Profit & Loss |
Date of Accounts |
2011-08-31 | 2012-08-31 | 2013-08-31 | 2014-08-31 | 2015-08-31 | 2016-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 | 2023-08-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 32 984 | 43 207 | 59 115 | 77 610 | 82 633 | 86 097 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | | | 341 673 | 334 713 | 300 794 | 290 236 |
Current Assets | 142 544 | 174 907 | 191 328 | 168 491 | 169 385 | 218 070 | 228 909 | 258 486 | 206 157 | 402 856 | 430 179 | 416 744 | 413 732 |
Debtors | 13 452 | 8 276 | 13 737 | 6 624 | 6 085 | | | | | 7 640 | 8 784 | 11 283 | 4 988 |
Net Assets Liabilities | | | | | | 86 097 | 86 276 | 78 744 | 84 895 | 157 843 | 237 615 | 245 853 | 238 153 |
Property Plant Equipment | | | | | | | | | | 11 904 | 14 248 | 17 724 | 13 726 |
Total Inventories | | | | | | | | | | 54 395 | 86 682 | 104 667 | 118 508 |
Cash Bank In Hand | 83 462 | 110 765 | 123 488 | 106 496 | 112 741 | | | | | | | | |
Intangible Fixed Assets | 5 000 | 3 750 | 2 500 | 1 250 | | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 32 984 | 43 207 | 59 115 | 77 610 | 82 633 | 86 097 | | | | | | | |
Other Debtors | 711 | 690 | 5 346 | 829 | 229 | | | | | | | | |
Stocks Inventory | 45 630 | 55 866 | 54 103 | 55 371 | 54 946 | | | | | | | | |
Tangible Fixed Assets | 11 803 | 7 629 | 61 678 | 49 145 | 48 781 | | | | | | | | |
Trade Debtors | 830 | 2 691 | 1 090 | 732 | 1 698 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | | | |
Profit Loss Account Reserve | 32 884 | 43 107 | 59 015 | 77 510 | 82 533 | | | | | | | | |
Shareholder Funds | 32 984 | 43 207 | 59 115 | 77 610 | 82 633 | 86 097 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | 81 383 | 92 750 | 81 122 | 32 393 | 98 384 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | | 124 643 | 130 890 | 137 164 | 133 206 |
Average Number Employees During Period | | | | | | | | | 4 | 4 | 4 | 4 | 4 |
Creditors | | | | | | 88 974 | 69 244 | 105 598 | 91 142 | 255 828 | 204 368 | 185 247 | 184 949 |
Depreciation Amortisation Impairment Expense | | | | | | 15 789 | 15 549 | 15 286 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 3 250 | 8 158 |
Disposals Property Plant Equipment | | | | | | | | | | | | 3 250 | 8 158 |
Fixed Assets | 16 803 | 11 379 | 64 178 | 50 395 | 48 781 | 34 568 | 19 018 | 4 653 | 401 | 11 903 | 14 248 | 17 724 | 13 726 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | | 6 247 | 9 524 | 4 804 |
Net Current Assets Liabilities | 40 181 | 62 828 | 43 297 | 35 587 | 109 447 | 139 078 | 163 039 | 155 620 | 116 887 | 246 265 | 225 811 | 231 497 | 228 783 |
Other Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | | -604 |
Other Operating Expenses Format2 | | | | | | 54 578 | 55 511 | 57 973 | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | | 4 387 | 9 982 | 3 374 | 2 732 | 1 872 | 853 | | | |
Profit Loss | | | | | | 33 464 | 40 178 | 32 468 | | | | | |
Property Plant Equipment Gross Cost | | | | | | | | | | 136 547 | 145 138 | 154 888 | 146 932 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 6 166 | 3 031 | 407 | | 1 941 | 2 444 | 3 368 | 4 356 |
Raw Materials Consumables Used | | | | | | 236 774 | 269 523 | 287 662 | | | | | |
Staff Costs Employee Benefits Expense | | | | | | 143 342 | 165 438 | 160 942 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 8 347 | 9 506 | 7 617 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | | | 8 591 | 13 000 | 202 |
Total Assets Less Current Liabilities | 56 984 | 74 207 | 107 475 | 85 982 | 91 478 | 173 646 | 182 057 | 160 273 | 117 288 | 159 784 | 240 059 | 249 221 | 242 509 |
Turnover Revenue | | | | | | 492 294 | 555 705 | 561 948 | | | | | |
Director Remuneration | 51 666 | 55 000 | 60 000 | 73 500 | 85 000 | | | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 51 666 | 55 000 | 60 000 | 73 500 | 85 000 | | | | | | | | |
Accruals Deferred Income | | | | | 66 750 | 81 383 | | | | | | | |
Accruals Deferred Income Within One Year | 20 277 | 18 428 | 28 151 | 40 175 | 36 750 | | | | | | | | |
Administrative Expenses | 198 788 | 189 815 | 192 223 | 173 845 | 192 461 | | | | | | | | |
Amortisation Intangible Assets Expense | 1 250 | 1 250 | 1 250 | 1 250 | 1 250 | | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -1 332 | -16 | 13 068 | -2 248 | 486 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Total | 37 500 | 38 875 | 39 625 | 22 250 | 3 583 | | | | | | | | |
Cost Sales | 194 604 | 193 532 | 190 748 | 176 348 | 198 884 | | | | | | | | |
Creditors Due After One Year | 24 000 | 31 000 | 38 000 | | | | | | | | | | |
Creditors Due Within One Year | 102 363 | 112 079 | 148 031 | 132 904 | 131 075 | 88 974 | | | | | | | |
Depreciation Other Amounts Written Off Tangible Intangible Fixed Assets | | | | | 17 964 | 15 789 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 12 771 | 5 061 | 16 315 | 14 201 | 16 714 | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 387 | 559 | 413 | 99 | 62 | | | | | | | | |
Gain Loss From Disposal Fixed Assets | | | 8 500 | -83 | 1 417 | | | | | | | | |
Gross Profit Loss | 218 603 | 210 120 | 224 553 | 208 609 | 236 800 | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -1 630 | -1 260 | 916 | -956 | -240 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 5 000 | 6 250 | 7 500 | 8 750 | | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 1 250 | 1 250 | 1 250 | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 10 000 | 10 000 | 10 000 | 10 000 | | | | | | | | | |
Interest Payable Similar Charges | 1 550 | 1 200 | 3 415 | 2 967 | 675 | | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | 20 000 | 21 375 | 22 125 | 22 250 | | | | | | | | | |
Number Shares Allotted | 100 | 100 | 100 | 100 | 100 | | | | | | | | |
Operating Lease Expenditure | 37 500 | 38 125 | 38 125 | 22 958 | 21 500 | | | | | | | | |
Operating Leases Expiring After Five Years | 17 500 | 17 500 | 17 500 | | | | | | | | | | |
Operating Profit Loss | 19 815 | 23 177 | 32 330 | 34 764 | 44 339 | | | | | | | | |
Other Creditors After One Year | 24 000 | 31 000 | 38 000 | | | | | | | | | | |
Other Creditors Due Within One Year | 14 000 | 7 191 | 49 000 | 33 000 | 30 000 | | | | | | | | |
Other Interest Receivable Similar Income | 113 | 150 | 160 | 226 | 183 | | | | | | | | |
Other Operating Charges Format2 | | | | | 49 953 | 54 578 | | | | | | | |
Other Operating Leases Expiring Within One Year | | | | | 3 583 | | | | | | | | |
Par Value Share | 1 | 1 | 1 | 1 | 1 | | | | | | | | |
Prepayments Accrued Income Current Asset | 11 911 | 4 895 | 7 301 | 5 063 | 4 158 | | | | | | | | |
Profit Loss For Period | 14 434 | 17 223 | 22 908 | 25 495 | 35 023 | 33 464 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 18 378 | 22 127 | 29 075 | 32 023 | 43 847 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | 10 360 | -1 988 | 473 | | | | | | | | |
Provisions For Liabilities Charges | | | 10 360 | 8 372 | 8 845 | 6 166 | | | | | | | |
Raw Materials Consumables | | | | | 198 884 | 236 774 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | | | | | |
Staff Costs | | | | | 125 036 | 143 342 | | | | | | | |
Stocks Raw Materials Consumables | 45 630 | 55 866 | 54 103 | 55 371 | 54 946 | | | | | | | | |
Tangible Fixed Assets Additions | | 887 | 70 363 | 2 168 | 16 350 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 55 746 | 56 633 | 101 996 | 97 983 | 108 333 | | | | | | | | |
Tangible Fixed Assets Depreciation | 43 943 | 49 004 | 40 318 | 48 838 | 59 552 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 5 061 | 16 314 | 14 201 | 16 714 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 25 000 | 5 681 | 6 000 | | | | | | | | |
Tangible Fixed Assets Disposals | | | 25 000 | 6 181 | 6 000 | | | | | | | | |
Taxation Social Security Due Within One Year | 25 441 | 25 209 | 25 010 | 26 899 | 32 198 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 4 992 | 5 568 | 6 856 | 7 125 | 9 015 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 3 944 | 4 904 | 6 167 | 6 528 | 8 824 | 8 347 | | | | | | | |
Total Dividend Payment | 7 000 | 7 000 | 7 000 | 7 000 | 30 000 | | | | | | | | |
Total U K Foreign Deferred Tax | -1 137 | 21 | 11 050 | -1 988 | 473 | | | | | | | | |
Trade Creditors Within One Year | 42 645 | 61 251 | 45 870 | 32 830 | 32 127 | | | | | | | | |
Turnover Gross Operating Revenue | 413 207 | 406 524 | 415 301 | 384 957 | 435 684 | 492 294 | | | | | | | |
U K Current Corporation Tax | 5 081 | 4 883 | -4 883 | 8 516 | 8 351 | | | | | | | | |
U K Current Corporation Tax On Income For Period | 5 081 | 4 883 | -4 883 | 8 516 | 8 351 | | | | | | | | |