Profit & Loss |
Date of Accounts |
2012-05-31 | 2013-02-28 | 2013-08-31 | 2014-02-28 | 2015-02-28 | 2015-05-31 | 2016-02-29 | 2017-02-28 | 2018-02-28 | 2021-02-28 | 2022-02-28 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | | 2 | 100 | 134 964 | 272 159 | 272 159 | 424 816 | | | | |
|
Balance Sheet |
Current Assets | | 100 | | 1 891 697 | 1 891 697 | 1 863 802 | 2 076 394 | 2 510 220 | 3 297 833 | 5 487 599 | 6 674 037 |
Debtors | 2 | 100 | 100 | 120 239 | 141 248 | 141 248 | 376 565 | 888 623 | 557 292 | 1 709 838 | 1 696 494 |
Net Assets Liabilities | | | | | | | 424 816 | 632 667 | 942 860 | 1 967 597 | 2 748 241 |
Property Plant Equipment | | | | | | | 71 069 | 65 996 | 53 856 | 64 786 | 34 758 |
Total Inventories | | | | | | | 1 699 829 | 1 621 597 | 2 740 541 | 3 664 845 | 4 806 907 |
Cash Bank On Hand | | | | | | | | | | 112 916 | 170 636 |
Other Debtors | 2 | 2 | 100 | | | | | | | 100 100 | 150 100 |
Net Assets Liabilities Including Pension Asset Liability | | 100 | | 134 964 | 134 964 | 272 159 | 424 816 | | | | |
Stocks Inventory | | | | 1 771 458 | 1 771 458 | 1 722 554 | 1 699 829 | | | | |
Tangible Fixed Assets | | | | 3 823 | 4 788 | 4 788 | 71 069 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 100 | 100 | 100 | 100 | 100 | 100 | | | | |
Profit Loss Account Reserve | | | | 134 864 | 134 864 | 272 059 | 424 716 | | | | |
Shareholder Funds | | 2 | 100 | 134 964 | 272 159 | 272 159 | 424 816 | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 23 581 | 41 180 | 50 176 | 78 246 | 85 949 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 24 595 | 13 523 | | |
Average Number Employees During Period | | | | | | | | 15 | 15 | 16 | 18 |
Creditors | | | | | | | 1 720 061 | 1 938 434 | 2 403 246 | 437 500 | 312 500 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | -3 017 | -5 979 | | |
Disposals Property Plant Equipment | | | | | | | | -12 069 | -16 667 | | 26 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 20 616 | 14 975 | | 7 703 |
Net Current Assets Liabilities | | 100 | | 131 906 | 131 906 | 268 329 | 356 332 | 571 786 | 894 587 | 2 340 311 | 3 025 983 |
Property Plant Equipment Gross Cost | | | | | | | 94 650 | 107 176 | 104 032 | 143 032 | 120 707 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 2 585 | 5 115 | 5 583 | | |
Total Assets Less Current Liabilities | | 100 | | 135 729 | 135 729 | 273 117 | 427 401 | 637 782 | 948 443 | 2 405 097 | 3 060 741 |
Amount Specific Advance Or Credit Directors | | | | | | | | -469 496 | -461 173 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | 8 323 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | -63 911 | -252 | | |
Audit Fees Expenses | | | | | | | | | | | 10 000 |
Director Remuneration | | | | | | | | | | 25 215 | 34 842 |
Dividend Recommended By Directors | | | | | | | | | | | 162 355 |
Accrued Liabilities Deferred Income | | | | | | | | | | 5 714 | 15 712 |
Administrative Expenses | | | | | | | | | | 805 527 | 854 857 |
Amounts Owed By Other Related Parties Other Than Directors | | | | | | | | | | 1 589 809 | 1 469 060 |
Amounts Owed To Directors | | | | | | | | | | 1 775 033 | 1 707 324 |
Applicable Tax Rate | | | | | | | | | | 19 | 19 |
Bank Borrowings | | | | | | | | | | 62 500 | 125 000 |
Bank Borrowings Overdrafts | | | | | | | | | | 437 500 | 312 500 |
Bank Overdrafts | | | | | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 112 916 | |
Comprehensive Income Expense | | | | | | | | | | 639 880 | 942 999 |
Corporation Tax Payable | | | | | | | | | | 147 564 | 222 056 |
Cost Sales | | | | | | | | | | 13 785 720 | 18 871 463 |
Current Tax For Period | | | | | | | | | | 147 564 | 222 056 |
Depreciation Amortisation Expense | | | | | | | | | | 7 546 | 7 703 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 7 546 | 7 703 |
Dividend Per Share Interim | | | | | | | | | | | 1 624 |
Dividends Paid | | | | | | | | | | 124 847 | 162 355 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -124 847 | -162 355 |
Dividends Paid On Shares Interim | | | | | | | | | | 124 847 | 162 355 |
Further Item Bank Borrowings Overdrafts Component Total Bank Borrowings Overdrafts | | | | | | | | | | 364 872 | 618 976 |
Further Item Creditors Component Total Creditors | | | | | | | | | | 9 233 | 12 187 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -122 222 | 177 379 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -397 194 | 14 227 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | 18 994 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | 18 994 |
Gross Profit Loss | | | | | | | | | | 1 531 278 | 2 011 104 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -91 078 | -149 064 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 265 536 | 57 720 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | -617 | 617 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | 126 105 | 1 142 062 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | 32 629 | 36 660 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -32 629 | -36 660 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 32 629 | 36 660 |
Loans Owed By Related Parties | | | | | | | | | | 1 589 809 | 1 469 060 |
Merchandise | | | | | | | | | | 3 664 845 | 4 806 907 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | -220 145 | 38 460 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 5 317 | -47 342 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -50 708 | -48 838 |
Net Cash Generated From Operations | | | | | | | | | | -174 415 | -234 562 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -7 683 | -6 023 |
Number Shares Issued Fully Paid | | | | | | | | | | | 100 |
Operating Profit Loss | | | | | | | | | | 812 390 | 1 196 309 |
Other Creditors | | | | | | | | | | 297 002 | 118 584 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 7 683 | 6 023 |
Other Operating Income Format1 | | | | | | | | | | 86 639 | 40 062 |
Other Taxation Social Security Payable | | | | | | | | | | 5 194 | 10 572 |
Par Value Share | 1 | | 1 | 1 | | 1 | 1 | | | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 3 567 | 5 894 |
Prepayments | | | | | | | | | | 1 125 | 2 008 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | -500 000 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | -44 994 |
Profit Loss | | | | | | | | | | 639 880 | 942 999 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 787 444 | 1 165 672 |
Purchase Property Plant Equipment | | | | | | | | | | -13 000 | -3 675 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | -62 500 |
Social Security Costs | | | | | | | | | | 29 906 | 37 660 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 418 412 | 487 660 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 149 614 | 221 478 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | -1 579 | 320 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 146 | 258 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 147 564 | 222 673 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | | | 3 675 |
Total Borrowings | | | | | | | | | | 427 372 | 743 976 |
Trade Creditors Trade Payables | | | | | | | | | | 311 667 | 755 985 |
Trade Debtors Trade Receivables | | | | | | | | | | 18 804 | 75 326 |
Turnover Revenue | | | | | | | | | | 15 316 998 | 20 882 567 |
Value-added Tax Payable | | | | | | | | | | 168 509 | 61 658 |
Wages Salaries | | | | | | | | | | 384 939 | 444 106 |
Consideration For Shares Issued | 2 | | | | | | | | | | |
Creditors Due Within One Year | | | | 1 759 791 | 1 595 473 | 1 595 473 | 1 720 062 | | | | |
Fixed Assets | | | | 3 823 | 3 823 | 4 788 | 71 069 | | | | |
Nominal Value Shares Issued | 2 | | | | | | | | | | |
Number Shares Allotted | 2 | 100 | 2 | 100 | 100 | 100 | 100 | | | | |
Number Shares Issued | 2 | | | | | | | | | | |
Provisions For Liabilities Charges | | | | 765 | 765 | 958 | 2 585 | | | | |
Value Shares Allotted | 2 | 2 | 2 | 100 | 100 | 100 | 100 | | | | |