Profit & Loss |
Date of Accounts |
2011-09-30 | 2012-09-30 | 2013-09-30 | 2014-09-30 | 2015-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 27 673 | 101 629 | 239 024 | 742 276 | 1 724 177 | | | | |
|
Balance Sheet |
Cash Bank In Hand | 62 601 | 84 121 | 120 237 | 209 531 | 551 062 | | | | |
Current Assets | 746 972 | 1 177 514 | 1 429 905 | 2 448 477 | 3 853 471 | 9 670 804 | 11 900 568 | 15 385 813 | 15 094 967 |
Debtors | 447 664 | 664 118 | 983 667 | 1 613 150 | 1 913 599 | 5 819 780 | 6 130 775 | 7 730 565 | 6 653 935 |
Net Assets Liabilities Including Pension Asset Liability | 27 673 | 101 629 | 239 024 | 742 276 | 1 724 177 | | | | |
Stocks Inventory | 236 707 | 429 275 | 326 001 | 625 796 | 1 388 810 | | | | |
Tangible Fixed Assets | 16 541 | 17 861 | 31 933 | 37 203 | 48 735 | | | | |
Cash Bank On Hand | | | | | | 165 375 | 2 763 097 | 1 427 538 | 2 043 656 |
Net Assets Liabilities | | | | | | 4 905 342 | 5 820 291 | 6 885 725 | 7 797 086 |
Other Debtors | | | | | | 1 362 863 | 1 362 003 | 1 387 505 | 1 034 842 |
Property Plant Equipment | | | | | | 226 853 | 355 066 | 484 069 | 538 832 |
Total Inventories | | | | | | 3 685 649 | 3 006 696 | 6 227 710 | 6 397 376 |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | 1 | 1 | | | | |
Profit Loss Account Reserve | 27 672 | 101 628 | 239 023 | 742 275 | 1 724 176 | | | | |
Shareholder Funds | 27 673 | 101 629 | 239 024 | 742 276 | 1 724 177 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 10 750 | 9 500 | | |
Fees For Non-audit Services | | | | | | 3 296 | 4 145 | | |
Company Contributions To Money Purchase Plans Directors | | | | | | 1 122 | 1 401 | | |
Director Remuneration | | | | | | 120 872 | 197 526 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 2 | 2 | | |
Creditors Due After One Year | | | 14 355 | 5 869 | 1 956 | | | | |
Creditors Due Within One Year | 734 232 | 1 091 613 | 1 206 040 | 1 732 011 | 2 169 857 | | | | |
Net Current Assets Liabilities | 12 740 | 85 901 | 223 865 | 716 466 | 1 683 614 | 5 060 586 | 6 458 729 | 7 194 281 | 8 026 103 |
Number Shares Allotted | | 1 | 1 | 1 | 1 | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | 1 | 1 | 1 |
Provisions For Liabilities Charges | 1 608 | 2 133 | 2 419 | 5 524 | 6 216 | | | | |
Secured Debts | 278 445 | 487 949 | 572 222 | 987 524 | 1 008 898 | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 1 | 1 | | | | |
Tangible Fixed Assets Additions | | 6 950 | 33 727 | 14 969 | 28 431 | | | | |
Tangible Fixed Assets Cost Or Valuation | 17 910 | 24 860 | 44 509 | 59 478 | 77 755 | | | | |
Tangible Fixed Assets Depreciation | 1 369 | 6 999 | 12 576 | 22 275 | 29 020 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 5 630 | 9 717 | 9 699 | 13 636 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 4 140 | | 6 891 | | | | |
Tangible Fixed Assets Disposals | | | 14 078 | | 10 154 | | | | |
Total Assets Less Current Liabilities | 29 281 | 103 762 | 255 798 | 753 669 | 1 732 349 | 5 850 754 | 7 377 109 | 8 241 664 | 9 128 249 |
Accrued Liabilities | | | | | | 309 076 | 353 498 | 2 044 222 | 658 895 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 86 937 | 115 916 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 144 071 | 200 910 | 289 847 | 380 971 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | 14 970 | |
Advances Credits Directors | | | | | 23 257 | | | | |
Amortisation Expense Intangible Assets | | | | | | 28 979 | 28 979 | | |
Amounts Owed By Group Undertakings | | | | | | 1 053 867 | 1 053 867 | 1 053 867 | 1 053 867 |
Applicable Tax Rate | | | | | | 19 | 19 | | |
Average Number Employees During Period | | | | | | 41 | 44 | 57 | 65 |
Comprehensive Income Expense | | | | | | 954 151 | 1 060 950 | 1 515 434 | 1 197 361 |
Corporation Tax Payable | | | | | | 131 221 | 113 457 | 216 082 | 58 825 |
Creditors | | | | | | 936 071 | 1 521 554 | 1 305 705 | 1 286 460 |
Current Tax For Period | | | | | | 243 253 | 235 083 | | |
Deferred Tax Liabilities | | | | | | | 35 264 | 50 234 | 44 703 |
Depreciation Expense Property Plant Equipment | | | | | | 42 066 | 70 212 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 13 373 | 9 246 | 25 959 |
Disposals Property Plant Equipment | | | | | | | 15 000 | 13 625 | 30 447 |
Dividends Paid | | | | | | 174 000 | 146 000 | 450 000 | 286 000 |
Dividends Paid On Shares Interim | | | | | | 174 000 | 146 000 | | |
Finance Lease Liabilities Present Value Total | | | | | | | | | 4 308 |
Fixed Assets | | | | | | 790 168 | 918 380 | 1 047 383 | 1 102 146 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 46 545 | 48 057 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 13 378 | 107 874 | 16 261 | 107 417 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -59 765 | 45 049 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | 5 061 | 2 373 | | |
Government Grants Payable | | | | | | | 25 850 | | |
Increase Decrease In Property Plant Equipment | | | | | | | | | 25 110 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 28 979 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 70 212 | 98 183 | 117 083 |
Intangible Assets | | | | | | 202 852 | 173 873 | | |
Intangible Assets Gross Cost | | | | | | 289 789 | | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | 8 439 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 261 | | | |
Interest Payable Similar Charges Finance Costs | | | | | | 46 806 | 56 496 | | |
Investments Fixed Assets | | | | | | 563 314 | 563 314 | 563 314 | 563 314 |
Investments In Group Undertakings | | | | | | 563 314 | 563 314 | 563 314 | 563 314 |
Merchandise | | | | | | 3 685 649 | 3 006 696 | 6 227 710 | 6 397 376 |
Net Assets Liabilities Subsidiaries | | | | | | -378 385 | -385 925 | | |
Number Shares Issued Fully Paid | | | | | | | 1 | 1 | 1 |
Other Creditors | | | | | | 2 421 243 | 2 508 114 | 2 449 109 | 2 520 342 |
Other Deferred Tax Expense Credit | | | | | | -1 326 | 25 923 | | |
Other Remaining Borrowings | | | | | | 936 071 | 204 197 | 216 099 | 226 355 |
Other Taxation Social Security Payable | | | | | | 24 990 | 583 195 | 200 102 | 379 242 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 24 121 | 44 020 | | |
Percentage Class Share Held In Subsidiary | | | | | | | 100 | | |
Profit Loss | | | | | | 927 705 | 1 060 950 | 1 477 497 | 1 180 984 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 1 169 632 | 1 300 518 | | |
Profit Loss Subsidiaries | | | | | | 2 533 | 7 540 | | |
Property Plant Equipment Gross Cost | | | | | | 370 924 | 555 976 | 773 916 | 919 803 |
Provisions | | | | | | 9 341 | 35 264 | 50 234 | 44 703 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 9 341 | 35 264 | 50 234 | 44 703 |
Social Security Costs | | | | | | 191 621 | 222 556 | | |
Staff Costs Employee Benefits Expense | | | | | | 2 177 054 | 2 281 802 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 222 230 | 247 098 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 20 178 | 15 340 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 241 927 | 261 006 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 200 052 | 231 565 | 176 334 |
Total Borrowings | | | | | | 3 412 648 | 4 233 865 | 3 970 913 | 3 470 771 |
Total Operating Lease Payments | | | | | | 273 002 | 292 609 | | |
Trade Creditors Trade Payables | | | | | | 1 668 291 | 1 653 132 | 2 891 401 | 3 098 709 |
Trade Debtors Trade Receivables | | | | | | 3 338 595 | 3 642 400 | 5 215 977 | 4 478 255 |
Wages Salaries | | | | | | 1 961 312 | 2 015 226 | | |