Profit & Loss |
Date of Accounts |
2012-07-31 | 2013-06-30 | 2013-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 992 151 | 538 647 | 510 668 | | | | |
|
Balance Sheet |
Cash Bank In Hand | 153 594 | 32 | 43 893 | | | | |
Current Assets | 952 950 | 275 738 | 455 499 | 1 655 150 | 1 373 356 | 1 911 781 | 2 277 127 |
Debtors | 395 570 | 79 217 | 213 769 | 657 635 | 382 179 | 532 007 | 1 054 840 |
Net Assets Liabilities Including Pension Asset Liability | 992 151 | 538 647 | 510 668 | | | | |
Stocks Inventory | 403 786 | 196 489 | 197 837 | | | | |
Tangible Fixed Assets | 431 912 | 400 372 | 430 461 | | | | |
Cash Bank On Hand | | | | 41 659 | 153 015 | 167 818 | 40 048 |
Net Assets Liabilities | | | | -1 210 095 | -1 678 876 | -1 825 501 | -2 061 651 |
Property Plant Equipment | | | | 1 623 544 | 1 792 825 | 1 674 853 | 1 651 030 |
Total Inventories | | | | 955 856 | 838 162 | 1 211 956 | 1 182 239 |
|
Capital & Reserves |
Called Up Share Capital | 5 397 | 5 397 | 5 397 | | | | |
Profit Loss Account Reserve | 931 528 | 479 595 | 452 009 | | | | |
Shareholder Funds | 992 151 | 538 647 | 510 668 | | | | |
|
Other Financial Data |
Administrative Expenses | | 432 042 | 93 118 | 814 148 | 432 761 | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | | | 235 793 | | | | |
Corporation Tax Due Within One Year | | 23 039 | 23 039 | | | | |
Cost Sales | | 1 845 964 | 131 920 | 1 803 084 | 1 667 121 | | |
Creditors Due After One Year | | | 8 547 | | | | |
Creditors Due Within One Year | 387 487 | 137 463 | 366 745 | | | | |
Debtors Due Within One Year | | 79 217 | 213 769 | | | | |
Deferred Tax Current Asset | | 3 643 | 3 853 | | | | |
Depreciation Tangible Fixed Assets Expense | | 27 021 | 7 428 | | | | |
Gain Loss From Disposal Fixed Assets | | 2 654 | | | | | |
Gross Profit Loss | | 570 966 | 66 393 | 393 852 | -105 223 | | |
Interest Payable Similar Charges | | 12 372 | 1 465 | | | | |
Net Current Assets Liabilities | 565 463 | 138 275 | 88 754 | 1 416 850 | 1 209 695 | 1 501 784 | 1 906 135 |
Number Shares Allotted | | 5 397 | 5 397 | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | 8 547 | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | 4 273 | | | | |
Operating Profit Loss | | 138 924 | -26 725 | -411 656 | -525 814 | | |
Other Interest Receivable Similar Income | | 86 | 1 | | | | |
Par Value Share | | 1 | 1 | | 1 | 1 | 1 |
Profit Loss For Period | | 125 832 | -27 979 | | | | |
Profit Loss On Ordinary Activities Before Tax | | 126 638 | -28 189 | -420 731 | -523 800 | | |
Provisions For Liabilities Charges | 5 224 | -3 643 | -3 853 | | | | |
Revaluation Reserve | 55 226 | 53 655 | 53 262 | | | | |
Share Capital Allotted Called Up Paid | 5 397 | 5 397 | 5 397 | | | | |
Stocks Raw Materials Consumables | | 196 489 | 197 837 | | | | |
Tangible Fixed Assets Additions | | 37 691 | 36 337 | | | | |
Tangible Fixed Assets Cost Or Valuation | 709 590 | 662 050 | 699 567 | | | | |
Tangible Fixed Assets Depreciation | 277 678 | 261 678 | 269 106 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 27 021 | 7 428 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 43 021 | | | | | |
Tangible Fixed Assets Disposals | | 85 231 | | | | | |
Tangible Fixed Assets Increase Decrease From Transfers Between Items | | | 1 180 | | | | |
Tax On Profit Or Loss On Ordinary Activities | | 806 | -210 | | | | |
Total Assets Less Current Liabilities | 997 375 | 538 647 | 519 215 | 3 041 564 | 3 003 052 | 3 177 374 | 3 557 657 |
Total Reserves | | 533 250 | 505 271 | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | 9 673 | | | | | |
Trade Creditors Within One Year | | 22 043 | 64 244 | | | | |
Turnover Gross Operating Revenue | | 2 416 930 | 198 313 | | | | |
U K Current Corporation Tax | | 23 038 | | | | | |
U K Deferred Tax | | -8 867 | -210 | | | | |
Accrued Liabilities | | | | 71 824 | 41 846 | 113 662 | 125 979 |
Accumulated Amortisation Impairment Intangible Assets | | | | 4 288 | 4 926 | 5 704 | 5 949 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 788 091 | 718 024 | 840 224 | 942 610 |
Amortisation Expense Intangible Assets | | | | 637 | 638 | | |
Amounts Owed To Group Undertakings | | | | 4 172 789 | 4 565 814 | 4 900 766 | 5 522 823 |
Applicable Tax Rate | | | | 19 | 19 | | |
Average Number Employees During Period | | | | 52 | 45 | 36 | 38 |
Bank Borrowings Overdrafts | | | | | 10 000 | 9 500 | 9 500 |
Cash Cash Equivalents Cash Flow Value | | | | 41 659 | | | |
Corporation Tax Recoverable | | | | | 52 263 | 50 542 | 141 549 |
Creditors | | | | 4 172 789 | 4 605 814 | 4 939 702 | 5 552 205 |
Current Tax For Period | | | | | -52 263 | | |
Depreciation Amortisation Expense | | | | 138 287 | -69 429 | | |
Depreciation Expense Property Plant Equipment | | | | 137 649 | -70 067 | | |
Finance Lease Liabilities Present Value Total | | | | 7 905 | | | |
Fixed Assets | | | | 1 624 714 | 1 793 357 | 1 675 590 | 1 651 522 |
Further Item Interest Expense Component Total Interest Expense | | | | 3 863 | -3 623 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 972 401 | -76 734 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -283 641 | 327 719 | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | -4 563 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 7 172 | 111 356 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | 148 290 | -117 694 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 638 | 778 | 245 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | -70 067 | 122 200 | 102 386 |
Intangible Assets | | | | 1 170 | 532 | 737 | 492 |
Intangible Assets Gross Cost | | | | 5 458 | 5 458 | 6 441 | |
Interest Expense On Bank Overdrafts | | | | 1 296 | 1 338 | | |
Interest Paid Classified As Operating Activities | | | | -9 101 | 2 014 | | |
Interest Payable Similar Charges Finance Costs | | | | 9 101 | -2 014 | | |
Merchandise | | | | 955 856 | 838 162 | 1 211 956 | 1 182 239 |
Net Cash Flows From Used In Financing Activities | | | | 5 898 | -435 120 | | |
Net Cash Flows From Used In Investing Activities | | | | 244 930 | 99 214 | | |
Net Cash Flows From Used In Operating Activities | | | | -258 000 | 224 550 | | |
Net Cash Generated From Operations | | | | -267 101 | 226 564 | | |
Net Interest Received Paid Classified As Investing Activities | | | | -26 | | | |
Number Shares Issued Fully Paid | | | | | 5 397 | 5 397 | 5 397 |
Other Deferred Tax Expense Credit | | | | 21 385 | -2 756 | | |
Other Interest Receivable Similar Income Finance Income | | | | 26 | | | |
Other Operating Income Format1 | | | | 8 640 | 12 170 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -3 648 | -7 905 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 12 934 | 15 489 | | |
Prepayments | | | | 33 711 | 58 550 | 88 418 | 182 799 |
Proceeds From Borrowings Classified As Financing Activities | | | | | -50 000 | | |
Profit Loss | | | | -442 116 | -468 781 | -146 625 | -236 150 |
Property Plant Equipment Gross Cost | | | | 2 411 635 | 2 510 849 | 2 515 077 | 2 593 640 |
Provisions | | | | 78 870 | 76 114 | 63 173 | 67 103 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 78 870 | 76 114 | 63 173 | 67 103 |
Purchase Property Plant Equipment | | | | -244 956 | -99 214 | | |
Repayments Borrowings Classified As Financing Activities | | | | | 393 025 | | |
Social Security Costs | | | | 92 884 | 70 115 | | |
Staff Costs Employee Benefits Expense | | | | 1 081 396 | 916 578 | | |
Tax Expense Credit Applicable Tax Rate | | | | -79 939 | -99 522 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -16 670 | -33 038 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 236 | 72 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 21 385 | -55 019 | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | 983 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 99 214 | 4 228 | 78 563 |
Trade Creditors Trade Payables | | | | 105 810 | 80 434 | 253 214 | 145 652 |
Trade Debtors Trade Receivables | | | | 621 674 | 269 116 | 393 047 | 730 492 |
Turnover Revenue | | | | 2 196 936 | 1 561 898 | | |
Wages Salaries | | | | 975 578 | 830 974 | | |