Profit & Loss |
Date of Accounts |
2011-09-30 | 2012-09-30 | 2013-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 536 892 | 582 401 | 618 369 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 29 390 | 12 693 | 170 337 | | | | | | | |
Cash Bank On Hand | | | | 374 651 | 335 196 | 153 072 | 553 966 | 570 209 | 557 702 | 625 |
Current Assets | 406 078 | 575 705 | 852 312 | 1 682 050 | 1 863 838 | 2 689 074 | 4 384 840 | 5 313 687 | 6 470 780 | 8 732 403 |
Debtors | 261 075 | 425 896 | 447 515 | 831 359 | 881 765 | 1 509 978 | 2 465 378 | 3 097 107 | 3 556 964 | 5 861 929 |
Net Assets Liabilities | | | | 1 564 850 | 1 694 141 | 1 858 200 | 2 500 595 | 3 256 834 | 3 483 077 | 4 585 331 |
Net Assets Liabilities Including Pension Asset Liability | 536 892 | 582 401 | 618 369 | | | | | | | |
Other Debtors | | | | 1 300 | 1 335 | | 250 000 | 250 000 | | |
Property Plant Equipment | | | | 1 059 829 | 997 456 | 1 084 459 | 1 136 395 | 1 101 035 | 975 138 | 1 048 770 |
Stocks Inventory | 115 613 | 137 116 | 234 460 | | | | | | | |
Tangible Fixed Assets | 679 578 | 688 379 | 811 567 | | | | | | | |
Total Inventories | | | | 476 040 | 646 877 | 1 026 024 | 1 365 496 | 1 646 371 | 2 356 114 | 2 869 849 |
|
Capital & Reserves |
Called Up Share Capital | 52 500 | 52 500 | 52 500 | | | | | | | |
Profit Loss Account Reserve | 484 392 | 529 901 | 565 869 | | | | | | | |
Shareholder Funds | 536 892 | 582 401 | 618 369 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 7 000 | 7 000 | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | 40 338 | 42 000 | |
Director Remuneration | | | | | | | | 612 769 | 719 115 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | 3 | 3 | |
Accrued Liabilities Deferred Income | | | | 136 441 | 174 820 | 303 699 | 539 324 | 595 417 | 1 071 871 | 1 063 034 |
Accumulated Amortisation Impairment Intangible Assets | | | | 755 | 2 677 | 4 597 | 6 518 | 9 289 | 15 567 | 21 980 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 1 125 739 | 1 272 479 | 1 395 656 | 1 611 584 | 1 877 273 | 2 129 184 | 2 380 339 |
Average Number Employees During Period | | | | 37 | 46 | 47 | 49 | 52 | 49 | 60 |
Bank Borrowings | | | | 36 825 | | 192 184 | 534 615 | 198 229 | 98 450 | 119 526 |
Bank Borrowings Overdrafts | | | | 36 825 | | 86 650 | 252 197 | 133 851 | 36 667 | 414 257 |
Corporation Tax Payable | | | | 80 496 | 16 372 | | | 100 786 | 4 733 | 172 606 |
Creditors | | | | 150 923 | 122 629 | 260 461 | 468 448 | 291 933 | 158 146 | 584 565 |
Creditors Due After One Year | 202 796 | 214 692 | 416 602 | | | | | | | |
Creditors Due Within One Year | 345 968 | 466 991 | 628 908 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 47 972 | 70 905 | 21 527 | | | 2 530 |
Disposals Property Plant Equipment | | | | | 53 873 | 76 574 | 23 789 | | | 2 639 |
Finance Lease Liabilities Present Value Total | | | | 150 923 | 122 629 | 151 612 | 186 030 | 141 534 | 124 920 | 114 186 |
Fixed Assets | | | | 1 066 623 | 1 013 983 | 1 099 066 | 1 149 081 | 1 143 281 | 1 022 352 | 1 114 236 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 185 832 | 134 367 | 202 616 | 207 478 | 221 306 | 220 118 | 205 791 |
Increase Decrease In Property Plant Equipment | | | | | 104 540 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 1 922 | 1 920 | 1 921 | 2 771 | 6 278 | 6 413 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 194 712 | 194 082 | 237 455 | 265 689 | 251 911 | 253 685 |
Intangible Assets | | | | 6 794 | 16 527 | 14 607 | 12 686 | 42 246 | 47 214 | 44 143 |
Intangible Assets Gross Cost | | | | 7 549 | 19 204 | 19 204 | 19 204 | 51 535 | 62 781 | 66 123 |
Net Current Assets Liabilities | 60 110 | 108 714 | 223 404 | 845 182 | 954 840 | 1 180 439 | 2 037 760 | 2 649 451 | 2 851 683 | 4 312 061 |
Number Shares Allotted | | 21 000 | 21 000 | | | | | | | |
Other Creditors | | | | | 805 | 849 | 8 768 | 8 771 | 10 701 | 13 315 |
Other Remaining Borrowings | | | | | | 74 054 | | | | |
Other Taxation Social Security Payable | | | | 36 956 | 36 310 | 39 580 | 54 473 | 133 249 | 64 828 | 84 310 |
Par Value Share | | 3 | 3 | | | | | | 1 | 1 |
Prepayments Accrued Income | | | | 24 533 | 36 595 | 41 153 | 48 457 | 50 296 | 42 461 | 55 777 |
Property Plant Equipment Gross Cost | | | | 2 185 568 | 2 269 935 | 2 480 115 | 2 747 979 | 2 978 308 | 3 104 322 | 3 429 109 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 196 032 | 152 053 | 160 844 | 217 798 | 243 965 | 232 812 | 256 401 |
Share Capital Allotted Called Up Paid | 52 500 | 52 500 | 52 500 | | | | | | | |
Tangible Fixed Assets Additions | | 142 735 | 312 122 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 075 857 | 1 210 592 | 1 507 602 | | | | | | | |
Tangible Fixed Assets Depreciation | 396 279 | 522 213 | 696 035 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 133 934 | 174 822 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 8 000 | 1 000 | | | | | | | |
Tangible Fixed Assets Disposals | | 8 000 | 15 112 | | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | 11 655 | | | 32 331 | 11 246 | 3 342 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 138 240 | 286 754 | 291 653 | 230 329 | 126 014 | 327 426 |
Total Assets Less Current Liabilities | 739 688 | 797 093 | 1 034 971 | 1 911 805 | 1 968 823 | 2 279 505 | 3 186 841 | 3 792 732 | 3 874 035 | 5 426 297 |
Total Borrowings | | | | 301 790 | 241 340 | 491 690 | 870 398 | 631 696 | 98 450 | 301 608 |
Trade Creditors Trade Payables | | | | 309 787 | 407 409 | 665 296 | 975 494 | 1 105 937 | 1 791 199 | 1 959 050 |
Trade Debtors Trade Receivables | | | | 805 526 | 843 835 | 1 468 825 | 2 166 921 | 2 796 811 | 3 514 503 | 5 287 917 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 20 000 | 69 594 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | -14 153 | -26 660 |
Administrative Expenses | | | | | | | | 2 300 954 | 2 632 846 | |
Amortisation Expense Intangible Assets | | | | | | | | 2 771 | 6 278 | |
Amounts Owed By Group Undertakings | | | | | | | | | | 518 235 |
Applicable Tax Rate | | | | | | | | 19 | 19 | |
Bank Overdrafts | | | | | | | | | | 182 082 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 570 209 | | |
Comprehensive Income Expense | | | | | | | | | 232 243 | 1 114 254 |
Cost Sales | | | | | | | | 5 150 927 | 6 978 364 | |
Current Tax For Period | | | | | | | | 100 786 | 4 732 | |
Deferred Tax Liabilities | | | | | | | | 159 305 | 142 305 | 211 899 |
Depreciation Amortisation Expense | | | | | | | | 268 472 | 258 164 | |
Depreciation Expense Property Plant Equipment | | | | | | | | 265 689 | 251 911 | |
Distribution Costs | | | | | | | | 1 329 992 | 1 747 739 | |
Dividends Paid | | | | | | | | 6 000 | 6 000 | 12 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | -6 000 | -6 000 | |
Dividends Paid On Shares Interim | | | | | | | | 6 000 | 6 000 | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | 6 500 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 278 544 | 1 167 331 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -631 729 | -459 857 | |
Gross Profit Loss | | | | | | | | 4 366 136 | 4 556 298 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -100 785 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 16 243 | -12 507 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | 280 875 | 709 743 | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | 18 396 | 6 702 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 19 222 | 18 068 | |
Interest Paid Classified As Operating Activities | | | | | | | | -18 396 | -6 702 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | 37 618 | 24 770 | |
Investments Fixed Assets | | | | | | | | | | 21 323 |
Investments In Group Undertakings | | | | | | | | | | 21 323 |
Merchandise | | | | | | | | 1 646 371 | 2 356 114 | 2 869 849 |
Net Assets Liabilities Subsidiaries | | | | | | | | | | 96 040 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 371 833 | 354 160 | |
Net Cash Flows From Used In Investing Activities | | | | | | | | 197 618 | 53 432 | |
Net Cash Flows From Used In Operating Activities | | | | | | | | -585 694 | -395 085 | |
Net Cash Generated From Operations | | | | | | | | -623 312 | -520 640 | |
Number Shares Issued Fully Paid | | | | | | | | | 300 | 300 |
Operating Profit Loss | | | | | | | | 902 638 | 244 745 | |
Other Deferred Tax Expense Credit | | | | | | | | 1 995 | -17 000 | |
Other Operating Income Format1 | | | | | | | | 167 448 | 69 032 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | -163 298 | -151 197 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 62 156 | 63 259 | |
Percentage Class Share Held In Subsidiary | | | | | | | | | | 100 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | -50 000 | | |
Profit Loss | | | | | | | | 762 239 | 232 243 | 1 114 254 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 865 020 | 219 975 | |
Profit Loss Subsidiaries | | | | | | | | | | -131 875 |
Provisions | | | | | | | | 243 965 | 232 812 | 44 502 |
Provisions Used | | | | | | | | | | 19 345 |
Purchase Intangible Assets | | | | | | | | -32 331 | -11 246 | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | | | 62 089 | 14 152 | |
Purchase Property Plant Equipment | | | | | | | | -103 198 | -28 034 | |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -252 535 | -196 963 | |
Social Security Costs | | | | | | | | 192 398 | 233 706 | |
Staff Costs Employee Benefits Expense | | | | | | | | 2 187 206 | 2 436 723 | |
Tax Decrease From Utilisation Tax Losses | | | | | | | | 19 455 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 164 354 | 41 795 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | 328 | 12 897 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 10 716 | 3 167 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 102 781 | -12 268 | |
Turnover Revenue | | | | | | | | 9 517 063 | 11 534 662 | |
Wages Salaries | | | | | | | | 1 932 652 | 2 139 758 | |