Profit & Loss |
Date of Accounts |
2012-04-30 | 2013-04-30 | 2014-04-30 | 2015-04-30 | 2016-04-30 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 | 2023-04-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 123 547 | 151 159 | 236 053 | 334 684 | 379 406 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 33 707 | 4 191 | 64 313 | 10 738 | 57 484 | 37 506 | 90 404 | 106 320 |
Current Assets | 412 611 | 447 586 | 553 231 | 603 851 | 571 057 | 505 327 | 633 444 | 599 558 | 662 160 | 705 274 | 990 311 | 1 702 440 |
Debtors | 179 299 | 222 974 | 272 732 | 313 128 | 253 312 | 243 169 | 283 145 | 289 554 | 277 339 | 321 596 | 497 368 | 906 254 |
Net Assets Liabilities | | | | | 379 406 | 364 683 | 411 947 | 339 130 | 314 150 | 348 724 | 485 627 | 821 250 |
Other Debtors | | | | | 8 224 | 1 810 | 4 136 | | | | 725 | 426 |
Property Plant Equipment | | | | | 233 701 | 240 197 | 220 758 | 318 614 | 318 028 | 320 836 | 361 985 | 350 610 |
Total Inventories | | | | | 284 038 | 257 967 | 285 986 | 299 266 | 327 337 | 346 172 | 402 539 | 689 866 |
Cash Bank In Hand | 44 | 2 239 | 38 317 | 1 011 | 33 707 | | | | | | | |
Intangible Fixed Assets | 34 316 | 32 016 | 29 716 | 0 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 123 547 | 151 159 | 236 053 | 334 684 | 379 406 | | | | | | | |
Stocks Inventory | 233 268 | 222 373 | 242 182 | 289 712 | 284 038 | | | | | | | |
Tangible Fixed Assets | 40 362 | 187 253 | 199 414 | 252 152 | 233 701 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 25 000 | 25 000 | 25 000 | 25 000 | 25 000 | | | | | | | |
Profit Loss Account Reserve | 70 067 | 97 679 | 182 573 | 281 204 | 325 926 | | | | | | | |
Shareholder Funds | 123 547 | 151 159 | 236 053 | 334 684 | 379 406 | | | | | | | |
|
Other Financial Data |
Total Fixed Assets Additions | | | 21 453 | 73 128 | 14 239 | | | | | | | |
Total Fixed Assets Cost Or Valuation | | 283 687 | 305 140 | 368 273 | 350 667 | | | | | | | |
Total Fixed Assets Depreciation | | 64 418 | 76 010 | 116 121 | 116 966 | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | | 11 592 | 44 484 | 25 965 | | | | | | | |
Total Fixed Assets Depreciation Disposals | | | | -4 373 | -25 120 | | | | | | | |
Total Fixed Assets Disposals | | | | -9 995 | -31 845 | | | | | | | |
Accrued Liabilities | | | | | | | 5 872 | 5 988 | 6 282 | 6 438 | 5 828 | 5 831 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 46 000 | 46 000 | 46 000 | 46 000 | 46 000 | 46 000 | 46 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 70 966 | 71 238 | 94 157 | 98 450 | 110 869 | 134 621 | 157 713 | 173 750 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 58 500 | 3 480 | 123 963 | 26 633 | 26 560 | 78 236 | 57 869 |
Amortisation Rate Used For Intangible Assets | | | | | | 5 | 5 | | | | | |
Applicable Tax Rate | | | | | | 20 | 19 | 19 | 19 | | | |
Average Number Employees During Period | | | | | 10 | 10 | 11 | 13 | 14 | 13 | 15 | 18 |
Bank Borrowings | | | | | | | 74 774 | 127 259 | | | | |
Bank Borrowings Overdrafts | | | | | 39 413 | 45 353 | 31 703 | | | | | |
Corporation Tax Payable | | | | | 34 654 | 18 628 | 32 749 | | | | | |
Creditors | | | | | 347 604 | 298 981 | 346 373 | 137 425 | 172 473 | 152 222 | 110 090 | 55 746 |
Current Tax For Period | | | | | | 18 628 | 32 749 | 6 411 | 18 633 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 7 063 | -3 962 | 4 273 | -2 130 | | | |
Deferred Tax Liabilities | | | | | 8 644 | 15 707 | 11 744 | | | | | |
Depreciation Rate Used For Property Plant Equipment | | | | | | 25 | 25 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 27 107 | | -17 191 | -10 684 | | -11 556 | -15 333 |
Disposals Property Plant Equipment | | | | | | 51 732 | | -21 814 | -14 800 | | -13 995 | -53 207 |
Dividend Per Share Final | | | | | | | 17 500 | 18 000 | 7 288 | 19 861 | 12 198 | 17 074 |
Dividends Paid On Shares Final | | | | | | | 78 686 | 117 500 | 94 405 | 126 272 | 113 095 | 223 119 |
Finance Lease Liabilities Present Value Total | | | | | | | 9 364 | 10 166 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 27 379 | 22 919 | 21 484 | 23 103 | 23 752 | 34 648 | 31 370 |
Intangible Assets Gross Cost | | | | | | 46 000 | 46 000 | 46 000 | 46 000 | 46 000 | 46 000 | 46 000 |
Net Current Assets Liabilities | 99 363 | 61 690 | 143 485 | 197 394 | 223 453 | 206 346 | 287 071 | 173 958 | 182 482 | 195 834 | 248 149 | 540 820 |
Net Deferred Tax Liability Asset | | | | | 8 644 | 15 707 | 11 744 | | | | | |
Other Creditors | | | | | 24 912 | 26 351 | 40 253 | 24 014 | 24 732 | 66 557 | 100 985 | 130 784 |
Other Taxation Social Security Payable | | | | | 37 294 | 24 565 | 24 890 | | | | | |
Prepayments | | | | | | | 2 083 | 2 587 | | | 16 525 | 17 438 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 126 707 | 154 736 | 55 365 | 85 928 | | | |
Property Plant Equipment Gross Cost | | | | | 304 667 | 311 435 | 314 915 | 417 064 | 428 897 | 455 457 | 519 698 | 524 360 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 11 744 | 16 017 | 13 887 | 15 724 | 14 417 | 14 434 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 8 644 | 15 707 | 11 744 | | | | | |
Taxation Social Security Payable | | | | | | | 24 889 | 17 116 | 59 762 | 69 362 | 81 036 | 185 900 |
Tax Expense Credit Applicable Tax Rate | | | | | | 25 341 | 29 400 | 10 519 | 16 326 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -12 362 | -1 177 | -3 845 | 1 825 | | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | | | | -123 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 5 772 | 4 526 | -263 | 482 | | | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | 4 273 | -2 130 | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | -3 962 | 4 273 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 25 691 | 28 787 | 10 684 | 16 503 | | | |
Total Assets Less Current Liabilities | 174 041 | 280 959 | 372 615 | 449 546 | 457 154 | 446 543 | 507 829 | 492 572 | 500 510 | 516 670 | 610 134 | 891 430 |
Total Borrowings | | | | | | | 84 138 | 137 425 | 172 473 | 152 222 | 110 090 | 55 746 |
Trade Creditors Trade Payables | | | | | 211 331 | 184 084 | 239 221 | 315 279 | 311 436 | 290 744 | 496 310 | 779 231 |
Trade Debtors Trade Receivables | | | | | 245 088 | 241 359 | 276 926 | 286 967 | 277 339 | 321 596 | 480 118 | 888 390 |
Advances Credits Directors | | | | | 6 539 | 244 | 4 136 | | | | | |
Advances Credits Made In Period Directors | | | | | | 38 665 | | | | | | |
Advances Credits Repaid In Period Directors | | | | | | 45 448 | | | | | | |
Creditors Due After One Year Total Noncurrent Liabilities | | 123 933 | 127 671 | 101 234 | 69 104 | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | | 385 896 | 409 746 | 406 457 | 347 604 | | | | | | | |
Fixed Assets | 74 678 | 219 269 | 229 130 | 252 152 | 233 701 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 11 684 | 13 984 | 16 284 | 46 000 | 46 000 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 2 300 | 2 300 | 29 716 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 46 000 | 46 000 | 46 000 | 46 000 | 46 000 | | | | | | | |
Provisions For Liabilities Charges | 5 939 | 5 867 | 8 891 | 13 628 | 8 644 | | | | | | | |
Share Premium Account | 28 480 | 28 480 | 28 480 | 28 480 | 28 480 | | | | | | | |
Tangible Fixed Assets Additions | | 165 828 | 21 453 | 73 128 | 14 239 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 111 496 | 237 687 | 259 140 | 322 273 | 304 667 | | | | | | | |
Tangible Fixed Assets Depreciation | 71 134 | 50 434 | 59 726 | 70 121 | 70 966 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | | 9 292 | 14 768 | 25 965 | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | | | -4 373 | -25 120 | | | | | | | |
Tangible Fixed Assets Disposals | | 39 637 | | -9 995 | -31 845 | | | | | | | |
Creditors Due After One Year | 44 555 | 123 933 | | | | | | | | | | |
Creditors Due Within One Year | 313 248 | 385 896 | | | | | | | | | | |
Number Shares Allotted | | 12 500 | | | | | | | | | | |
Par Value Share | | 1 | | | | | | | | | | |
Share Capital Allotted Called Up Paid | 12 500 | 12 500 | | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 9 876 | | | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 30 576 | | | | | | | | | | |
Amount Specific Advance Or Credit Directors | 1 894 | 1 777 | | | | | | | | | | |