Profit & Loss |
Date of Accounts |
2011-07-31 | 2012-07-31 | 2013-07-31 | 2014-07-31 | 2015-07-31 | 2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-04-30 | 2020-04-30 | 2021-04-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 423 364 | 302 514 | 410 149 | 704 617 | 1 388 030 | 1 922 047 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 869 476 | 905 126 | 1 411 211 | 1 232 675 | 415 003 | 501 507 |
Current Assets | 672 773 | 527 788 | 471 153 | 750 854 | 1 363 403 | 2 131 003 | 2 320 471 | 2 851 846 | 3 110 022 | 3 020 022 | 3 495 352 |
Debtors | 505 289 | 473 067 | 414 692 | 499 023 | 702 869 | 1 192 750 | 1 340 819 | 1 339 381 | 1 738 664 | 2 364 466 | 2 599 265 |
Net Assets Liabilities | | | | | | 1 922 047 | 2 378 421 | 2 902 483 | 3 249 961 | 3 978 085 | 4 672 986 |
Other Debtors | | | | | 33 021 | 46 029 | 88 178 | 85 742 | 318 957 | 356 805 | 579 235 |
Property Plant Equipment | | | | | | 1 380 319 | 1 526 371 | 1 525 235 | 1 764 425 | 4 146 594 | 3 359 915 |
Total Inventories | | | | | | 68 777 | 74 526 | 101 254 | 138 683 | 240 553 | 394 580 |
Cash Bank In Hand | 119 206 | 13 778 | 6 962 | 165 421 | 592 265 | 869 476 | | | | | |
Intangible Fixed Assets | 9 900 | 11 600 | 19 159 | 13 572 | 3 285 | 985 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 423 364 | 302 514 | 410 149 | 704 617 | 1 388 030 | 1 922 047 | | | | | |
Stocks Inventory | 48 278 | 40 943 | 49 499 | 86 410 | 68 269 | 68 777 | | | | | |
Tangible Fixed Assets | 689 174 | 808 964 | 796 119 | 956 822 | 1 268 051 | 1 380 319 | | | | | |
Trade Debtors | | | | | 669 848 | 1 107 019 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 100 | 100 | | | | | |
Profit Loss Account Reserve | 423 362 | 302 512 | 410 147 | 704 615 | 1 387 930 | 1 921 947 | | | | | |
Shareholder Funds | 423 364 | 302 514 | 410 149 | 704 617 | 1 388 030 | 1 922 047 | | | | | |
|
Other Financial Data |
Estimated Money Value Benefits In Kind For Audit Services | | | | | | | | | | | 6 000 |
Estimated Money Value Benefits In Kind For Non-audit Services | | | | | | | | | | | 5 500 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 34 669 | 35 654 | 35 654 | 35 654 | 35 654 | 35 654 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 1 173 294 | 1 386 337 | 1 664 853 | 1 797 953 | 2 158 143 | 2 624 721 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | 202 354 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 602 535 | 344 655 | 495 442 | 2 762 434 | 1 499 811 |
Administration Support Average Number Employees | | | | | | | | | | 10 | 11 |
Administrative Expenses | | | | | 2 234 732 | | | | | 4 663 536 | 5 295 924 |
Amounts Owed To Related Parties | | | | | | | | | | 720 436 | 648 378 |
Amount Specific Bank Loan | | | | | | | | | | | 500 000 |
Applicable Tax Rate | | | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | | | 52 | 55 | 62 | 71 | 71 | 112 |
Balances With Banks | | | | | | | | | | 415 003 | 501 507 |
Bank Borrowings | | | | | 155 310 | 143 834 | | | | | 226 852 |
Bank Overdrafts | | | | | | 12 756 | 2 215 | 21 | 4 079 | 7 388 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 1 232 673 | 415 003 | |
Cost Sales | | | | | 3 340 048 | | | | | 9 010 439 | 9 505 192 |
Creditors | | | | | | 1 141 380 | 1 194 594 | 1 251 788 | 1 341 720 | 1 895 720 | 440 339 |
Current Tax For Period | | | | | | | | | | 84 479 | 70 422 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | 98 115 | 92 354 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | 98 115 | 92 354 |
Depreciation Amortisation Expense | | | | | | | | | | 373 086 | 511 682 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 373 086 | 511 682 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | -45 104 |
Disposals Property Plant Equipment | | | | | | | | | | | -74 245 |
Distribution Average Number Employees | | | | | | | | | | 12 | 19 |
Distribution Costs | | | | | | | | | | 281 678 | 50 117 |
Finance Lease Liabilities Present Value Total | | | | | | 88 634 | 81 115 | 88 908 | 92 437 | 150 572 | 201 487 |
Financial Liabilities | | | | | | | | | | | 12 000 |
Finished Goods Goods For Resale | | | | | | | | | | 240 553 | 394 580 |
Fixed Assets | 699 074 | 820 564 | 815 278 | 1 052 299 | 1 353 499 | 1 463 467 | 1 608 534 | 1 618 358 | 1 846 588 | 4 228 757 | 5 187 745 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 42 466 |
Further Item Creditors Component Total Creditors | | | | | | | | | | | 4 630 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -1 229 396 | 52 163 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | 624 832 | 234 799 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | 101 870 | 154 027 |
Gain Loss In Cash Flows From Change In Provisions | | | | | | | | | | | 110 000 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | 3 654 | 4 859 |
Government Grant Income | | | | | | | | | | 4 549 | 140 892 |
Gross Profit Loss | | | | | 3 046 250 | | | | | 5 664 973 | 5 816 374 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | 120 824 | 34 676 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | | | | | | | -1 745 667 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | -817 670 | 86 504 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | -49 799 |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | | | | -482 983 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 985 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 316 354 | 316 941 | 215 805 | 373 086 | 511 682 |
Increase In Loans Owed To Related Parties Due To Loans Advanced | | | | | | | | | | | 42 466 |
Intangible Assets | | | | | | 985 | | 10 960 | | | |
Intangible Assets Gross Cost | | | | | | 35 654 | 35 654 | 35 654 | 35 654 | 35 654 | 35 654 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 20 180 | 35 160 |
Interest Income On Bank Deposits | | | | | | | | | | 864 | 13 |
Interest Paid Classified As Financing Activities | | | | | | | | | | -20 180 | -35 160 |
Interest Paid Classified As Operating Activities | | | | | | | | | | 20 180 | 35 160 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 20 180 | 35 278 |
Interest Received Classified As Investing Activities | | | | | | | | | | 864 | 13 |
Interest Received Classified As Operating Activities | | | | | | | | | | 864 | 13 |
Investment Property | | | | | | | | | | 82 163 | 1 827 830 |
Investment Property Fair Value Model | | | | | | | | | | 82 163 | 1 827 830 |
Investments Fixed Assets | | | | | 82 163 | 82 163 | 82 163 | 82 163 | 82 163 | 82 163 | |
Loans Owed To Related Parties | | | | | | | | | | | 42 466 |
Loss On Financing Activities Due To Foreign Exchange Differences | | | | | | | | | | | 118 |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | | | | | | | | | | 98 175 | 28 875 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 251 730 | 568 119 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | -2 750 736 | -1 465 798 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | 1 681 336 | 984 183 |
Net Cash Generated From Operations | | | | | | | | | | 1 802 160 | 1 018 859 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | | | 1 299 466 | 1 349 848 |
Net Current Assets Liabilities | 50 372 | -120 348 | -307 | 98 885 | 562 168 | 989 623 | 1 125 877 | 1 600 058 | 1 768 302 | 56 948 | 435 554 |
Net Debt Funds | | | | | | | | | | 11 222 | -548 003 |
New Finance Leases | | | | | | | | | | | -88 242 |
Number Shares Issued Fully Paid | | | | | | | | | | 100 | 100 |
Operating Profit Loss | | | | | 882 918 | | | | | 930 034 | 843 143 |
Other Creditors | | | | | | 171 862 | 166 965 | 106 316 | 132 089 | 133 848 | 132 178 |
Other Departments Average Number Employees | | | | | | | | | | 27 | 47 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 103 311 | 38 425 | 82 705 | 12 896 | |
Other Disposals Property Plant Equipment | | | | | | | 243 440 | 67 275 | 123 152 | 20 075 | |
Other Employee Expense | | | | | | | | | | 8 959 | 11 226 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 864 | 13 |
Other Investments Other Than Loans | | | | | | 82 163 | 82 163 | 82 163 | 82 163 | 82 163 | |
Other Items Increase Decrease In Net Debt In Period | | | | | | | | | | | 12 000 |
Other Operating Income Format1 | | | | | | | | | | 210 275 | 372 810 |
Other Payables Accrued Expenses | | | | | | | | | | 60 543 | 96 918 |
Other Remaining Borrowings | | | | | | | | | | | 42 466 |
Other Remaining Operating Income | | | | | | | | | | 33 663 | 63 737 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | 271 910 | -189 187 |
Pension Costs Defined Contribution Plan | | | | | | | | | | 40 173 | 43 958 |
Prepayments | | | | | | | | | | 158 333 | 182 522 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | 10 834 | 34 000 |
Production Average Number Employees | | | | | | | | | | 22 | 35 |
Profit Loss | | | | | | | | | | 728 124 | 694 901 |
Profit Loss On Ordinary Activities Before Tax | | | | | 882 753 | | | | | 910 718 | 807 878 |
Property Plant Equipment Gross Cost | | | | | | 2 553 613 | 2 912 708 | 3 190 088 | 3 562 378 | 6 304 737 | 5 984 636 |
Provisions | | | | | | | | | | 307 620 | 509 974 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 192 857 | 177 942 | 171 740 | 209 505 | 307 620 | 509 974 |
Purchase Property Plant Equipment | | | | | | | | | | -2 762 434 | -1 499 811 |
Rental Income From Sub-leases | | | | | | | | | | 172 063 | 168 181 |
Revenue From Sale Goods | | | | | | | | | | 14 675 412 | 15 321 566 |
Social Security Costs | | | | | | | | | | 177 606 | 193 880 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 2 463 716 | 2 725 764 |
Taxation Social Security Payable | | | | | | 161 834 | 157 692 | 138 373 | 178 295 | 95 423 | 99 892 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 173 036 | 153 497 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | -432 375 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | -88 557 | 349 300 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 182 594 | 112 977 |
Total Assets Less Current Liabilities | 749 446 | 700 216 | 814 971 | 1 151 184 | 1 915 667 | 2 453 090 | 2 734 411 | 3 218 416 | 3 614 890 | 5 360 473 | 5 623 299 |
Total Borrowings | | | | | | | | | | 492 904 | 428 339 |
Total Operating Lease Payments | | | | | | | | | | 82 718 | 55 015 |
Trade Creditors Trade Payables | | | | | | 706 294 | 786 607 | 918 170 | 934 820 | 1 370 330 | 1 337 997 |
Trade Debtors Trade Receivables | | | | | | 1 107 019 | 1 252 641 | 1 253 639 | 1 419 707 | 2 007 687 | 1 837 508 |
Turnover Revenue | | | | | | | | | | 14 675 412 | 15 321 566 |
Unpaid Contributions To Pension Schemes | | | | | | | | | | 5 114 | 6 168 |
Wages Salaries | | | | | | | | | | 2 236 978 | 2 476 700 |
Amount Specific Advance Or Credit Directors | | | | | | | | | | -720 436 | -651 105 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | | 42 466 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 84 | 101 |
Director Remuneration | | | | | 8 060 | 8 100 | | | | 13 300 | 9 600 |
Number Directors Accruing Benefits Under Defined Benefit Scheme | | | | | | | | | | 1 | 1 |
Creditors Due After One Year | 270 699 | 388 567 | 356 890 | 331 045 | 352 533 | 338 186 | | | | | |
Creditors Due Within One Year | 622 401 | 648 136 | 471 460 | 651 969 | 801 235 | 1 141 380 | | | | | |
Intangible Fixed Assets Additions | | 4 000 | 13 146 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 8 608 | 10 908 | 16 495 | 22 082 | 32 369 | 34 669 | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 2 300 | 5 587 | 5 587 | 10 287 | 2 300 | | | | | |
Intangible Fixed Assets Cost Or Valuation | 18 508 | 22 508 | 35 654 | 35 654 | 35 654 | 35 654 | | | | | |
Number Shares Allotted | | 2 | 2 | 2 | 1 | 1 | | | | | |
Provisions For Liabilities Charges | 55 383 | 9 135 | 47 932 | 115 522 | 175 104 | 192 857 | | | | | |
Secured Debts | 406 224 | 404 778 | 332 723 | 206 189 | 351 624 | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | 2 | 1 | 1 | | | | | |
Tangible Fixed Assets Additions | | 209 322 | 111 151 | 333 374 | 619 909 | 248 224 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 246 193 | 1 455 515 | 1 437 376 | 1 703 485 | 2 205 144 | 2 553 613 | | | | | |
Tangible Fixed Assets Depreciation | 557 019 | 646 551 | 641 257 | 746 663 | 937 093 | 1 173 294 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 89 532 | 101 888 | 147 318 | 235 029 | 129 148 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 107 182 | 41 912 | 44 599 | 1 980 | | | | | |
Tangible Fixed Assets Disposals | | | 129 290 | 67 265 | 118 250 | 13 200 | | | | | |
Aggregate Dividends Paid In Financial Year | | | | | 17 600 | | | | | | |
Amortisation Impairment Reversal Intangible Fixed Assets | | | | | 10 287 | | | | | | |
Bank Borrowings Overdrafts | | | | | 8 500 | 12 756 | | | | | |
Bank Borrowings Overdrafts Secured | | | | | 163 810 | 155 294 | | | | | |
Borrowings | | | | | 121 510 | 97 994 | | | | | |
Corporation Tax Due Within One Year | | | | | 122 255 | 125 104 | | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | | | | | 180 311 | 197 206 | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | | | 175 104 | 192 857 | | | | | |
Interest Payable Similar Charges | | | | | 9 772 | | | | | | |
Leased Assets Included In Tangible Fixed Assets | | | | | 210 046 | 211 649 | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | | | 136 536 | 99 528 | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | | | 51 278 | 88 634 | | | | | |
Other Creditors After One Year | | | | | 60 687 | 94 824 | | | | | |
Other Creditors Due Within One Year | | | | | 150 534 | 171 862 | | | | | |
Other Operating Income | | | | | 71 400 | | | | | | |
Other Taxation Social Security Within One Year | | | | | 26 209 | 36 730 | | | | | |
Profit Loss For Period | | | | | 700 915 | | | | | | |
Profit Loss On Ordinary Activities Before Finance Charges Interest | | | | | 892 525 | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | | 59 582 | 17 753 | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | | | 181 838 | | | | | | |
Trade Creditors Within One Year | | | | | 442 459 | 706 294 | | | | | |
Turnover Gross Operating Revenue | | | | | 6 386 298 | | | | | | |
U K Current Corporation Tax | | | | | 122 255 | | | | | | |
U K Deferred Tax | | | | | 59 583 | | | | | | |