578 | 443 266 | 443 266 | 732 245 | 732 245 | 1 135 643 | 1 135 643 | 1 757 674 | 1 757 674 | 2 381 972 | | | | | | | |
Stocks Inventory | 269 596 | 350 057 | 350 057 | 650 355 | 650 355 | 609 128 | 609 128 | 863 740 | 863 740 | 1 050 674 | | | | | | | |
Tangible Fixed Assets | 50 244 | 113 695 | 113 695 | 134 294 | 134 294 | 175 173 | 175 173 | 240 657 | 240 657 | 299 935 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 222 578 | 442 266 | 442 266 | 731 245 | 731 245 | 1 134 643 | 1 134 643 | 1 756 674 | 1 756 674 | 2 380 972 | | | | | | | |
Shareholder Funds | 223 578 | | 443 266 | | | | | | | | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | | | | | | 2 750 | 6 750 | 49 520 | 60 559 | 17 757 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | | 114 575 | 130 517 | 167 215 | 210 778 | 298 942 | 374 515 | 457 967 | 550 625 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | 728 | 214 814 | | | | | 31 037 |
Administrative Expenses | | | | | | | | | | | | | | | 2 625 714 | 2 727 853 | 2 902 469 |
Amounts Owed To Group Undertakings | | | | | | | | | | | | | | | | | 56 167 |
Average Number Employees During Period | | | | | | | | | | 30 | 31 | 37 | 33 | 33 | 35 | 39 | 39 |
Bank Borrowings | | | | | | | | | | 55 388 | 15 933 | 17 319 | | | | | 294 429 |
Bank Borrowings Overdrafts | | | | | | | | | | | | 17 319 | | | | | 294 429 |
Bank Overdrafts | | | | | | | | | | 42 362 | 42 362 | 17 319 | | | | | |
Cash Cash Equivalents | | | | | | | | | | | | | | | 3 429 314 | 989 668 | 1 269 346 |
Comprehensive Income Expense | | | | | | | | | | | | | | | 936 717 | 641 254 | 176 596 |
Corporation Tax Payable | | | | | | | | | | 168 054 | 247 031 | 138 305 | 82 045 | 64 415 | 181 296 | 11 650 | 54 518 |
Corporation Tax Recoverable | | | | | | | | | | | | | | | | | 23 952 |
Cost Sales | | | | | | | | | | | | | | | 8 944 748 | 9 487 677 | 9 107 485 |
Creditors | | | | | | | | | | 1 060 437 | 1 468 949 | 21 989 | 37 754 | 29 512 | 14 304 | 3 647 | 1 550 421 |
Current Asset Investments | | | | | | | | | | | | 200 000 | 200 000 | 200 000 | 200 000 | 259 031 | 248 496 |
Current Tax For Period | | | | | | | | | | | | | | | 181 296 | 84 379 | 54 518 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | | | | | | | 17 909 | 8 275 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | | | | | | 17 909 | 8 275 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | | | | | -160 000 | -200 000 | -150 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | | | | | | | | | | | -200 000 | -150 000 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | 16 711 | 13 097 | 21 989 | 37 754 | 29 512 | 15 209 | 10 657 | 1 282 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | | | | | | | 10 657 | 2 364 |
Finished Goods Goods For Resale | | | | | | | | | | | | | | | | 3 970 142 | 3 979 044 |
Fixed Assets | 50 244 | | 113 695 | | | | | 240 657 | | 499 935 | 460 136 | 638 252 | | | | 409 962 | 370 369 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | | | | | -64 415 | -254 025 | -40 292 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | | 30 406 | 36 698 | 43 563 | 132 572 | 75 573 | 83 452 | 92 658 |
Intangible Assets | | | | | | | | | | | | | | | | 200 000 | |
Interest Income On Bank Deposits | | | | | | | | | | | | | | | | 87 | 782 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | | | | | -1 395 | -1 309 | -13 478 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | | | | 3 689 | 3 459 | 13 478 |
Interest Received Classified As Investing Activities | | | | | | | | | | | | | | | | -87 | -782 |
Investments Fixed Assets | | | | | | | | | | 200 000 | 200 000 | 200 000 | | | | | 22 028 |
Investments In Subsidiaries | | | | | | | | | | | | | | | | | 22 028 |
Net Cash Generated From Operations | | | | | | | | | | | | | | | -2 412 621 | 1 723 794 | -294 392 |
Net Current Assets Liabilities | 178 724 | 362 724 | 362 724 | 639 865 | 639 865 | 1 008 823 | 1 008 823 | 1 548 658 | 1 548 658 | 1 952 355 | 2 599 500 | 3 110 186 | 3 577 579 | 3 688 657 | 4 436 340 | 4 800 192 | |
Net Finance Income Costs | | | | | | | | | | | | | | | | 87 | 782 |
Number Shares Issued Fully Paid | | | | | | | | | | | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
Other Creditors | | | | | | | | | | 10 547 | 97 676 | 2 455 | 1 348 | 99 860 | 80 812 | 64 890 | 55 204 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 14 464 | | | | | | |
Other Disposals Property Plant Equipment | | | | | | | | | | | 24 585 | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | | | | 143 | 87 | 782 |
Other Investments Other Than Loans | | | | | | | | | | 200 000 | 200 000 | 200 000 | | | | | |
Other Taxation Social Security Payable | | | | | | | | | | 186 124 | 214 678 | 189 578 | 350 472 | 281 082 | 440 904 | 273 093 | |
Par Value Share | | | | | 1 | | 1 | | 1 | 1 | | | 1 | 1 | 1 | 1 | 1 000 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | | | | | 90 243 | 91 386 | 92 837 |
Percentage Class Share Held In Subsidiary | | | | | | | | | | | | | | | | | 100 |
Prepayments Accrued Income | | | | | | | | | | | | | | | | 111 549 | 29 205 |
Profit Loss | | | | | | | | | | | | | | | 936 717 | 641 254 | 160 770 |
Property Plant Equipment Gross Cost | | | | | | | | | | 414 510 | 390 653 | 605 467 | 662 466 | 622 409 | 699 823 | 867 929 | 898 966 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | | | | | 787 892 | 951 344 | 2 652 245 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | | | | | | 67 383 | 75 658 |
Taxation Social Security Payable | | | | | | | | | | | 461 709 | 327 883 | | | | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | | | | | | | | -31 416 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | | | | | -350 | -25 551 | 9 939 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | | | | 172 | 72 | 2 102 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | | | | | | | | | | | | | | | 2 485 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | | | | | 169 311 | 102 288 | 69 573 |
Total Assets Less Current Liabilities | 228 968 | 476 419 | 476 419 | 774 159 | 774 159 | 1 183 996 | 1 183 996 | 1 789 315 | 1 789 315 | 2 452 290 | 3 059 636 | 3 548 438 | 4 029 267 | 4 012 124 | 4 761 648 | 5 210 154 | |
Total Borrowings | | | | | | | | | | | | | | | | | 294 429 |
Total Current Tax Expense Credit | | | | | | | | | | | | | | | | 84 379 | 61 298 |
Trade Creditors Trade Payables | | | | | | | | | | 636 639 | 854 105 | 1 058 497 | 894 365 | 948 511 | 935 001 | 791 980 | 891 241 |
Trade Debtors Trade Receivables | | | | | | | | | | 701 477 | 812 754 | 375 738 | 783 394 | 899 732 | 692 593 | 324 985 | 307 728 |
Wages Salaries | | | | | | | | | | | | | | | 654 535 | 808 044 | 2 509 134 |
Amount Specific Advance Or Credit Directors | | | | | | | | | 4 120 | -9 505 | -41 493 | 15 533 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | | | | 57 026 | | | | | |
Audit Fees Expenses | | | | | | | | | | | | | | | | 8 000 | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | | | | | | 80 346 | 80 346 | |
Director Remuneration | | | | | | | | | | | | | | | 24 000 | 24 000 | |
Finished Goods | | | | | | | | | | | | 2 951 306 | 2 620 117 | 2 977 209 | 2 360 515 | 3 970 142 | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | | | | | -75 236 | | | | |
Other Current Asset Investments Balance Sheet Subtotal | | | | | | | | | | | | 200 000 | 200 000 | 200 000 | 200 000 | 259 031 | |
Prepayments | | | | | | | | | | | | 30 247 | 37 998 | 47 610 | 44 303 | 111 549 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | | | | 47 883 | 61 459 | 49 474 | 67 383 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | | | | | 56 999 | 55 625 | 77 414 | 168 106 | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | | | | | -22 569 | | | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | | | | | -11 985 | | |
Applicable Tax Rate | | | | | | | | | | | | | | | 19 | 19 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | | | | | 3 429 314 | | |
Cash Receipts From Government Grants | | | | | | | | | | | | | | | -3 017 | | |
Depreciation Amortisation Expense | | | | | | | | | | | | | | | 75 573 | 83 452 | |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | | | | | 68 506 | 76 385 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | | | 44 408 | | | |
Disposals Property Plant Equipment | | | | | | | | | | | | | | 95 682 | | | |
Dividends Paid | | | | | | | | | | | | | | | 160 000 | 200 000 | |
Dividends Paid On Shares | | | | | | | | | | | | | | | 160 000 | 200 000 | |
Dividends Paid On Shares Final | | | | | | | | | | | | | | | 47 500 | 87 500 | |
Dividends Paid On Shares Interim | | | | | | | | | | | | | | | 112 500 | 112 500 | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | | | | | | | | 3 017 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | | | | | 478 721 | 478 721 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | | | | | 170 033 | -315 714 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | | | | | 593 232 | -82 424 | |
Gross Profit Loss | | | | | | | | | | | | | | | 3 732 271 | 3 415 736 | |
Income From Related Parties | | | | | | | | | | | | | | | 1 195 985 | 55 008 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | | | | | 2 093 025 | -2 439 646 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | | | | | | -616 694 | 1 609 627 | |
Interest Expense On Bank Overdrafts | | | | | | | | | | | | | | | 1 395 | 1 309 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | | | | | 2 294 | 2 150 | |
Loans Owed By Related Parties | | | | | | | | | | | | | | | 8 012 | 283 949 | |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | | | | | 177 238 | 290 349 | |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | | | | | 77 271 | 168 019 | |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | | | | | -2 347 534 | 1 981 278 | |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | | | | | -143 | -87 | |
Other Deferred Tax Expense Credit | | | | | | | | | | | | | | | -11 985 | 17 909 | |
Other Operating Income Format1 | | | | | | | | | | | | | | | 3 017 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | | | | | -16 361 | -15 209 | |
Payments To Related Parties | | | | | | | | | | | | | | | 1 166 666 | 745 098 | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | | | | | 1 106 028 | 743 542 | |
Provisions | | | | | | | | | | | | | | 61 459 | 49 474 | 67 383 | |
Purchase Property Plant Equipment | | | | | | | | | | | | | | | -77 414 | -168 106 | |
Social Security Costs | | | | | | | | | | | | | | | 43 114 | 51 914 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | | | | | 210 145 | 141 273 | |
Total Operating Lease Payments | | | | | | | | | | | | | | | 878 | 1 028 | |
Turnover Revenue | | | | | | | | | | | | | | | 12 677 019 | 12 903 413 | |
Creditors Due After One Year Total Noncurrent Liabilities | 5 390 | | 33 153 | | | | | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 320 928 | | 437 596 | | | | | | | | | | | | | | |
Tangible Fixed Assets Additions | | | 73 005 | | 45 345 | | 90 961 | | 88 613 | 89 211 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 63 663 | | 136 668 | | 182 013 | | 236 686 | | 325 299 | 414 510 | | | | | | | |
Tangible Fixed Assets Depreciation | 13 419 | | 22 973 | | 47 719 | | 61 513 | | 84 642 | 114 575 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | | 9 554 | | | | | | | | | | | | | | |
Advances Credits Directors | | | | | | | | | 22 052 | -9 552 | | | | | | | |
Advances Credits Made In Period Directors | | | | | | | | | 22 052 | | | | | | | | |
Advances Credits Repaid In Period Directors | | | | | | | | | | 31 604 | | | | | | | |
Bank Borrowings Overdrafts Secured | | | | | | | | | | 97 750 | | | | | | | |
Capital Employed | | 443 266 | | 732 245 | 732 245 | 1 135 643 | 1 135 643 | 1 757 674 | 1 757 674 | 2 381 972 | | | | | | | |
Creditors Due After One Year | | 33 153 | | 41 914 | 41 914 | 48 353 | 48 353 | 31 641 | 31 641 | 70 318 | | | | | | | |
Creditors Due Within One Year | | 437 596 | | 775 044 | 775 044 | 927 193 | 927 193 | 1 020 986 | 1 020 986 | 1 060 437 | | | | | | | |
Number Shares Allotted | | | | | 1 000 | | 1 000 | | 1 000 | 1 000 | | | | | | | |
Share Capital Allotted Called Up Paid | | 1 000 | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | | 24 746 | | 22 503 | | 23 129 | 29 933 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | | | 8 709 | | | | | | | | | | |
Tangible Fixed Assets Disposals | | | | | | | 36 288 | | | | | | | | | | |