Profit & Loss |
Date of Accounts |
2013-09-30 | 2014-09-30 | 2015-09-30 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
| | | | | | | | |
Net Worth | 762 710 | 721 535 | 479 770 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 61 167 | 244 519 | 1 052 505 | 618 239 | 507 658 | 997 584 | 683 707 |
Current Assets | | | | 4 203 864 | 5 264 970 | 6 521 015 | 7 166 872 | 9 699 307 | 9 791 967 |
Debtors | 600 352 | 1 014 064 | 1 324 336 | 1 856 066 | 1 699 095 | 3 033 720 | 3 380 920 | 4 873 117 | 4 686 269 |
Net Assets Liabilities | | | | 365 871 | 528 152 | 597 525 | 857 349 | 2 415 067 | 3 044 691 |
Other Debtors | 175 091 | 554 796 | 812 011 | 283 895 | 183 306 | 61 629 | 1 337 753 | 1 561 685 | 1 404 154 |
Property Plant Equipment | | | 516 092 | 423 813 | 358 327 | 948 757 | 913 292 | 797 589 | 1 042 014 |
Total Inventories | | | 2 004 858 | 2 103 279 | 2 513 370 | 2 869 056 | 3 278 294 | 3 828 606 | 4 421 991 |
Cash Bank In Hand | 216 996 | 98 000 | 61 167 | | | | | | |
Stocks Inventory | 1 999 674 | 2 027 784 | 2 004 858 | | | | | | |
Tangible Fixed Assets | 337 296 | 359 208 | 516 092 | | | | | | |
Trade Debtors | 425 261 | 459 268 | 477 935 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 240 | 208 | 183 | | | | | | |
Profit Loss Account Reserve | 739 647 | 698 471 | 456 706 | | | | | | |
Shareholder Funds | 762 710 | 721 535 | 479 770 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 7 600 | 8 000 | 8 400 | 12 000 | 12 000 | 12 000 | 13 000 |
Accrued Liabilities Deferred Income | | | | | 39 476 | 81 426 | 40 836 | 48 164 | 261 829 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 491 300 | 592 644 | 683 813 | 497 928 | 614 534 | 741 166 | 808 618 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 862 272 | 130 082 | 53 097 | 531 036 |
Administrative Expenses | 1 447 686 | 1 202 811 | 1 443 271 | 2 236 423 | 1 960 101 | 2 538 974 | 2 188 038 | 2 043 639 | 3 083 754 |
Amounts Owed By Group Undertakings | | | | | | 1 449 600 | 1 449 600 | 1 499 600 | 2 492 060 |
Amounts Owed To Group Undertakings | | | | | | | 1 516 780 | | 186 054 |
Average Number Employees During Period | | | | | 46 | 49 | 53 | 50 | 57 |
Bank Borrowings | | | | | 70 171 | 720 541 | 488 781 | 774 396 | 611 209 |
Bank Borrowings Overdrafts | 30 177 | | 81 158 | 70 022 | 60 392 | 387 109 | 282 182 | 615 163 | 448 009 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 9 929 | 13 594 | 14 468 | 26 946 | 61 341 |
Corporation Tax Payable | | | 83 703 | 163 304 | 171 304 | | 130 000 | 202 648 | 121 191 |
Corporation Tax Recoverable | | | 17 887 | 54 193 | 36 643 | 55 075 | 4 523 | 4 523 | 4 523 |
Cost Sales | 8 667 106 | 9 578 028 | 11 603 453 | 20 751 468 | 17 314 701 | 19 621 370 | 22 271 538 | 22 037 204 | 26 789 015 |
Creditors | | | 254 793 | 161 375 | 114 629 | 519 118 | 400 822 | 634 643 | 579 882 |
Current Tax For Period | | | | | 171 304 | 50 000 | 130 000 | 202 716 | 271 259 |
Debentures In Issue | | | | | | 400 000 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -4 900 | 35 000 | | 200 | 2 400 |
Depreciation Expense Property Plant Equipment | | | | | 66 947 | 22 536 | 98 960 | 51 475 | 45 851 |
Dividend Income From Group Undertakings | | | | | | 1 450 000 | | | |
Dividends Paid | | | 194 001 | 300 002 | 402 360 | 244 031 | 383 000 | 288 960 | 400 000 |
Dividends Paid On Shares Final | | | | | 402 360 | 244 031 | 383 000 | 288 960 | 400 000 |
Equity Settled Share-based Payments Increase Decrease In Equity | | | | | -37 196 | 2 612 | | | |
Finance Lease Liabilities Present Value Total | | | | | 54 237 | 132 009 | 118 640 | 19 480 | 131 873 |
Finance Lease Payments Owing Minimum Gross | | | | | 123 126 | 181 006 | 158 704 | 128 787 | 181 985 |
Finished Goods Goods For Resale | | 2 027 784 | 2 004 858 | | 2 513 370 | 2 869 056 | 3 278 294 | 3 828 606 | 4 421 991 |
Fixed Assets | | | | 423 813 | 359 127 | 948 757 | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | -68 | |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | | | 1 186 146 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 3 164 | 4 746 | 3 366 | 10 147 | 8 457 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 544 384 | 4 124 013 | 3 787 626 | 3 615 950 | 5 022 215 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | 54 884 | -10 958 | -61 591 | 31 962 | 126 000 |
Gain Loss On Disposals Property Plant Equipment | | | | | 3 948 | -72 035 | 1 029 | 3 334 | 51 944 |
Government Grant Income | | | | | | | | 223 697 | |
Gross Profit Loss | 1 834 242 | 1 654 361 | 1 740 901 | 2 836 073 | 2 845 969 | 2 892 582 | 3 016 004 | 2 608 526 | 4 141 449 |
Impairment Loss Reversal On Investments | | | | | | 1 495 255 | | 31 326 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 1 084 | | 630 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 191 943 | 100 777 | 111 690 | 147 910 | 155 685 | 210 350 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 5 329 | 16 355 | 23 921 | 26 930 | 16 448 |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | | 80 816 | 101 165 | 116 032 | 77 435 | 99 203 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 15 762 | 9 135 | 15 551 | 9 376 | 8 765 |
Interest Income | | | | | 24 369 | 17 790 | 362 | | |
Interest Income From Group Undertakings Participating Interests | | | | | 24 153 | 17 208 | | | |
Interest Income On Bank Deposits | | | | | | 507 | 362 | 10 | 4 |
Interest Payable Similar Charges Finance Costs | | | 77 301 | 134 237 | 101 907 | 126 655 | 155 504 | 113 673 | 124 416 |
Investments Fixed Assets | | | | | 800 | | | | |
Investments In Subsidiaries | | | | | 800 | | | | |
Issue Bonus Shares Decrease Increase In Equity | | | | | | -2 | | | |
Issue Equity Instruments | | | | | 17 071 | 15 953 | | | |
Net Current Assets Liabilities | 568 104 | 497 979 | 238 271 | 123 233 | 298 554 | 217 786 | 394 779 | 2 302 221 | 2 635 059 |
Net Finance Income Costs | | | | | 24 369 | 1 467 790 | 362 | | |
Number Equity Instruments Exercisable Share-based Payment Arrangement | | | | | 1 900 | 1 400 | | | |
Number Equity Instruments Expired Share-based Payment Arrangement | | | | | | | 1 400 | | |
Number Equity Instruments Granted Share-based Payment Arrangement | | | | | 400 | | | | |
Number Equity Instruments Outstanding Share-based Payment Arrangement | | | | 3 890 | 2 696 | 1 400 | | | |
Operating Profit Loss | 386 556 | 451 550 | 297 630 | 676 935 | 808 583 | 553 608 | 927 966 | 2 204 730 | 1 427 695 |
Other Creditors | | | 3 171 088 | 4 080 631 | 54 237 | 1 309 989 | 87 360 | 68 030 | 201 536 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 90 599 | 9 608 | 297 575 | 31 304 | 29 053 | 142 898 |
Other Disposals Property Plant Equipment | | | | 139 927 | 19 183 | 457 727 | 48 941 | 42 168 | 219 159 |
Other Interest Income | | | | | 216 | 75 | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 24 369 | 1 467 790 | 362 | 10 | 4 |
Other Operating Income Format1 | | | | 77 285 | -77 285 | 200 000 | 100 000 | 453 697 | 370 000 |
Other Taxation Social Security Payable | | | 282 111 | 481 340 | 410 184 | 219 475 | 542 043 | 773 926 | 666 449 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 119 876 | 76 401 | 105 782 | 79 542 | 129 375 |
Prepayments Accrued Income | | | | | 10 940 | 10 507 | 15 475 | 50 338 | 33 373 |
Profit Loss | | | 145 436 | 405 105 | 564 641 | 313 404 | 642 824 | 1 846 678 | 1 029 624 |
Profit Loss On Ordinary Activities Before Tax | 330 459 | 385 404 | 220 329 | 542 698 | 731 045 | 399 488 | 772 824 | 2 059 741 | 1 303 283 |
Property Plant Equipment Gross Cost | | | 1 007 392 | 1 016 455 | 1 042 140 | 1 446 685 | 1 527 826 | 1 538 755 | 1 850 632 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 19 800 | 14 900 | 49 900 | 49 900 | | |
Redemption Shares Decrease In Equity | | | 200 000 | 200 000 | | | | | |
Social Security Costs | | 97 154 | 119 863 | | 229 513 | 220 811 | 243 496 | 228 548 | 285 412 |
Staff Costs Employee Benefits Expense | | | | | 2 056 049 | 2 155 254 | 2 409 028 | 2 326 017 | 3 080 270 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 14 900 | 49 900 | 49 900 | 50 100 | 52 500 |
Tax Expense Credit Applicable Tax Rate | | | | | 138 899 | 75 903 | 146 837 | 391 351 | 247 624 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | -49 469 | -38 605 | | |
Tax Increase Decrease From Effect Dividends From Companies | | | | | | -275 500 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 22 129 | 309 285 | 38 463 | 18 559 | 73 179 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | 2 212 | 20 035 | -20 061 | 14 776 | -43 545 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 68 093 | 137 593 | 166 404 | 86 084 | 130 000 | 213 063 | 273 659 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 148 992 | 44 868 | | | | |
Total Assets Less Current Liabilities | 905 400 | 857 187 | 754 363 | 547 046 | 657 681 | 1 166 543 | 1 308 071 | 3 099 810 | 3 677 073 |
Total Borrowings | | | | | 70 171 | 1 120 541 | 488 781 | 615 163 | 448 009 |
Total Current Tax Expense Credit | | | | | 171 304 | 51 084 | 130 000 | 212 863 | 271 259 |
Total Operating Lease Payments | | | | | 215 474 | 408 619 | 321 405 | 377 998 | 462 683 |
Trade Creditors Trade Payables | | | 2 558 696 | 3 176 192 | 4 172 950 | 3 909 910 | 4 208 411 | 6 035 778 | 5 506 537 |
Trade Debtors Trade Receivables | | | 477 931 | 507 272 | 656 706 | 344 735 | 573 569 | 1 756 971 | 752 159 |
Turnover Revenue | | | 13 344 354 | 23 587 541 | 20 160 670 | 22 513 952 | 25 287 542 | 24 645 730 | 30 930 464 |
Wages Salaries | | | | | 1 706 660 | 1 858 042 | 2 059 750 | 2 017 927 | 2 665 483 |
Weighted Average Exercise Price Equity Instruments Exercisable Share-based Payment Arrangement | | | | | 0 | 0 | 0 | | |
Weighted Average Exercise Price Equity Instruments Exercised Share-based Payment Arrangement | | | | | 0 | 0 | | | |
Weighted Average Exercise Price Equity Instruments Expired Share-based Payment Arrangement | | | | | | | 0 | | |
Weighted Average Exercise Price Equity Instruments Forfeited Share-based Payment Arrangement | | | | | | 0 | | | |
Weighted Average Exercise Price Equity Instruments Granted Share-based Payment Arrangement | | | | | 0 | | | | |
Weighted Average Exercise Price Equity Instruments Outstanding Share-based Payment Arrangement | | | | 0 | 0 | 0 | 0 | | |
Company Contributions To Defined Benefit Plans Directors | | | | | 66 382 | 759 | 1 131 | | |
Director Remuneration | | | | | | 50 000 | 50 000 | | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 116 382 | 50 759 | 51 131 | | |
Total Fees To Auditors | 25 575 | | | | | | | | |
Advances Credits Directors | | 291 750 | 371 549 | | | | | | |
Advances Credits Made In Period Directors | | 291 750 | 239 500 | | | | | | |
Advances Credits Repaid In Period Directors | | | 159 701 | | | | | | |
Company Contributions To Money Purchase Schemes Directors | | 27 000 | 148 713 | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 406 212 | 157 009 | | | | | | | |
Accruals Deferred Income Within One Year | | 10 238 | 11 823 | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | 3 762 | | | | | | | |
Bank Overdrafts | 38 758 | 163 846 | 145 118 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | | 20 227 | 38 629 | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | | -142 580 | -177 829 | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | -171 276 | -36 076 | -41 784 | | | | | | |
Corporation Tax Due Within One Year | | 105 423 | 83 703 | | | | | | |
Corporation Tax Recoverable Current Asset | | | 17 887 | | | | | | |
Creditors Due After One Year | 116 962 | 118 129 | 254 793 | | | | | | |
Creditors Due Within One Year | 2 248 918 | 2 641 869 | 3 152 090 | | | | | | |
Debtors Due After One Year | | | 161 857 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 107 163 | 123 874 | 164 232 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 25 728 | 17 523 | 19 800 | | | | | | |
Expenses Not Deductible For Tax Purposes | | 17 727 | 18 285 | | | | | | |
Foreign Currency Translation Gain Loss Recognised In Profit Loss | | 77 207 | 19 422 | | | | | | |
Gain Loss From Disposal Tangible Fixed Assets | | -5 771 | -23 426 | | | | | | |
Increase Decrease In Net Cash For Period | | 253 760 | 10 732 | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | 3 762 | | | | | | | |
Interest Payable Similar Charges | 56 097 | 66 146 | 77 301 | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | | | -56 000 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | | -142 580 | -67 000 | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | | | -54 829 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 762 710 | 721 535 | 479 770 | | | | | | |
Net Debt Funds | | 226 123 | 387 495 | | | | | | |
Net Increase Decrease In Shareholders Funds | | -41 176 | | | | | | | |
Number Shares Allotted | | 3 000 | 3 000 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 86 785 | 118 129 | 173 635 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 28 526 | 42 148 | 48 751 | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | | | -46 247 | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between Two To Five Years | | | -34 911 | | | | | | |
Other Creditors Due Within One Year | 194 108 | 60 943 | 21 885 | | | | | | |
Other Operating Leases Expiring Between Two Five Years | -162 287 | -178 656 | -24 114 | | | | | | |
Other Operating Leases Expiring Within One Year | | -8 989 | -17 670 | | | | | | |
Other Reserves | 22 823 | 22 857 | 22 881 | | | | | | |
Other Taxation Social Security Within One Year | 236 634 | 240 776 | 282 111 | | | | | | |
Par Value Share | | 1 | 1 | | | | | | |
Pension Costs | | 40 913 | 168 271 | | | | | | |
Pensions Costs Defined Contribution Schemes | 2 125 | 40 913 | 168 271 | | | | | | |
Prepayments Accrued Income Current Asset | | 41 835 | 16 503 | | | | | | |
Profit Loss For Period | 238 476 | 284 424 | 152 236 | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | -8 205 | 2 277 | | | | | | |
Provisions For Liabilities Charges | 25 728 | 17 523 | 19 800 | | | | | | |
Share Capital Allotted Called Up Paid | 30 | 30 | 30 | | | | | | |
Short-term Borrowing Charges Including Bank Interest | | 4 988 | 6 033 | | | | | | |
Tangible Fixed Assets Additions | | 169 815 | 363 292 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 702 226 | 835 150 | 1 007 392 | | | | | | |
Tangible Fixed Assets Depreciation | 364 930 | 475 942 | 491 300 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -4 913 | 123 874 | 164 234 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 12 862 | 148 876 | | | | | | |
Tangible Fixed Assets Disposals | | 36 891 | 191 050 | | | | | | |
Taxation Expense Credit | | 78 255 | 105 423 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | -83 710 | -45 013 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 91 983 | 100 980 | 68 093 | | | | | | |
Total Dividend Payment | | 46 500 | 194 001 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 78 255 | 109 185 | 65 816 | | | | | | |
Trade Creditors Within One Year | 1 750 892 | 2 028 733 | 2 558 699 | | | | | | |
Turnover Gross Operating Revenue | 10 501 348 | 11 232 389 | 13 344 354 | | | | | | |
U K Current Corporation Tax On Income For Period | 78 255 | 105 423 | 65 816 | | | | | | |