Profit & Loss |
Date of Accounts |
2013-01-31 | 2014-01-31 | 2015-01-31 | 2016-01-31 | 2017-01-31 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | | | | | | | |
Net Worth | 1 | 1 | 1 | 1 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 1 392 236 | 1 862 757 | 3 933 796 | 5 097 598 | 6 193 723 | 2 756 625 | 3 154 553 |
Current Assets | | | | 1 | 4 908 482 | 5 503 651 | 7 306 340 | 9 389 689 | 10 996 094 | 9 198 106 | 12 475 624 |
Debtors | 1 | 1 | 1 | 1 | 3 215 487 | 2 491 249 | 2 758 720 | 3 931 349 | 4 435 358 | 4 765 052 | 7 032 802 |
Net Assets Liabilities | | | | 1 | 517 273 | 1 079 928 | 1 641 355 | 2 446 990 | 3 144 945 | 2 823 554 | 2 883 860 |
Other Debtors | | | | | 1 118 | 7 900 | 8 650 | 10 892 | 12 706 | 12 329 | 12 490 |
Property Plant Equipment | | | | | 23 008 | 48 598 | 81 829 | 89 248 | 51 063 | 43 832 | 80 239 |
Total Inventories | | | | | 300 759 | 1 149 645 | 613 824 | 360 742 | 367 013 | 1 676 429 | 2 288 269 |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | 1 | | | | | | | |
Shareholder Funds | 1 | 1 | 1 | 1 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 10 000 | 15 070 | 19 000 | 21 600 | 21 600 | 21 700 | 22 600 |
Company Contributions To Money Purchase Plans Directors | | | | | | 9 200 | 7 000 | 7 200 | 7 200 | 7 200 | 9 600 |
Director Remuneration | | | | | | 477 641 | 518 141 | 420 276 | 425 411 | 457 648 | 518 863 |
Dividend Recommended By Directors | | | | | | | 1 000 000 | 336 000 | 400 000 | 1 100 000 | 400 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 4 | 4 | 4 | 4 | 4 | 4 |
Accrued Liabilities Deferred Income | | | | | 533 722 | 512 693 | 3 274 077 | 3 813 671 | 5 044 370 | 3 523 980 | 4 785 299 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 7 669 | 23 869 | 48 903 | 76 135 | 116 418 | 89 937 | 99 806 |
Administration Support Average Number Employees | | | | | 7 | 11 | 9 | 12 | 12 | 12 | 15 |
Administrative Expenses | | | | | 2 289 061 | 3 023 845 | 4 327 276 | 4 717 625 | 3 983 137 | 4 540 659 | 4 240 650 |
Amounts Owed By Group Undertakings | | | | 1 | 2 814 908 | 1 079 520 | 11 810 | | | | 5 759 |
Amounts Owed To Group Undertakings | | | | | 32 351 | 120 066 | 543 191 | 263 755 | 310 294 | 85 295 | 381 095 |
Applicable Tax Rate | | | | | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | 3 | 49 | 62 | 68 | 78 | 75 | 73 | 81 |
Cash Cash Equivalents Cash Flow Value | | | | | 1 392 236 | 1 862 757 | 3 933 796 | 5 097 598 | 6 193 723 | 2 756 625 | |
Cash Flows Used In Purchase Non-controlling Interests | | | | | | | -40 000 | | | | |
Comprehensive Income Expense | | | | | 417 273 | 562 655 | 1 561 427 | 1 141 635 | 1 097 955 | 778 609 | 460 306 |
Consideration Received For Shares Issued Specific Share Issue | | | | | 99 999 | | | | | | |
Corporation Tax Payable | | | | | 131 454 | 58 000 | 250 000 | 107 000 | 70 000 | | |
Cost Sales | | | | | 12 000 071 | 11 206 129 | 15 527 870 | 19 344 192 | 18 179 847 | 17 327 019 | 26 352 371 |
Creditors | | | | | 10 829 | 7 349 | 37 232 | 98 086 | 10 522 | 2 615 | 120 780 |
Current Tax For Period | | | | | 131 454 | 168 000 | 400 000 | 307 000 | 260 000 | 170 000 | 175 000 |
Deferred Tax Asset Debtors | | | | | 906 | 2 286 | 2 083 | 3 719 | 62 519 | 5 041 | 2 208 |
Deferred Tax Assets | | | | | 498 | 1 224 | 2 083 | | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | -96 | | | | | -1 591 |
Depreciation Amortisation Expense | | | | | 7 669 | 16 200 | 27 275 | 29 749 | 40 283 | 14 610 | 26 745 |
Depreciation Expense Property Plant Equipment | | | | | 7 669 | 16 200 | 27 275 | 29 750 | 40 283 | 14 610 | 26 745 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 2 241 | 2 518 | | 41 091 | 21 189 |
Disposals Property Plant Equipment | | | | | | | 6 447 | 7 361 | | 41 336 | 28 668 |
Dividend Per Share Interim | | | | | | | 10 | 3 | 4 | 11 | 4 |
Dividends Paid | | | | | | | 1 000 000 | 336 000 | 400 000 | 1 100 000 | 400 000 |
Dividends Paid Classified As Financing Activities | | | | | | | -1 000 000 | -336 000 | -400 000 | -1 100 000 | -400 000 |
Dividends Paid On Shares Interim | | | | | | | 1 000 000 | 336 000 | 400 000 | 1 100 000 | 400 000 |
Fixed Assets | | | | | | 48 598 | 113 829 | 113 248 | 67 063 | 51 832 | 80 239 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | 25 661 | 44 835 | 48 339 | 38 588 | 35 235 | 54 869 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 30 870 | 48 620 | 32 413 | 43 200 | 28 800 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -4 937 | 18 666 | -20 862 | -20 495 | 8 443 | 5 332 | 134 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 4 282 763 | 131 558 | 1 114 493 | 1 420 133 | 899 265 | -1 952 675 | 2 137 022 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -3 214 580 | 725 618 | -267 674 | -1 170 992 | -445 209 | -337 172 | -2 295 583 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | -2 404 | -3 824 | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -2 404 | -3 824 | | | |
Gross Profit Loss | | | | | 2 836 887 | 3 753 120 | 6 282 351 | 6 156 618 | 5 167 739 | 5 540 365 | 4 861 691 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -241 454 | -206 971 | -450 723 | -372 066 | -287 156 | -145 778 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 1 392 236 | 470 521 | 2 071 039 | 1 163 802 | 1 096 125 | -3 437 098 | 397 928 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -1 029 | 723 | -1 692 | -2 844 | -4 222 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | 300 759 | 848 886 | -535 821 | -253 082 | 6 271 | 1 309 416 | 611 840 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 7 669 | 16 200 | 27 275 | 29 750 | 40 283 | 14 610 | 26 745 |
Interest Expense On Bank Overdrafts | | | | | 5 | | | | | | |
Interest Paid Classified As Operating Activities | | | | | -5 | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | | 5 | | | | | | |
Investments Fixed Assets | | | | | | | 32 000 | 24 000 | 16 000 | 8 000 | |
Issue Equity Instruments | | | | | 99 999 | | | | | | |
Key Management Personnel Compensation Total | | | | | | 486 841 | 525 141 | 482 356 | 484 284 | 523 702 | 594 254 |
Net Cash Flows From Used In Financing Activities | | | | | -99 999 | | 1 000 000 | 336 000 | 400 000 | 1 100 000 | 400 000 |
Net Cash Flows From Used In Investing Activities | | | | | 30 677 | 41 790 | 97 384 | 32 264 | -3 089 | 6 775 | 50 276 |
Net Cash Flows From Used In Operating Activities | | | | | -1 322 914 | -512 311 | -3 168 423 | -1 532 066 | -1 493 036 | 2 330 323 | -848 204 |
Net Cash Generated From Operations | | | | | -1 322 919 | -753 765 | -3 375 394 | -1 982 789 | -1 865 102 | 2 043 167 | -993 982 |
Net Current Assets Liabilities | | | | 1 | 505 094 | 1 038 679 | 1 564 758 | 2 431 828 | 3 088 404 | 3 305 184 | 4 563 845 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -5 526 | -8 729 | -5 187 | -604 | -12 876 |
Nominal Value Allotted Share Capital | | | | | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 |
Nominal Value Shares Issued Specific Share Issue | | | | | 1 | | | | | | |
Number Shares Allotted | | 1 | 1 | 1 | | | | | | | |
Number Shares Issued Fully Paid | | | | | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 |
Number Shares Issued Specific Share Issue | | | | | 99 999 | | | | | | |
Operating Profit Loss | | | | | 547 826 | 729 275 | 1 955 075 | 1 438 993 | 1 369 034 | 1 002 639 | 621 041 |
Other Creditors | | | | | 2 620 | | | 33 376 | 156 164 | 3 088 | |
Other Deferred Tax Expense Credit | | | | | -906 | -1 380 | 203 | -1 636 | -58 800 | 57 478 | 2 833 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 5 526 | 8 729 | 5 187 | 604 | 12 876 |
Other Investments Other Than Loans | | | | | | | 32 000 | 24 000 | 16 000 | 8 000 | |
Other Taxation Social Security Payable | | | | | 88 809 | 111 220 | 129 842 | 150 879 | 116 640 | 140 713 | 161 786 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 21 172 | 29 311 | 52 673 | 86 490 | 93 225 | 91 474 | 99 013 |
Prepayments Accrued Income | | | | | 62 425 | 69 663 | 146 061 | 425 759 | 376 455 | 478 015 | 1 033 548 |
Proceeds From Issuing Shares | | | | | -99 999 | | | | | | |
Proceeds From Sales Property Plant Equipment | | | | | | | -1 802 | -1 019 | | -245 | -7 479 |
Production Average Number Employees | | | | | 42 | 51 | 59 | 66 | 63 | 61 | 66 |
Profit Loss | | | | | 417 273 | 562 655 | 1 561 427 | 1 141 635 | 1 097 955 | 778 609 | 460 306 |
Profit Loss On Ordinary Activities Before Tax | | | | | 547 821 | 729 275 | 1 960 601 | 1 447 722 | 1 374 221 | 1 003 243 | 633 917 |
Property Plant Equipment Gross Cost | | | | | 30 677 | 72 467 | 130 732 | 165 383 | 167 481 | 133 769 | 180 045 |
Purchase Property Plant Equipment | | | | | -30 677 | -41 790 | -64 712 | -42 012 | -2 098 | -7 624 | -70 631 |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 1 | | | | | | | |
Social Security Costs | | | | | 346 265 | 424 552 | 507 931 | 542 912 | 471 031 | 514 157 | 581 230 |
Staff Costs Employee Benefits Expense | | | | | 3 210 655 | 3 934 902 | 4 701 513 | 5 104 578 | 4 567 520 | 4 824 275 | 5 287 470 |
Tax Expense Credit Applicable Tax Rate | | | | | 109 564 | 139 729 | 372 514 | 275 067 | 261 102 | 190 616 | 120 444 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 21 | 135 | 121 | 1 739 | 2 111 | 1 328 | -476 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 20 963 | 26 852 | 27 568 | 28 803 | 14 745 | 35 534 | 59 456 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 130 548 | 166 620 | 399 174 | 306 087 | 276 266 | 224 634 | 173 611 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 30 677 | 41 790 | 64 712 | 42 012 | 2 098 | 7 624 | 27 650 |
Total Assets Less Current Liabilities | 1 | 1 | 1 | 1 | 528 102 | 1 087 277 | 1 678 587 | 2 545 076 | 3 155 467 | 3 357 016 | 4 644 084 |
Total Current Tax Expense Credit | | | | | | 168 000 | 398 971 | 307 723 | 335 066 | 167 156 | 170 778 |
Trade Creditors Trade Payables | | | | | 10 829 | 7 349 | 37 232 | 98 086 | 10 522 | 2 615 | 120 780 |
Trade Debtors Trade Receivables | | | | | 15 620 | 24 161 | 110 227 | 261 002 | 432 636 | 516 816 | 258 398 |
Turnover Revenue | | | | | 14 836 958 | 14 959 249 | 21 810 221 | 25 500 810 | 23 347 586 | 22 867 384 | 31 214 062 |
Value-added Tax Payable | | | | | 437 294 | 227 297 | 389 129 | 661 864 | 774 247 | | |
Wages Salaries | | | | | 2 843 218 | 3 481 039 | 4 140 909 | 4 475 176 | 4 003 264 | 4 218 644 | 4 607 227 |
Work In Progress | | | | | 300 759 | 1 149 645 | 613 824 | 360 742 | 367 013 | 1 676 429 | 2 288 269 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | 530 847 | 1 108 597 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | 57 478 | 2 833 |
Coronavirus Job Retention Scheme Income | | | | | | | | | 184 432 | 2 933 | |
Corporation Tax Recoverable | | | | | | | | | | 50 000 | 25 000 |
Government Grant Income | | | | | | | | | 184 432 | | |
Impairment Loss Fixed Asset Investments | | | | | | | | | 8 000 | 8 000 | 8 000 |
Increase Decrease Through Other Changes Property Plant Equipment | | | | | | | | | | | 47 294 |
Interest Income | | | | | | | | | 5 187 | 604 | 12 876 |
Other Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 4 313 |
Other Operating Income Format1 | | | | | | | | | 184 432 | 2 933 | |
Provisions | | | | | | | | | -62 519 | 530 847 | 1 639 444 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | 530 847 | 1 639 444 |
Recoverable Value-added Tax | | | | | | | | | | 525 406 | 208 771 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | -245 | | | |