Profit & Loss |
Date of Accounts |
2011-10-31 | 2012-10-31 | 2013-10-31 | 2014-10-31 | 2015-10-31 | 2016-10-31 | 2017-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 | 2023-10-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 993 610 | 1 103 126 | 1 399 397 | 1 866 938 | 2 136 411 | 2 600 539 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 1 223 357 | 1 400 478 | 1 329 993 | 1 385 270 | 1 376 996 | 902 996 | 469 701 | 597 004 |
Debtors | 467 972 | 472 987 | 529 196 | 624 277 | 550 836 | 811 572 | 939 219 | 543 423 | 645 434 | 518 469 | 867 107 | 904 672 | 762 613 |
Net Assets Liabilities | | | | | | 2 688 058 | 3 360 664 | 3 559 796 | 3 693 915 | 3 829 188 | 3 139 233 | 2 371 980 | 2 449 336 |
Other Debtors | | | | | | | | | | 8 417 | 47 914 | 58 713 | 132 046 |
Property Plant Equipment | | | | | | 1 296 604 | 1 427 842 | 1 392 362 | 1 652 719 | 1 790 167 | 1 701 741 | 368 091 | 317 447 |
Total Inventories | | | | | | 792 939 | 1 009 390 | 1 316 329 | 1 059 214 | 1 162 557 | 1 102 692 | 1 400 919 | 1 618 826 |
Cash Bank In Hand | 233 852 | 275 957 | 179 833 | 916 665 | 562 812 | 1 223 357 | | | | | | | |
Current Assets | 1 221 313 | 1 306 329 | 1 382 445 | 2 272 494 | 1 860 955 | 2 718 469 | 3 349 087 | 3 189 745 | 3 089 918 | 3 058 022 | | | |
Intangible Fixed Assets | 75 244 | 65 838 | 56 433 | 47 027 | 37 621 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 993 610 | 1 103 126 | 1 399 397 | 1 866 938 | 2 136 411 | 2 600 539 | | | | | | | |
Stocks Inventory | 519 489 | 557 385 | 673 416 | 731 552 | 747 307 | 792 939 | | | | | | | |
Tangible Fixed Assets | 249 427 | 230 357 | 305 393 | 244 987 | 1 314 507 | 1 296 604 | | | | | | | |
Trade Debtors | 400 671 | 401 141 | 421 890 | | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 150 000 | 150 000 | 150 000 | 166 667 | 166 667 | 166 667 | | | | | | | |
Profit Loss Account Reserve | 835 189 | 944 705 | 1 240 976 | 1 597 851 | 1 867 324 | 2 331 452 | | | | | | | |
Shareholder Funds | 993 610 | 1 103 126 | 1 399 397 | 1 866 938 | 2 136 411 | 2 600 539 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | | | 40 452 | 75 526 | 54 764 | 42 894 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 94 056 | | | | | | 574 | 1 988 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 661 679 | 800 559 | 964 807 | 1 122 468 | 1 294 811 | 1 491 295 | 1 117 725 | 1 194 397 |
Amounts Owed By Parent Entities | | | | | | | | | | | | | 1 877 |
Amounts Owed To Parent Entities | | | | | | | | | | | 483 520 | 3 918 | |
Average Number Employees During Period | | | | | | | 45 | 46 | 52 | 51 | 52 | 53 | 53 |
Bank Borrowings Overdrafts | 5 576 | 62 115 | | | | 31 743 | 32 922 | 403 477 | 370 205 | 331 866 | | | |
Corporation Tax Payable | | | | | | 154 804 | 226 231 | 93 968 | 68 048 | 56 318 | 145 918 | 34 020 | 32 809 |
Creditors | | | | | | 467 886 | 435 660 | 403 477 | 398 041 | 426 405 | 94 539 | 99 999 | 94 539 |
Derivative Assets | | | | | | 109 399 | 7 965 | 8 706 | 8 706 | 15 628 | 37 807 | 9 011 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 19 838 | 6 159 | 13 304 | 5 850 | -10 741 | -575 911 | -11 202 |
Disposals Property Plant Equipment | | | | | | | 19 838 | 7 458 | 13 304 | 5 850 | -10 956 | -2 315 911 | -11 202 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | | | 440 000 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | | | 574 | 1 414 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 158 718 | 170 407 | 170 965 | 178 193 | 207 225 | 202 341 | 87 874 |
Intangible Assets | | | | | | | | | | | | 5 162 | 11 850 |
Intangible Assets Gross Cost | | | | | | 94 056 | | | | | | 5 736 | 13 838 |
Nominal Value Allotted Share Capital | | | | | | | | | | 16 667 | 16 667 | 16 667 | 16 667 |
Number Shares Issued Fully Paid | | | | | | | | | | | 66 666 | 66 666 | 66 666 |
Other Creditors | | | | | | 4 721 | 997 | 95 | 11 | 11 020 | 54 865 | 99 999 | 94 539 |
Other Provisions Balance Sheet Subtotal | | | | | | | | | | 102 671 | 115 055 | 75 639 | 66 219 |
Other Remaining Borrowings | | | | | | | | | 27 836 | 94 539 | 94 539 | 99 999 | |
Other Taxation Payable | | | | | | | | | | 29 176 | 33 202 | 40 026 | 32 286 |
Par Value Share | | 25 | 25 | 25 | 25 | 25 | | | | | 0 | 0 | 0 |
Prepayments Accrued Income | | | | | | | | | | 31 463 | 34 178 | 42 879 | 59 162 |
Property Plant Equipment Gross Cost | | | | | | 1 958 283 | 2 228 401 | 2 357 169 | 2 775 187 | 3 084 978 | 3 193 036 | 1 485 816 | 1 511 844 |
Recoverable Value-added Tax | | | | | | 14 425 | 53 859 | 11 966 | 24 017 | 10 539 | 21 680 | 16 733 | 22 007 |
Remaining Financial Commitments | | | | | | | | | | 11 020 | 12 167 | 11 536 | 12 978 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | | | 5 736 | 8 102 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 289 956 | 136 226 | 431 322 | 315 641 | 119 014 | 96 391 | 37 230 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | | | | 512 300 | |
Trade Creditors Trade Payables | | | | | | 368 034 | 509 026 | 312 112 | 374 509 | 276 793 | 432 678 | 446 541 | 527 515 |
Trade Debtors Trade Receivables | | | | | | 655 904 | 780 752 | 440 195 | 575 990 | 452 422 | 725 528 | 777 336 | 547 521 |
Useful Life Intangible Assets Years | | | | | | | | | | | | 5 | 5 |
Useful Life Property Plant Equipment Years | | | | | | | | | | | 4 | 10 | 10 |
Accruals Deferred Income | 105 180 | 41 213 | 22 539 | | | | | | | | | | |
Accrued Liabilities | | | | | | 58 806 | 71 543 | 39 151 | 23 511 | 40 452 | | | |
Administrative Expenses | 669 654 | 639 056 | | | | | | | | | | | |
Amortisation Intangible Assets Expense | 9 406 | 9 406 | 9 405 | | | | | | | | | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 2 | | | | | | | | | | | | |
Bank Borrowings | | | | | | 334 643 | 297 731 | 261 923 | 403 802 | 367 827 | | | |
Corporation Tax Due Within One Year | 93 704 | 46 538 | 76 250 | | | | | | | | | | |
Cost Sales | 2 425 290 | 2 009 736 | | | | | | | | | | | |
Creditors Due After One Year | | | | | 498 494 | 467 886 | | | | | | | |
Creditors Due Within One Year | 519 578 | 466 354 | 298 708 | 654 711 | 495 809 | 858 337 | | | | | | | |
Debtors Due Within One Year | 467 972 | 472 987 | 529 196 | | | | | | | | | | |
Deferred Tax Liability | 32 798 | 33 044 | 46 166 | | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 68 517 | 75 302 | 71 626 | | | | | | | | | | |
Derivative Liabilities | | | | | | | 7 596 | | | | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | 94 056 | | | | | | |
Disposals Intangible Assets | | | | | | | 94 056 | | | | | | |
Fixed Asset Investments Cost Or Valuation | | 2 | | | | | | | | | | | |
Fixed Asset Investments Disposals | | 2 | | | | | | | | | | | |
Fixed Assets | 324 673 | 296 195 | 361 826 | 292 014 | 1 352 128 | 1 296 604 | 1 427 842 | | | | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | -15 633 | 24 148 | | | | | | | | | | | |
Gain Loss From Disposal Fixed Assets | | -389 | | | | | | | | | | | |
Gross Profit Loss | 1 094 916 | 840 677 | | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 18 812 | 28 218 | 37 623 | 47 029 | 56 435 | 94 056 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 9 406 | 9 405 | 9 406 | 9 406 | 37 621 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 94 056 | 94 056 | 94 056 | 94 056 | 94 056 | | | | | | | | |
Interest Payable Similar Charges | 865 | 61 | | | | | | | | | | | |
Investments Fixed Assets | 2 | | | | | | | | | | | | |
Merchandise | | | | | | 661 889 | 865 154 | 1 202 652 | 877 204 | 1 031 668 | | | |
Net Current Assets Liabilities | 701 735 | 839 975 | 1 083 737 | 1 617 783 | 1 365 146 | 1 969 531 | 2 458 447 | 2 666 802 | 2 541 523 | 2 568 097 | | | |
Number Shares Allotted | | 300 000 | 300 000 | 66 666 | 66 666 | 66 666 | | | | | | | |
Operating Profit Loss | 425 262 | 201 621 | | | | | | | | | | | |
Other Creditors Due Within One Year | | 42 548 | 3 542 | | | | | | | | | | |
Other Interest Receivable Similar Income | 1 254 | 739 | | | | | | | | | | | |
Other Taxation Social Security Payable | | | | | | 27 481 | 29 823 | 28 676 | 28 993 | 29 190 | | | |
Other Taxation Social Security Within One Year | 39 413 | 39 432 | 24 270 | | | | | | | | | | |
Payments Received On Account | | | | | | 204 398 | 3 546 | 5 656 | 8 965 | 40 191 | | | |
Payments Received On Account Within One Year | 13 552 | 19 631 | 37 941 | | | | | | | | | | |
Pension Costs | 67 259 | 58 620 | | | | | | | | | | | |
Prepayments | | | | | | 31 844 | 104 608 | 83 297 | 36 721 | 39 880 | | | |
Prepayments Accrued Income Current Asset | 42 274 | 54 179 | 38 683 | | | | | | | | | | |
Profit Loss For Period | 335 214 | 155 516 | | | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 425 651 | 202 299 | | | | | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 110 191 | 89 965 | 95 891 | 102 286 | 102 671 | | | |
Provisions For Liabilities Charges | 32 798 | 33 044 | 46 166 | 42 859 | 82 369 | 88 311 | | | | | | | |
Secured Debts | | | | | 528 336 | 498 731 | | | | | | | |
Share Capital Allotted Called Up Paid | 75 000 | 75 000 | 75 000 | 16 667 | 16 667 | 16 667 | | | | | | | |
Share Premium Account | 8 421 | 8 421 | 8 421 | 102 420 | 102 420 | 102 420 | | | | | | | |
Stocks Raw Materials Consumables | 429 612 | 481 393 | 594 061 | | | | | | | | | | |
Tangible Fixed Assets Additions | | 4 358 | 28 950 | 66 741 | 1 187 284 | 127 434 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 616 912 | 651 491 | 791 742 | 660 371 | 1 832 937 | 1 958 283 | | | | | | | |
Tangible Fixed Assets Depreciation | 367 485 | 421 134 | 486 349 | 415 384 | 518 430 | 661 679 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 23 338 | 22 918 | 83 842 | 116 262 | 145 291 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 1 957 | 986 | 154 807 | 13 216 | 2 042 | | | | | | | |
Tangible Fixed Assets Disposals | | 2 346 | 986 | 198 112 | 14 718 | 2 088 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 90 437 | 46 783 | | | | | | | | | | | |
Total Assets Less Current Liabilities | 1 026 408 | 1 136 170 | 1 445 563 | 1 909 797 | 2 717 274 | 3 156 736 | 3 886 289 | 4 059 164 | 4 194 242 | 4 358 264 | | | |
Total Reserves | 843 610 | 953 126 | 1 249 397 | | | | | | | | | | |
Trade Creditors Within One Year | 262 151 | 214 877 | 134 166 | | | | | | | | | | |
Turnover Gross Operating Revenue | 3 520 206 | 2 850 413 | | | | | | | | | | | |
U K Current Corporation Tax | 93 704 | 46 537 | | | | | | | | | | | |
U K Deferred Tax | -3 267 | 246 | | | | | | | | | | | |
V A T Current Asset | 25 027 | 17 667 | 68 623 | | | | | | | | | | |
Work In Progress | 89 877 | 75 992 | 79 355 | | | 131 050 | 144 236 | 113 677 | 182 010 | 130 889 | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 156 830 | 190 894 | 181 507 | | | | | | | | | | |