Profit & Loss |
Date of Accounts |
2011-01-31 | 2012-01-31 | 2013-01-31 | 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 |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 781 801 | 871 194 | 805 347 | 922 960 | 991 827 | 1 476 099 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 187 248 | 193 966 | 251 268 | 242 296 | 227 003 | 275 748 | 782 858 | 768 438 |
Current Assets | 885 828 | 889 126 | 760 472 | 973 659 | 1 071 355 | 910 641 | 1 060 056 | 1 338 891 | 1 488 277 | 1 636 556 | 1 903 941 | 2 085 793 | 2 180 645 |
Debtors | 434 089 | 397 870 | 227 679 | 423 995 | 666 021 | 430 736 | 556 603 | 733 626 | 895 681 | 1 108 971 | 1 226 551 | 978 942 | 1 130 640 |
Net Assets Liabilities | | | | | | 1 476 099 | 1 531 725 | 1 675 021 | 1 851 984 | 2 030 198 | 2 151 240 | 2 106 644 | 2 391 403 |
Other Debtors | | | 54 769 | 164 761 | | 203 495 | 219 522 | 298 193 | 450 269 | 721 841 | 777 411 | 349 952 | 599 489 |
Property Plant Equipment | | | | | | 700 146 | 722 478 | 699 895 | 715 465 | 732 256 | 758 594 | 765 225 | 764 222 |
Total Inventories | | | | | | 292 657 | 309 487 | | 350 300 | 300 582 | 401 642 | 323 993 | 281 567 |
Cash Bank In Hand | 126 279 | 213 431 | 231 089 | 248 775 | 102 797 | 187 248 | | | | | | | |
Intangible Fixed Assets | 5 000 | 4 000 | 3 000 | 2 000 | 1 000 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 781 801 | 871 194 | 805 347 | 922 960 | 991 827 | 1 476 099 | | | | | | | |
Stocks Inventory | 325 460 | 277 825 | 301 704 | 300 889 | 302 537 | 292 657 | | | | | | | |
Tangible Fixed Assets | 395 824 | 357 517 | 330 199 | 321 551 | 306 676 | 700 146 | | | | | | | |
Trade Debtors | | | 172 910 | 259 234 | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 21 000 | 21 000 | 21 000 | 21 000 | 21 500 | 21 500 | | | | | | | |
Profit Loss Account Reserve | 760 801 | 850 194 | 784 347 | 901 960 | 970 327 | 1 037 000 | | | | | | | |
Shareholder Funds | 781 801 | 871 194 | 805 347 | 922 960 | 991 827 | 1 476 099 | | | | | | | |
|
Other Financial Data |
Instalment Debts Falling Due After5 Years | 69 895 | 49 587 | | | | | | | | | | | |
Secured Debts | 245 518 | 199 175 | 167 220 | | | 7 667 | | | | | | | |
Accrued Liabilities Deferred Income | | | | | | | | | | 5 075 | 5 225 | 5 475 | 5 225 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 470 329 | 504 662 | 531 930 | 558 406 | 609 865 | 611 659 | 428 644 | 491 058 |
Average Number Employees During Period | | | | | | 14 | 18 | 17 | 18 | 18 | 20 | 20 | 19 |
Corporation Tax Payable | | | | | | | | | | 94 999 | 95 699 | 252 129 | 155 343 |
Creditors | | | | | | 5 167 | 48 476 | 36 199 | 22 954 | 10 563 | 68 825 | 51 552 | 85 039 |
Finance Lease Liabilities Present Value Total | | | | | | 5 167 | 48 476 | 36 199 | 22 954 | 10 563 | 68 825 | 51 552 | 85 039 |
Fixed Assets | 590 824 | 551 517 | 523 199 | 513 551 | 497 676 | 940 146 | 962 478 | 939 895 | 955 465 | 972 256 | 998 594 | 1 105 225 | 1 104 222 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | | | | | | | 100 000 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 36 982 | 62 184 | 54 740 | 59 560 | 77 231 | 72 811 | 70 849 |
Intangible Assets Gross Cost | | | | | | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | |
Investment Property | | | | | | 249 098 | 249 098 | 249 098 | 240 000 | 240 000 | 240 000 | 340 000 | 340 000 |
Investment Property Fair Value Model | | | | | | 240 000 | 240 000 | 240 000 | 240 000 | 240 000 | 240 000 | 340 000 | |
Net Current Assets Liabilities | 421 252 | 499 556 | 423 179 | 530 445 | 596 616 | 559 949 | 644 496 | 797 065 | 950 770 | 1 105 828 | 1 267 279 | 1 121 224 | 1 464 651 |
Other Creditors | | | | | | 4 500 | 4 500 | 4 700 | 7 916 | 8 192 | 11 048 | 8 356 | 8 369 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 75 437 | 255 826 | 8 435 |
Other Disposals Property Plant Equipment | | | | | | | | | | | 78 698 | 264 563 | 21 400 |
Other Taxation Social Security Payable | | | | | | 117 262 | 117 092 | 123 437 | 119 087 | 146 928 | 73 822 | 109 233 | 61 017 |
Prepayments Accrued Income | | | | | | | | | | 13 661 | 14 220 | 15 857 | 15 006 |
Property Plant Equipment Gross Cost | | | | | | 1 170 475 | 1 227 140 | 1 231 825 | 1 273 871 | 1 342 121 | 1 370 253 | 1 193 869 | 1 255 280 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 18 829 | 26 773 | 25 740 | 31 297 | 37 323 | 45 808 | 68 253 | 92 431 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 67 261 | 41 685 | 70 496 | 80 100 | 106 830 | 88 179 | 82 811 |
Total Assets Less Current Liabilities | 1 012 076 | 1 051 073 | 946 378 | 1 043 996 | 1 094 292 | 1 500 095 | 1 606 974 | 1 736 960 | 1 906 235 | 2 078 084 | 2 265 873 | 2 226 449 | 2 568 873 |
Trade Creditors Trade Payables | | | | | | 226 430 | 279 149 | 399 922 | 397 259 | 363 218 | 422 427 | 572 103 | 454 795 |
Trade Debtors Trade Receivables | | | | | | 227 241 | 337 081 | 435 433 | 445 412 | 387 130 | 434 920 | 613 133 | 516 145 |
Amount Specific Advance Or Credit Directors | | | | | 3 500 | 25 | 26 | 26 | 26 | 26 | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 9 574 | 1 | | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 13 049 | | | | | | | |
Administrative Expenses | | | 488 503 | | | | | | | | | | |
Amortisation Intangible Assets Expense | | | 1 000 | 1 000 | | | | | | | | | |
Bank Borrowings | | | 28 758 | 6 892 | | | | | | | | | |
Bank Borrowings Overdrafts | | | 27 387 | 24 000 | | | | | | | | | |
Cost Sales | | | 1 276 264 | | | | | | | | | | |
Creditors Due After One Year | | 164 567 | 127 773 | 106 114 | 87 694 | 5 167 | | | | | | | |
Creditors Due Within One Year | | 389 570 | 337 293 | 443 214 | 474 739 | 350 692 | | | | | | | |
Debtors Due Within One Year | | | 227 679 | 423 995 | | | | | | | | | |
Deferred Tax Liability | | | 13 258 | 14 922 | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | | 21 233 | 25 452 | | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 2 649 | 34 916 | 28 264 | 8 101 | | | |
Disposals Property Plant Equipment | | | | | | | 10 596 | 37 000 | 28 450 | 11 850 | | | |
Gain Loss From Disposal Fixed Assets | | | -1 857 | | | | | | | | | | |
Gross Profit Loss | | | 450 857 | | | | | | | | | | |
Increase Decrease In Property Plant Equipment | | | | | | | 66 814 | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | | 1 472 | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 5 000 | 6 000 | 7 000 | 8 000 | 9 000 | 10 000 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | | | | | | | | |
Interest Payable Similar Charges | | | 9 791 | | | | | | | | | | |
Interim Payment | | | 30 000 | | | | | | | | | | |
Number Shares Allotted | | | 21 000 | 21 000 | 250 | 250 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | 3 015 | 3 222 | | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | 12 060 | 6 293 | | | | | | | | | |
Operating Profit Loss | | | -31 596 | | | | | | | | | | |
Other Creditors Due Within One Year | | | 4 973 | 5 117 | | | | | | | | | |
Other Interest Receivable Similar Income | | | 25 | | | | | | | | | | |
Par Value Share | | | 1 | 1 | 1 | 1 | | | | | | | |
Profit Loss For Period | | | -35 847 | | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | -41 362 | | | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | 1 664 | | | | | | | | | |
Provisions For Liabilities Charges | 18 899 | 15 312 | 13 258 | 14 922 | 14 771 | 18 829 | | | | | | | |
Revaluation Reserve | | | | | | 417 599 | | | | | | | |
Share Capital Allotted Called Up Paid | | 21 000 | 21 000 | 21 000 | 250 | 250 | | | | | | | |
Tangible Fixed Assets Additions | | | 9 042 | 9 000 | 16 099 | 55 594 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 924 087 | 924 087 | 925 564 | 942 105 | 958 204 | 1 170 475 | | | | | | | |
Tangible Fixed Assets Depreciation | 528 263 | 566 570 | 595 365 | 620 554 | 651 528 | 470 329 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 33 003 | 1 350 | 30 974 | 29 723 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 4 208 | 7 720 | | 21 936 | | | | | | | |
Tangible Fixed Assets Depreciation Increase Decrease From Revaluations | | | | | | -188 986 | | | | | | | |
Tangible Fixed Assets Disposals | | | 7 565 | 9 000 | | 21 936 | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | | | | 178 613 | | | | | | | |
Taxation Social Security Due Within One Year | | | 146 581 | 182 446 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | -5 515 | | | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | | -3 461 | | | | | | | | | | |
Trade Creditors Within One Year | | | 146 292 | 225 358 | | | | | | | | | |
Turnover Gross Operating Revenue | | | 1 727 121 | | | | | | | | | | |
U K Current Corporation Tax | | | -4 933 | | | | | | | | | | |
U K Deferred Tax | | | -2 054 | | | | | | | | | | |
Advances Credits Directors | 21 | 21 | 14 562 | 51 982 | 3 500 | 25 | | | | | | | |
Advances Credits Made In Period Directors | | | 14 583 | 37 420 | 35 847 | | | | | | | | |
Advances Credits Repaid In Period Directors | | | | | 84 329 | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | | 7 412 | 9 138 | | | | | | | | | |
Creditors Due After One Year Total Noncurrent Liabilities | 211 376 | 164 567 | | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 464 576 | 389 570 | | | | | | | | | | | |
Investment Properties | 190 000 | 190 000 | | | | | | | | | | | |
Investment Properties Cost Or Valuation | 190 000 | 190 000 | | | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 38 307 | | | | | | | | | | | |