Profit & Loss |
Date of Accounts |
2013-02-28 | 2014-02-28 | 2015-02-28 | 2016-02-29 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | | | | | | |
Net Worth | 89 891 | 213 923 | 1 020 697 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 1 231 037 | 665 096 | 1 170 451 | 1 938 559 | 3 380 423 | 885 622 | 914 597 | 941 431 |
Current Assets | 119 698 | 257 314 | 1 494 522 | 1 751 700 | 1 747 588 | 2 463 805 | 3 513 026 | 4 626 394 | 1 643 478 | 2 095 901 | 1 877 014 |
Debtors | 6 104 | 17 538 | | 122 477 | 210 359 | 214 520 | 134 869 | 160 500 | 96 629 | 161 341 | 110 240 |
Net Assets Liabilities | | | | 947 619 | 142 455 | 1 219 124 | 2 443 342 | 3 361 674 | 1 409 324 | 1 438 823 | 1 370 861 |
Property Plant Equipment | | | | 91 602 | 224 180 | 243 073 | 308 293 | 248 442 | 125 623 | 72 367 | 31 872 |
Total Inventories | | | | 398 184 | 872 133 | 1 078 834 | 1 439 598 | 1 085 471 | 661 227 | 1 019 963 | 825 343 |
Cash Bank In Hand | 60 658 | 156 621 | 753 908 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 89 891 | 213 923 | 1 020 697 | | | | | | | | |
Other Debtors | | | | | | 5 000 | 450 | | | | |
Stocks Inventory | 52 936 | 83 155 | 598 815 | | | | | | | | |
Tangible Fixed Assets | 36 734 | 67 118 | 103 189 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 4 | | | | | | | | |
Profit Loss Account Reserve | 89 889 | 213 921 | 1 020 693 | | | | | | | | |
Shareholder Funds | 89 891 | 213 923 | 1 020 697 | | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | | 92 718 | 202 862 | 142 276 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 75 566 | 122 726 | 203 047 | 282 173 | 380 239 | 190 742 | 245 841 | 288 193 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 1 841 | 3 519 |
Average Number Employees During Period | | | | | | 73 | 72 | 68 | 36 | 25 | 28 |
Corporation Tax Payable | | | | | | 335 159 | 178 161 | 120 304 | | 17 869 | |
Corporation Tax Recoverable | | | | | | | | | 33 879 | 34 135 | 8 633 |
Creditors | | | | 895 683 | 1 799 579 | 1 455 924 | 1 328 082 | 1 475 218 | 335 954 | 711 403 | 530 058 |
Current Asset Investments | | | | 2 | 2 | | | | | | |
Fixed Assets | 36 734 | 67 118 | 103 191 | 91 602 | 224 180 | 243 073 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 165 000 | 180 000 | 120 000 | 99 600 | 172 501 | 63 553 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 47 160 | 80 321 | 79 126 | 98 066 | 90 243 | 55 100 | 43 841 |
Investments Fixed Assets | | | 2 | | 2 | | | | | | |
Net Current Assets Liabilities | 54 916 | 146 805 | 939 122 | 856 017 | -51 988 | 1 007 881 | 2 184 944 | 3 151 176 | 1 307 524 | 1 384 498 | 1 346 956 |
Other Creditors | | | | | | 136 153 | 66 961 | 83 186 | 21 357 | 76 670 | 77 440 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 1 489 |
Other Disposals Property Plant Equipment | | | | | | | | | | | 1 662 |
Other Taxation Social Security Payable | | | | | | 133 201 | 259 449 | 327 494 | 68 212 | 137 317 | 126 712 |
Prepayments Accrued Income | | | | | | 184 541 | 127 256 | 150 566 | 51 101 | 100 154 | 85 398 |
Property Plant Equipment Gross Cost | | | | 167 168 | 346 906 | 446 120 | 590 466 | 628 681 | 316 365 | 318 208 | 320 065 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 29 736 | 31 830 | 49 895 | 37 944 | 23 823 | 18 042 | 7 967 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 179 738 | 99 214 | 144 346 | 38 215 | 1 845 | | |
Total Assets Less Current Liabilities | 91 650 | 213 923 | 1 042 313 | 947 619 | 172 192 | 1 250 954 | 2 493 237 | 3 399 618 | 1 433 147 | 1 456 865 | 1 378 828 |
Trade Creditors Trade Payables | | | | | | 599 458 | 433 071 | 550 517 | 153 667 | 276 685 | 183 630 |
Trade Debtors Trade Receivables | | | | | | 24 979 | 7 163 | 9 934 | 11 649 | 27 052 | 16 209 |
Audit Fees Expenses | | | | | | | 5 750 | 6 550 | 6 170 | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | 10 000 | 10 000 | | | |
Director Remuneration | | | | | | 10 371 | 110 608 | 259 250 | 12 231 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | 50 000 | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | 50 000 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | 1 | 1 | | | |
Accounting Period Subsidiary | | | 2 015 | | | | | | | | |
Accrued Liabilities | | | | | | 251 953 | 390 440 | 393 717 | 92 718 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | 18 065 | -11 951 | | | |
Administrative Expenses | | | | | | 4 402 834 | 4 563 415 | 5 112 062 | 2 399 760 | | |
Applicable Tax Rate | | | | | | 19 | 19 | 19 | 19 | | |
Comprehensive Income Expense | | | | | | 1 445 669 | 1 708 713 | 1 026 927 | -1 952 348 | | |
Cost Sales | | | | | | 6 884 208 | 7 487 295 | 7 532 186 | 2 419 541 | | |
Creditors Due After One Year | 1 759 | | | | | | | | | | |
Creditors Due Within One Year | 64 782 | 110 509 | 555 400 | | | | | | | | |
Current Tax For Period | | | | | | 353 490 | 387 161 | 255 304 | | | |
Debtors Due Within One Year | | 17 538 | 141 799 | | | | | | | | |
Depreciation Amortisation Expense | | | | | | 80 323 | 79 126 | 98 066 | 90 243 | | |
Depreciation Expense Property Plant Equipment | | | | | | 80 321 | 79 126 | 98 066 | 90 243 | | |
Dividends Paid | | | | | | 369 000 | 484 495 | 108 595 | | | |
Dividends Paid Classified As Financing Activities | | | | | | -369 000 | -484 495 | -108 595 | | | |
Dividends Paid On Shares | | | | | | 369 000 | 484 495 | 108 595 | | | |
Dividends Paid On Shares Interim | | | | | | 225 000 | 368 500 | 108 595 | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 637 | | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -11 040 | 263 | 3 394 | -471 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -493 685 | 29 156 | 204 993 | -1 018 960 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -4 161 | 79 651 | -25 631 | 97 749 | | |
Gross Profit Loss | | | | | | 6 177 488 | 6 645 244 | 6 366 638 | 1 871 465 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -183 726 | -523 774 | -308 769 | -119 216 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 505 355 | 768 108 | 1 441 864 | -2 494 801 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -1 403 | -20 385 | -4 392 | -34 967 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | 206 701 | 360 764 | -354 127 | -424 244 | | |
Interest Paid Classified As Operating Activities | | | | | | | -637 | | | | |
Interest Payable Similar Charges Finance Costs | | | | | | | 637 | | | | |
Merchandise | | | | | | 1 078 834 | 1 439 598 | 1 085 471 | 661 227 | | |
Net Cash Flows From Used In Financing Activities | | | | | | 369 000 | 484 495 | 108 595 | 1 684 432 | | |
Net Cash Flows From Used In Investing Activities | | | | | | 99 099 | 141 884 | 29 153 | 1 143 | | |
Net Cash Flows From Used In Operating Activities | | | | | | -973 454 | -1 394 487 | -1 579 612 | 809 226 | | |
Net Cash Generated From Operations | | | | | | -1 157 180 | -1 918 898 | -1 888 381 | 690 010 | | |
Net Interest Received Paid Classified As Investing Activities | | | | | | -115 | -2 462 | -9 062 | -702 | | |
Number Shares Allotted | | 2 | 4 | | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | 2 | 2 | 1 | | |
Operating Profit Loss | | | | | | 1 781 404 | 2 091 729 | 1 256 826 | -317 706 | | |
Other Deferred Tax Expense Credit | | | | | | 2 126 | 18 065 | -11 951 | -14 121 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | 115 | 2 462 | 9 062 | 702 | | |
Other Operating Income Format1 | | | | | | 6 750 | 9 900 | 2 250 | 210 589 | | |
Par Value Share | | 1 | 1 | | | | 1 | 1 | 1 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 10 478 | 29 674 | 38 534 | 15 935 | | |
Profit Loss | | | | | | 1 445 669 | 1 708 713 | 1 026 927 | -267 916 | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | 1 781 519 | 2 093 554 | 1 265 888 | -317 004 | | |
Provisions | | | | | | 31 830 | 49 895 | 37 944 | 23 823 | | |
Provisions For Liabilities Charges | | | 21 616 | | | | | | | | |
Purchase Property Plant Equipment | | | | | | -99 214 | -144 346 | -38 215 | -1 845 | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 4 | | | | | | | | |
Social Security Costs | | | | | | 131 609 | 136 033 | 160 680 | 81 662 | | |
Staff Costs Employee Benefits Expense | | | | | | 1 831 658 | 1 869 092 | 2 139 404 | 1 021 242 | | |
Tangible Fixed Assets Additions | 37 912 | 39 588 | 67 894 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 37 912 | 77 500 | 145 394 | | | | | | | | |
Tangible Fixed Assets Depreciation | 1 178 | 10 382 | 42 205 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 1 178 | 9 204 | 31 823 | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 342 942 | 397 775 | 240 519 | -60 231 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 593 | -12 407 | 14 498 | 16 786 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 22 | 1 793 | 287 | 9 566 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 335 850 | 384 841 | 238 961 | -49 088 | | |
Total Current Tax Expense Credit | | | | | | 333 724 | 366 776 | 250 912 | -34 967 | | |
Total Operating Lease Payments | | | | | | 179 750 | 179 750 | 179 729 | 121 350 | | |
Turnover Revenue | | | | | | 13 061 696 | 14 132 539 | 13 898 824 | 4 291 006 | | |
Wages Salaries | | | | | | 1 689 571 | 1 703 385 | 1 940 190 | 923 645 | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | -14 121 | | |
Advances Credits Directors | | | 3 470 | | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | 1 938 559 | 3 380 423 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 279 740 | | |
Disposals Property Plant Equipment | | | | | | | | | 314 161 | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | | -1 684 432 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | -34 420 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | -34 420 | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | -10 251 | | |
Key Management Personnel Compensation Total | | | | | | | | 28 045 | 159 810 | | |
Other Comprehensive Income Expense Net Tax | | | | | | | | | -1 684 432 | | |
Payments To Redeem Own Shares | | | | | | | | | -1 684 432 | | |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | -33 879 | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | -4 587 | | |