Profit & Loss |
Date of Accounts |
2011-10-31 | 2012-10-31 | 2013-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 003 903 | 1 008 068 | 1 353 511 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 352 604 | 473 383 | 3 473 665 | 4 527 954 | 609 819 |
Current Assets | 1 814 565 | 2 111 115 | 3 214 255 | 7 273 250 | 8 850 651 | 11 737 590 | 12 793 393 | 15 324 780 |
Debtors | 105 441 | 20 490 | 13 912 | 66 616 | 156 284 | 410 817 | 337 413 | 5 536 415 |
Net Assets Liabilities | | | | 3 094 097 | 3 690 863 | 5 518 826 | 8 891 824 | 12 699 264 |
Other Debtors | | | | 66 615 | 156 283 | 410 816 | 304 666 | 178 180 |
Property Plant Equipment | | | | 75 838 | 70 437 | 92 894 | 71 049 | 51 218 |
Total Inventories | | | | 6 854 030 | 8 220 984 | 7 853 108 | 7 928 026 | 9 178 546 |
Cash Bank In Hand | 1 415 | 171 726 | 208 977 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 003 903 | 1 008 068 | 1 353 511 | | | | | |
Stocks Inventory | 1 707 709 | 1 918 899 | 2 991 366 | | | | | |
Tangible Fixed Assets | 110 942 | 96 777 | 94 719 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 500 | 500 | 500 | | | | | |
Profit Loss Account Reserve | 1 003 403 | 1 007 568 | 1 353 011 | | | | | |
Shareholder Funds | 1 003 903 | 1 008 068 | 1 353 511 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 10 600 | 12 753 | 16 550 | 18 750 | 18 100 |
Accrued Liabilities Deferred Income | | | | 102 734 | 222 681 | 569 105 | 95 840 | 157 436 |
Accumulated Amortisation Impairment Intangible Assets | | | | 26 165 | 52 330 | 78 495 | 104 660 | 130 824 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 234 885 | 249 935 | 275 848 | 297 693 | 317 524 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 9 649 | 48 370 | | |
Administrative Expenses | | | | 3 097 363 | 3 328 364 | 3 803 003 | 3 243 864 | |
Amortisation Expense Intangible Assets | | | | 26 165 | 26 165 | 26 165 | 26 165 | 26 164 |
Amounts Owed By Group Undertakings | | | | 1 | 1 | 1 | 1 | 5 183 516 |
Amounts Owed To Group Undertakings | | | | | | | | 88 277 |
Average Number Employees During Period | | | | 37 | 46 | 45 | 40 | 33 |
Bank Borrowings | | | | 1 638 763 | 2 065 973 | 2 156 649 | 815 317 | |
Bank Borrowings Overdrafts | | | | 1 638 763 | 2 065 973 | 2 156 649 | 815 317 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | 27 209 | 20 407 |
Corporation Tax Payable | | | | 150 432 | 263 700 | 612 398 | 658 280 | 440 412 |
Cost Sales | | | | 20 534 618 | 24 024 675 | 29 532 545 | 23 256 127 | |
Creditors | | | | 4 343 757 | 5 297 476 | 27 845 | 16 995 | 10 477 |
Current Tax For Period | | | | 150 432 | 263 700 | 612 398 | 968 280 | 760 585 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | -6 541 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 5 207 | -4 650 | -3 583 | 2 775 | -15 986 |
Depreciation Expense Property Plant Equipment | | | | 14 794 | 15 050 | 25 913 | 21 845 | 19 831 |
Dividends Paid | | | | 235 000 | 350 750 | 460 000 | 575 000 | |
Dividends Paid On Shares Final | | | | | | 460 000 | 575 000 | |
Dividends Paid On Shares Interim | | | | 235 000 | 350 750 | 460 000 | | |
Finance Lease Liabilities Present Value Total | | | | | | 27 845 | 16 995 | 10 477 |
Finance Lease Payments Owing Minimum Gross | | | | | | 38 695 | 27 845 | 15 187 |
Finished Goods Goods For Resale | | | | 6 854 030 | 8 220 984 | 7 853 108 | 7 928 026 | 9 178 546 |
Fixed Assets | | 96 777 | 106 219 | 191 997 | 160 431 | 156 723 | 108 713 | 62 718 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 9 940 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -31 258 | -2 267 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 876 875 | 759 202 | 560 825 | 194 741 | 84 098 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 39 565 | 149 824 | -59 041 | 137 192 | 534 442 |
Government Grant Income | | | | | | 10 614 | 6 307 | 771 |
Gross Profit Loss | | | | 3 944 423 | 4 584 438 | 6 741 332 | 8 169 419 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 532 | 658 | 12 | 5 540 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 26 165 | 26 165 | 26 165 | 26 164 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 15 050 | 25 913 | 21 845 | 19 831 |
Intangible Assets | | | | 104 659 | 78 494 | 52 329 | 26 164 | |
Intangible Assets Gross Cost | | | | 130 824 | 130 824 | 130 824 | 130 824 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 46 644 | 49 212 | 51 363 | 36 313 | 11 950 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 819 | 1 923 | 2 244 |
Interest Income From Group Undertakings Participating Interests | | | | | | | | 185 797 |
Interest Income On Bank Deposits | | | | | | 675 | 439 | 1 668 |
Interest Payable Similar Charges Finance Costs | | | | 46 644 | 49 212 | 52 182 | 38 236 | 24 134 |
Investments | | | | 11 500 | 11 500 | 11 500 | 11 500 | 11 500 |
Investments Fixed Assets | | | 11 500 | 11 500 | 11 500 | 11 500 | 11 500 | 11 500 |
Net Current Assets Liabilities | 908 750 | 924 629 | 1 259 876 | 2 929 493 | 3 553 175 | 5 409 108 | 9 429 041 | 12 652 972 |
Net Finance Income Costs | | | | | | | 439 | 187 465 |
Operating Profit Loss | | | | 847 060 | 1 256 074 | 2 948 943 | 4 956 862 | |
Other Creditors | | | | 112 255 | 19 476 | 1 571 | 3 150 | 3 296 |
Other Interest Receivable Similar Income Finance Income | | | | 97 | 236 | 675 | 439 | |
Other Operating Income Format1 | | | | | | 10 614 | 31 307 | |
Other Provisions Balance Sheet Subtotal | | | | | | 450 000 | 607 000 | |
Other Taxation Social Security Payable | | | | 190 896 | 257 625 | 451 631 | 219 351 | 179 208 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 37 839 | 73 035 | 78 377 | 62 186 | 48 455 |
Prepayments Accrued Income | | | | | | 34 061 | 32 746 | 46 377 |
Profit Loss | | | | 644 874 | 947 516 | 2 287 963 | 3 947 998 | |
Profit Loss On Ordinary Activities Before Tax | | | | 800 513 | 1 207 098 | 2 897 436 | 4 919 065 | 4 557 579 |
Property Plant Equipment Gross Cost | | | | 310 723 | 320 372 | 368 742 | 368 742 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 27 393 | 22 743 | | | |
Social Security Costs | | | | 63 294 | 72 206 | 84 183 | 82 814 | 83 991 |
Staff Costs Employee Benefits Expense | | | | 896 479 | 1 055 871 | 1 198 351 | 1 104 196 | 1 141 839 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 27 393 | 22 743 | 19 160 | 21 935 | 5 949 |
Tax Expense Credit Applicable Tax Rate | | | | 152 097 | 229 349 | 550 513 | 934 622 | 865 940 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 542 | 1 290 | 1 302 | 1 519 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 3 542 | 30 233 | 57 012 | 66 389 | -114 052 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 155 639 | 259 582 | 609 473 | 971 067 | 750 139 |
Total Assets Less Current Liabilities | 1 019 692 | 1 021 406 | 1 366 095 | 3 121 490 | 3 713 606 | 6 015 831 | 9 537 754 | 12 715 690 |
Total Borrowings | | | | 1 638 763 | 2 065 973 | 2 156 649 | 815 317 | |
Total Current Tax Expense Credit | | | | 150 432 | 264 232 | 613 056 | 968 292 | 766 125 |
Total Operating Lease Payments | | | | 163 717 | 250 341 | 240 528 | 236 837 | 286 996 |
Trade Creditors Trade Payables | | | | 2 148 677 | 2 468 021 | 2 526 278 | 1 561 564 | 1 798 469 |
Trade Debtors Trade Receivables | | | | | | | | 128 342 |
Turnover Revenue | | | | 24 479 041 | 28 609 113 | 36 273 877 | 31 425 546 | |
Wages Salaries | | | | 795 346 | 910 630 | 1 035 791 | 959 196 | 1 009 393 |
Company Contributions To Defined Benefit Plans Directors | | | | 15 000 | 30 000 | 30 000 | 22 500 | 29 513 |
Director Remuneration | | | | | 9 692 | 9 918 | 8 819 | 57 938 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 24 352 | 39 692 | 39 918 | 31 319 | 87 451 |
Creditors Due Within One Year | 905 815 | 1 186 486 | 1 954 379 | | | | | |
Number Shares Allotted | | 500 | 500 | | | | | |
Par Value Share | | 1 | 1 | | | | | |
Provisions For Liabilities Charges | 15 789 | 13 338 | 12 584 | | | | | |
Secured Debts | 97 495 | 230 170 | 545 577 | | | | | |
Share Capital Allotted Called Up Paid | 500 | 500 | 500 | | | | | |
Tangible Fixed Assets Additions | | 6 766 | 20 761 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 230 559 | 237 325 | 258 086 | | | | | |
Tangible Fixed Assets Depreciation | 119 617 | 140 548 | 163 367 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 20 931 | 22 819 | | | | | |