Profit & Loss |
Date of Accounts |
2016-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | | |
Net Worth | 500 121 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 335 771 | | | | | | |
Cash Bank On Hand | | 670 674 | 351 534 | 297 290 | 647 581 | 302 886 | 1 195 640 |
Current Assets | 584 554 | 1 064 129 | 1 754 704 | 2 051 319 | 2 575 485 | 4 536 915 | 5 448 698 |
Debtors | 189 503 | 355 955 | 1 367 537 | 1 712 529 | 1 888 519 | 4 174 259 | 4 216 898 |
Net Assets Liabilities | | 1 208 135 | 1 890 952 | 2 382 784 | 2 471 704 | 3 585 281 | 4 885 851 |
Net Assets Liabilities Including Pension Asset Liability | 500 121 | | | | | | |
Other Debtors | | 31 973 | 71 214 | 37 217 | 45 665 | 1 441 | 116 742 |
Property Plant Equipment | | 738 116 | 737 364 | 760 936 | 668 987 | 1 323 514 | |
Stocks Inventory | 59 280 | | | | | | |
Tangible Fixed Assets | 477 253 | | | | | | |
Total Inventories | | 37 500 | 35 633 | 41 500 | 39 385 | 59 770 | 36 160 |
|
Capital & Reserves |
Called Up Share Capital | 1 | | | | | | |
Profit Loss Account Reserve | 500 120 | | | | | | |
Shareholder Funds | 500 121 | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | 115 176 | 147 397 | 111 286 |
Accrued Liabilities Deferred Income | | | | | 4 357 | 2 347 | 337 |
Accumulated Depreciation Impairment Property Plant Equipment | | 126 454 | 430 573 | 563 141 | 682 905 | 883 247 | 310 949 |
Additional Provisions Increase From New Provisions Recognised | | | | | | 126 344 | 67 650 |
Administrative Expenses | | | | | 1 565 935 | 2 166 125 | 2 924 988 |
Amounts Owed By Group Undertakings | | 323 982 | 1 296 323 | 1 675 312 | 1 842 854 | 4 124 675 | 4 002 201 |
Average Number Employees During Period | | 48 | 50 | 50 | 42 | 56 | 79 |
Bank Borrowings | | | | | 38 188 | 132 303 | 147 779 |
Bank Borrowings Overdrafts | | | | | 211 812 | 517 251 | 381 008 |
Cash Cash Equivalents Cash Flow Value | | | | | 647 581 | 302 886 | |
Comprehensive Income Expense | | | | | 88 920 | 1 113 577 | 1 300 570 |
Corporation Tax Payable | | | | | 71 815 | 140 766 | 191 256 |
Cost Sales | | | | | 246 185 | 685 427 | 1 081 574 |
Creditors | | 77 368 | 32 072 | 8 245 | 371 160 | 652 992 | 1 010 178 |
Creditors Due After One Year | 99 924 | | | | | | |
Creditors Due Within One Year | 389 201 | | | | | | |
Current Tax For Period | | | | | 34 677 | 85 063 | 100 456 |
Depreciation Amortisation Expense | | | | | 119 764 | 200 343 | 203 057 |
Depreciation Expense Property Plant Equipment | | | | | 100 059 | 185 150 | 190 528 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 26 435 |
Disposals Property Plant Equipment | | | | | | | 41 113 |
Finance Lease Liabilities Present Value Total | | 77 368 | 32 072 | 8 245 | 7 265 | 3 534 | 883 |
Further Item Interest Expense Component Total Interest Expense | | | | | 5 901 | 2 354 | 22 928 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 108 002 | 165 091 | 41 336 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -8 448 | -3 919 | -165 113 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | 17 323 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 17 323 |
Government Grants Payable | | | | | 154 636 | 134 858 | 117 687 |
Gross Profit Loss | | | | | 1 348 881 | 3 344 554 | 4 356 337 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -3 597 | -16 112 | -49 966 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 350 291 | -344 695 | 892 754 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | -2 115 | 20 385 | -23 610 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 126 783 | 132 568 | 119 764 | 200 342 | 2 885 |
Interest Expense On Bank Loans Similar Borrowings | | | | | 1 582 | 4 605 | 27 012 |
Interest Paid Classified As Operating Activities | | | | | -7 483 | -19 934 | -49 940 |
Interest Payable Similar Charges Finance Costs | | | | | 8 539 | 19 934 | 49 940 |
Merchandise | | | | | 39 385 | 59 770 | 36 160 |
Net Cash Flows From Used In Financing Activities | | | | | -218 035 | -1 141 994 | 621 281 |
Net Cash Flows From Used In Investing Activities | | | | | 27 815 | 854 869 | 112 716 |
Net Cash Flows From Used In Operating Activities | | | | | -160 071 | 631 820 | -1 626 751 |
Net Cash Generated From Operations | | | | | -172 207 | 595 774 | -1 726 657 |
Net Current Assets Liabilities | 195 353 | 657 927 | 1 301 023 | 1 754 388 | 2 284 352 | 3 151 578 | 4 438 520 |
Number Shares Allotted | 1 | | | | | | |
Number Shares Issued Fully Paid | | | | | | 1 | 1 |
Operating Profit Loss | | | | | 118 316 | 1 344 918 | 1 518 616 |
Other Creditors | | 63 070 | 126 578 | 104 986 | 154 636 | 21 415 | 45 260 |
Other Deferred Tax Expense Credit | | | | | -13 820 | 126 344 | 67 650 |
Other Operating Income Format1 | | | | | 335 370 | 166 489 | 87 267 |
Other Taxation Social Security Payable | | 113 233 | 176 197 | 83 594 | 13 444 | 26 654 | 35 376 |
Par Value Share | 1 | | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -31 965 | -7 560 | -3 534 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 20 751 | 33 123 | 47 393 |
Prepayments Accrued Income | | | | | 45 665 | 48 143 | 97 955 |
Proceeds From Borrowings Classified As Financing Activities | | | | | -250 000 | -450 000 | |
Proceeds From Sales Property Plant Equipment | | | | | | | -32 001 |
Profit Loss | | | | | 88 920 | 1 113 577 | 1 300 570 |
Profit Loss On Ordinary Activities Before Tax | | | | | 109 777 | 1 324 984 | 1 468 676 |
Property Plant Equipment Gross Cost | | 489 591 | 1 167 937 | 1 324 077 | 1 351 892 | 2 206 761 | 2 310 365 |
Provisions | | | | | 110 475 | 236 819 | 304 469 |
Provisions For Liabilities Balance Sheet Subtotal | | 110 540 | 115 363 | 124 295 | 110 475 | 236 819 | 304 469 |
Provisions For Liabilities Charges | 72 561 | | | | | | |
Purchase Property Plant Equipment | | | | | -27 815 | -854 869 | -144 717 |
Repayments Borrowings Classified As Financing Activities | | | | | | -50 446 | -120 766 |
Share Capital Allotted Called Up Paid | 1 | | | | | | |
Social Security Costs | | | | | | 62 647 | 98 300 |
Staff Costs Employee Benefits Expense | | | | | 709 866 | 992 657 | 1 452 888 |
Tangible Fixed Assets Additions | 535 789 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 535 789 | | | | | | |
Tangible Fixed Assets Depreciation | 58 536 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 58 536 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 20 857 | 211 407 | 168 106 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 126 031 | 156 140 | 27 815 | 854 869 | 144 717 |
Total Assets Less Current Liabilities | 672 606 | 1 396 043 | 2 038 387 | 2 515 324 | 2 953 339 | 4 475 092 | 5 689 015 |
Total Operating Lease Payments | | | | | 240 000 | 260 750 | 2 636 |
Trade Creditors Trade Payables | | 90 837 | 105 527 | 72 654 | 13 871 | 19 116 | 164 906 |
Turnover Revenue | | | | | 1 595 066 | 4 029 981 | 5 437 911 |
Wages Salaries | | | | | 689 115 | 896 887 | 1 307 195 |
Increase Decrease In Property Plant Equipment | | | | 17 668 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 1 056 | | |