Profit & Loss |
Date of Accounts |
2016-02-29 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-01-31 | 2021-01-31 | 2022-01-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Current Assets | 5 123 896 | 5 664 741 | 6 371 136 | 6 387 661 | 6 514 691 | 6 356 363 | 7 100 793 |
Debtors | 3 155 110 | 3 757 793 | 4 217 759 | 4 624 234 | 5 018 881 | 4 964 187 | 4 949 378 |
Net Assets Liabilities | 2 474 585 | 2 610 957 | 2 635 160 | 2 628 468 | 2 606 614 | 2 593 489 | 2 620 129 |
Other Debtors | 96 142 | 86 191 | 185 413 | 134 878 | 235 771 | 171 507 | 182 240 |
Property Plant Equipment | 5 653 098 | 5 576 959 | 5 609 455 | 5 435 822 | 5 337 189 | 5 414 040 | 5 541 859 |
Total Inventories | 1 968 786 | 1 906 948 | 2 153 377 | 1 763 427 | 1 495 810 | 1 392 176 | 2 151 415 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | 53 463 | 65 723 | 61 501 | 83 997 | 132 636 |
Accumulated Amortisation Impairment Intangible Assets | 668 166 | 674 686 | 681 205 | 685 320 | 687 095 | 690 132 | 697 995 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 648 552 | 1 742 092 | 1 859 401 | 1 958 594 | 2 058 890 | 2 203 242 | 2 383 667 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 8 880 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 33 943 | 221 203 | 237 258 |
Administrative Expenses | | | | | | 2 889 189 | 3 067 997 |
Amounts Owed To Group Undertakings | 4 154 610 | 4 776 706 | 4 976 581 | 5 218 226 | 5 792 943 | 6 230 803 | 6 632 299 |
Average Number Employees During Period | | | | 3 | 3 | 3 | 3 |
Bank Borrowings | 2 319 885 | 2 190 454 | 2 334 151 | 2 020 977 | 1 757 331 | 1 292 113 | 1 121 603 |
Bank Borrowings Overdrafts | 2 071 855 | 1 895 927 | 1 687 749 | 1 390 788 | 1 207 359 | 671 486 | 1 093 630 |
Bank Overdrafts | 352 548 | 338 591 | 416 082 | 636 123 | 753 078 | 502 916 | 920 732 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 77 414 | 70 940 | 64 705 | 101 385 |
Cash Cash Equivalents | | | -416 082 | -636 123 | -753 078 | -502 916 | -920 732 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | 8 028 | -5 915 | 18 305 |
Comprehensive Income Expense | 1 143 172 | 136 372 | 24 203 | -6 692 | | 350 039 | 26 640 |
Corporation Tax Payable | 2 689 | 6 280 | | | | 48 716 | 65 870 |
Cost Sales | | | | | | 3 882 740 | 4 342 372 |
Creditors | 2 074 631 | 1 963 012 | 1 886 185 | 1 501 198 | 1 284 405 | 7 823 086 | 8 850 187 |
Current Tax For Period | 11 026 | 35 114 | | | | 48 716 | 65 870 |
Deferred Tax Asset Debtors | | | | 3 068 | 3 429 | 7 824 | 3 429 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 29 530 | 13 864 |
Finance Lease Liabilities Present Value Total | 2 776 | 67 085 | 198 436 | 110 410 | 77 046 | 71 958 | 26 527 |
Finance Lease Payments Owing Minimum Gross | | | | 45 199 | 46 567 | 52 578 | 42 188 |
Fixed Assets | 5 674 251 | 5 591 592 | 5 617 569 | 5 439 821 | 5 339 413 | 5 422 107 | 5 542 063 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 29 530 | 14 520 |
Gain Loss On Disposals Property Plant Equipment | -804 | 296 590 | -1 000 | 9 483 | | | 76 423 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | 98 860 |
Government Grant Income | | | | | | 239 766 | 99 592 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | 18 783 |
Increase From Amortisation Charge For Year Intangible Assets | | 6 520 | 6 519 | 4 115 | 1 775 | 3 037 | 7 863 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 145 032 | 154 339 | 156 813 | 128 264 | 144 352 | 183 298 |
Intangible Assets | 20 949 | 14 429 | 7 910 | 3 795 | 2 020 | 7 863 | |
Intangible Assets Gross Cost | 689 115 | 689 115 | 689 115 | 689 115 | 689 115 | 697 995 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 69 384 | 62 983 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 3 498 | 4 390 | 8 977 | 15 323 | | 7 712 | 6 112 |
Interest Paid Classified As Operating Activities | | | | | | -77 096 | -69 095 |
Interest Payable Similar Charges Finance Costs | 105 779 | 89 995 | 92 366 | 103 072 | 74 170 | 77 096 | 69 095 |
Investments Fixed Assets | 204 | 204 | 204 | 204 | 204 | 204 | 204 |
Investments In Subsidiaries | | | | 204 | 204 | 204 | 204 |
Net Cash Generated From Operations | | | | | | -1 015 721 | 55 753 |
Net Current Assets Liabilities | -991 514 | -871 686 | -939 105 | -1 165 275 | -1 302 093 | -1 466 723 | -1 749 394 |
Other Comprehensive Income Expense Before Tax | | | | | | | 80 077 |
Other Creditors | 85 710 | 104 505 | 43 614 | 26 945 | 31 361 | 28 974 | 25 302 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 27 968 | | 2 873 |
Other Disposals Property Plant Equipment | | | | | 32 280 | | 27 874 |
Other Remaining Borrowings | | | | | | | 87 500 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 38 159 | 33 294 | -35 704 | 22 991 | 7 225 | 7 920 | 6 000 |
Percentage Class Share Held In Subsidiary | | 100 | | | 100 | 100 | 100 |
Proceeds From Sales Property Plant Equipment | | | | -50 992 | -4 349 | | -101 424 |
Profit Loss | 128 689 | 250 100 | -104 559 | -232 333 | -21 854 | -13 125 | -53 437 |
Profit Loss Subsidiaries | -137 915 | -54 082 | | | | 183 223 | |
Property Plant Equipment Gross Cost | 7 301 650 | 7 319 051 | 7 468 856 | 7 394 416 | 7 396 079 | 7 617 282 | 7 925 526 |
Provisions For Liabilities Balance Sheet Subtotal | 133 521 | 145 937 | 157 119 | 144 880 | 146 301 | | |
Purchase Intangible Assets | | | | | | -8 880 | |
Purchase Property Plant Equipment | | | | -24 689 | -33 943 | -221 203 | -237 258 |
Social Security Costs | 12 357 | 13 067 | 17 967 | 16 696 | 14 291 | 14 765 | 14 273 |
Staff Costs Employee Benefits Expense | 1 900 505 | 1 896 862 | 1 962 479 | 1 872 484 | 301 488 | 350 814 | 426 675 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 146 301 | 159 054 | 187 308 |
Tax Decrease From Utilisation Tax Losses | 26 994 | | | | | 16 777 | 21 809 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 8 942 | | | | | -15 885 | -3 092 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 2 547 | | | | 4 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 16 700 | 47 530 | -18 259 | -40 351 | 1 060 | 12 753 | 9 469 |
Total Assets Less Current Liabilities | 4 682 737 | 4 719 906 | 4 678 464 | 4 274 546 | 4 037 320 | 3 955 384 | 3 792 669 |
Total Borrowings | 2 672 433 | 2 529 045 | 2 750 233 | 2 657 100 | | 671 486 | 1 181 130 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | 98 860 |
Trade Creditors Trade Payables | 1 093 765 | 869 341 | 967 484 | 723 196 | 577 585 | 705 776 | 919 490 |
Trade Debtors Trade Receivables | 14 582 | 21 395 | 30 200 | 26 325 | 55 783 | 27 525 | 32 597 |
Turnover Revenue | | | | | | 7 000 878 | 7 746 098 |
Wages Salaries | 1 849 989 | 1 850 501 | 1 980 216 | 1 832 797 | 279 972 | 328 129 | 406 402 |
Audit Fees Expenses | 20 070 | 20 840 | 22 600 | 21 353 | | | |
Fees For Non-audit Services | | | 5 568 | 4 640 | | | |
Company Contributions To Money Purchase Plans Directors | 24 000 | 24 000 | -44 500 | 9 375 | | | |
Director Remuneration | 95 366 | 117 355 | 111 859 | 96 016 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | | | |
Additional Provisions Increase From New Provisions Recognised | | 12 416 | 11 182 | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | -12 239 | | | |
Amortisation Expense Intangible Assets | 6 269 | 6 520 | 6 519 | 4 115 | | | |
Amounts Owed By Group Undertakings | 3 044 386 | 3 544 140 | 3 990 197 | 4 453 130 | | | |
Applicable Tax Rate | 20 | 20 | | | | | |
Depreciation Expense Property Plant Equipment | 127 001 | 130 426 | 133 075 | 143 832 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 51 492 | 37 030 | 57 620 | | | |
Disposals Property Plant Equipment | | 100 500 | 38 980 | 99 129 | | | |
Dividends Paid | 32 500 | | | | | | |
Dividends Paid On Shares Interim | 32 500 | | | | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | 876 245 | | | | | | |
Further Item Interest Expense Component Total Interest Expense | 102 281 | 85 605 | 83 389 | 87 749 | | | |
Increase Decrease In Property Plant Equipment | | 12 995 | 14 000 | | | | |
Investments In Group Undertakings | 204 | 204 | 204 | 204 | | | |
Merchandise | 1 968 786 | 1 906 948 | 2 153 377 | 1 763 427 | | | |
Net Assets Liabilities Subsidiaries | 254 417 | 308 499 | | | | | |
Number Shares Issued Fully Paid | | 100 000 | 100 000 | 100 000 | | | |
Other Deferred Tax Expense Credit | 5 674 | 12 416 | -18 259 | -40 351 | | | |
Other Taxation Social Security Payable | 9 821 | 4 605 | 4 559 | 4 141 | | | |
Par Value Share | | 1 | 1 | 1 | | | |
Profit Loss On Ordinary Activities Before Tax | 145 389 | 297 630 | -122 818 | -272 684 | | | |
Provisions | 133 521 | 145 937 | 157 119 | 144 880 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 109 462 | | | | | |
Tax Expense Credit Applicable Tax Rate | 29 078 | 59 526 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 117 901 | 188 785 | 24 689 | | | |
Total Operating Lease Payments | 22 738 | 19 870 | 17 796 | 5 341 | | | |