Profit & Loss |
Date of Accounts |
2014-02-28 | 2015-02-28 | 2016-02-29 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | | | | | |
Net Worth | 386 185 | 467 729 | 541 404 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 251 571 | 322 808 | 180 496 | 534 569 | 416 557 | 906 742 | 1 070 488 | 817 822 |
Current Assets | 408 004 | 535 284 | 545 633 | 580 658 | 542 196 | 860 149 | 721 373 | 1 191 173 | 1 730 998 | 1 706 595 |
Debtors | 145 579 | 229 239 | 128 586 | 118 520 | 219 333 | 199 154 | 171 189 | 179 694 | 547 623 | 712 882 |
Net Assets Liabilities | | | 541 405 | 535 353 | 470 795 | 698 928 | 626 728 | 744 113 | 1 225 431 | 1 218 325 |
Other Debtors | 809 | 700 | 890 | 1 590 | 11 897 | 25 355 | 20 057 | 75 294 | 9 035 | 11 475 |
Property Plant Equipment | | | 256 088 | 212 451 | 304 194 | 292 779 | 362 116 | 305 484 | 287 209 | 320 587 |
Total Inventories | | | 165 476 | 139 330 | 142 367 | 126 426 | 133 627 | 104 737 | 112 887 | 175 891 |
Cash Bank In Hand | 114 328 | 186 399 | 251 571 | | | | | | | |
Intangible Fixed Assets | 115 000 | 103 500 | 80 500 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 386 185 | 467 729 | 541 404 | | | | | | | |
Stocks Inventory | 148 097 | 160 602 | 165 476 | | | | | | | |
Tangible Fixed Assets | 201 160 | 202 936 | 256 087 | | | | | | | |
Trade Debtors | 133 075 | 218 530 | 108 994 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 000 | 10 000 | 10 000 | | | | | | | |
Profit Loss Account Reserve | 376 185 | 472 737 | 531 404 | | | | | | | |
Shareholder Funds | 386 185 | 467 729 | 541 404 | | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | 149 500 | 161 000 | 172 500 | 186 495 | 200 489 | 214 484 | 228 478 | 242 473 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 284 709 | 332 858 | 375 843 | 420 165 | 421 054 | 486 338 | 532 852 | 590 417 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 49 892 | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 4 512 | 134 729 | 45 399 | 143 402 | 25 902 | 45 500 | 90 943 |
Administrative Expenses | 371 136 | 412 977 | 426 119 | 449 922 | | | | | | |
Amounts Owed By Related Parties | | | | | | | | | 426 124 | 551 710 |
Amounts Owed To Related Parties | | | 5 649 | 10 452 | | | | | | |
Average Number Employees During Period | | | 22 | 22 | 23 | 23 | 24 | 23 | 23 | 22 |
Bank Borrowings | | | 14 074 | 3 613 | 75 436 | 56 342 | 36 535 | 236 820 | 170 833 | 120 833 |
Comprehensive Income Expense | | | 114 668 | 49 948 | | | | | | |
Cost Sales | 813 689 | 903 680 | 881 430 | 905 958 | | | | | | |
Creditors | | | 45 537 | 12 872 | 75 436 | 56 342 | 86 396 | 270 110 | 205 763 | 132 840 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | -9 897 | -50 852 | -1 078 | -13 506 | |
Disposals Property Plant Equipment | | | | | | -12 491 | -73 176 | -17 250 | -17 261 | |
Dividends Paid | | | -56 000 | -56 000 | | | | | | |
Finance Lease Liabilities Present Value Total | | | 31 463 | 9 259 | 9 258 | | 49 861 | 33 290 | 34 930 | 12 007 |
Financial Commitments Other Than Capital Commitments | | | | | | 119 175 | 90 176 | 61 097 | 33 828 | 14 736 |
Fixed Assets | 316 160 | 306 436 | 336 587 | 281 451 | 538 674 | 386 276 | 441 619 | 370 992 | 338 723 | 358 106 |
Gross Profit Loss | 432 525 | 498 027 | 579 552 | 521 184 | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 11 500 | 11 500 | 13 995 | 13 994 | 13 995 | 13 994 | 13 995 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 48 149 | 42 985 | 54 219 | 51 741 | 66 362 | 60 020 | 57 565 |
Intangible Assets | | | 80 500 | 69 000 | 57 500 | 93 397 | 79 403 | 65 408 | 51 414 | 37 419 |
Intangible Assets Gross Cost | | | 230 000 | 230 000 | 230 000 | 279 892 | 279 892 | 279 892 | 279 892 | 279 892 |
Interest Payable Similar Charges Finance Costs | | | 5 567 | 4 021 | | | | | | |
Investments Fixed Assets | | | | | 176 980 | 100 | 100 | 100 | 100 | 100 |
Investments In Subsidiaries | | | | | 176 980 | 100 | 100 | 100 | 100 | 100 |
Net Current Assets Liabilities | 115 403 | 210 835 | 282 891 | 292 580 | 51 296 | 412 505 | 328 666 | 691 075 | 1 134 033 | 1 057 968 |
Number Shares Issued Fully Paid | | | | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 |
Other Creditors | | | 109 360 | 90 473 | 231 367 | 138 943 | 142 007 | 134 928 | 91 936 | 92 286 |
Other Interest Receivable Similar Income Finance Income | | | 104 | 122 | | | | | | |
Other Inventories | | | 165 476 | 139 330 | 142 367 | 126 426 | 133 627 | 104 737 | 112 887 | 175 891 |
Other Operating Income Format1 | | | 75 | 250 | | | | | | |
Par Value Share | | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Profit Loss | | | 114 668 | 49 948 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 63 740 | 92 915 | 148 045 | 67 613 | | | | | | |
Property Plant Equipment Gross Cost | | | 540 797 | 545 309 | 680 036 | 712 944 | 783 170 | 791 822 | 820 061 | 911 004 |
Provisions For Liabilities Balance Sheet Subtotal | | | 32 536 | 25 806 | 43 739 | 43 511 | 57 161 | 47 844 | 41 562 | 64 909 |
Taxation Social Security Payable | | | 24 038 | 21 453 | 48 139 | 52 952 | 30 937 | 55 502 | 95 634 | 85 138 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 33 377 | 17 665 | | | | | | |
Total Assets Less Current Liabilities | 431 563 | 517 271 | 619 478 | 574 031 | 589 970 | 798 781 | 770 285 | 1 062 067 | 1 472 756 | 1 416 074 |
Total Borrowings | | | 45 537 | 12 872 | 75 436 | 56 342 | 86 396 | 270 110 | 205 763 | 132 840 |
Trade Creditors Trade Payables | | | 60 336 | 85 859 | 83 989 | 100 779 | 67 037 | 56 821 | 100 344 | 176 543 |
Trade Debtors Trade Receivables | | | 108 994 | 103 730 | 193 736 | 162 623 | 139 827 | 95 851 | 103 265 | 140 462 |
Turnover Revenue | | | 1 460 982 | 1 427 142 | | | | | | |
Director Remuneration | 36 000 | 36 000 | 36 500 | | | | | | | |
Accruals Deferred Income Within One Year | 1 875 | 1 925 | 2 175 | | | | | | | |
Amortisation Intangible Assets Expense | 11 500 | 11 500 | | | | | | | | |
Bank Borrowings Overdrafts | 6 787 | 16 339 | 14 074 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Total | | 42 000 | 42 000 | | | | | | | |
Corporation Tax Due Within One Year | 14 774 | 16 498 | 23 628 | | | | | | | |
Creditors Due After One Year | 31 646 | 32 245 | 45 538 | | | | | | | |
Creditors Due Within One Year | 292 601 | 324 449 | 262 742 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 28 154 | 41 414 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 13 732 | 17 297 | 32 536 | | | | | | | |
Final Payment | 56 000 | 56 000 | 56 000 | | | | | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | -2 957 | -1 630 | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | -81 | | | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | -1 168 | 5 490 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 115 000 | 126 500 | 149 500 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 11 500 | 11 500 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 230 000 | 230 000 | 230 000 | | | | | | | |
Interest Payable Similar Charges | 3 997 | 3 922 | | | | | | | | |
Leased Assets Included In Tangible Fixed Assets | 31 041 | 44 089 | 78 228 | | | | | | | |
Loans From Directors Within One Year | 27 219 | 24 812 | 5 649 | | | | | | | |
Number Shares Allotted | 10 000 | 10 000 | 10 000 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 24 859 | 15 906 | 31 464 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 8 198 | 17 738 | 25 974 | | | | | | | |
Operating Leases Expiring Between Two Five Years | 42 000 | 42 000 | | | | | | | | |
Operating Leases Expiring Within One Year | | | 42 000 | | | | | | | |
Operating Profit Loss | 67 689 | 96 735 | | | | | | | | |
Other Creditors Due Within One Year | 27 010 | 37 671 | 46 084 | | | | | | | |
Other Interest Receivable Similar Income | 48 | 102 | | | | | | | | |
Other Operating Income | 6 300 | 11 685 | | | | | | | | |
Other Taxation Social Security Within One Year | 42 252 | 58 061 | 47 667 | | | | | | | |
Payments Received On Account Within One Year | 2 291 | 16 537 | 39 647 | | | | | | | |
Prepayments Accrued Income Current Asset | 11 695 | 10 009 | 11 983 | | | | | | | |
Profit Loss For Period | 50 134 | 71 008 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 3 565 | 9 749 | | | | | | | |
Provisions For Liabilities Charges | 13 732 | 17 297 | 32 536 | | | | | | | |
Tangible Fixed Assets Additions | | 6 463 | 30 159 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 404 352 | 438 935 | 540 796 | | | | | | | |
Tangible Fixed Assets Depreciation | 203 192 | 235 999 | 284 709 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 9 763 | 13 637 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 114 | 27 847 | | | | | | | |
Tangible Fixed Assets Disposals | | 160 | 29 668 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 13 606 | 21 907 | | | | | | | | |
Trade Creditors Within One Year | 111 698 | 104 266 | 60 336 | | | | | | | |
Turnover Gross Operating Revenue | 1 246 214 | 1 401 707 | | | | | | | | |
U K Current Corporation Tax | | 16 417 | | | | | | | | |
U K Current Corporation Tax On Income For Period | 14 774 | 16 498 | | | | | | | | |
Value Shares Allotted | 10 000 | 10 000 | 10 000 | | | | | | | |