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 | 816 994 | 709 435 | 755 821 | 705 950 | 683 203 | 648 608 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 315 243 | 182 950 | 191 162 | 178 961 | 338 594 | 235 906 | 291 768 | 215 436 |
Current Assets | 823 507 | 649 827 | 859 129 | 537 526 | 871 821 | 684 864 | 486 740 | 637 449 | 415 582 | 467 409 | 447 455 | 448 956 | 486 515 |
Debtors | 454 685 | 286 023 | 508 979 | 189 898 | 273 593 | 165 356 | 303 791 | 446 552 | 236 621 | 128 815 | 211 550 | 157 188 | 271 079 |
Net Assets Liabilities | | | | | | 648 607 | 573 223 | 561 762 | 513 070 | 528 499 | 540 745 | 474 862 | 452 463 |
Other Debtors | | | | | | | | 201 271 | 51 272 | | 12 986 | 36 493 | 30 204 |
Property Plant Equipment | | | | | | 373 719 | 445 618 | 451 044 | 470 890 | 462 558 | 463 423 | 273 409 | 320 443 |
Total Inventories | | | | | | 204 190 | | | | | | | |
Cash Bank In Hand | 190 947 | 196 290 | 196 664 | 177 331 | 409 402 | 315 243 | | | | | | | |
Intangible Fixed Assets | 32 500 | 29 250 | 26 000 | 22 750 | 19 500 | 16 250 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 816 994 | 709 435 | 755 821 | 705 950 | 683 203 | 648 608 | | | | | | | |
Stocks Inventory | 177 800 | 167 439 | 153 411 | 170 222 | 188 751 | 204 190 | | | | | | | |
Tangible Fixed Assets | 525 316 | 527 098 | 523 655 | 529 484 | 367 791 | 373 720 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 815 994 | 708 435 | 754 821 | 704 950 | 682 203 | 647 608 | | | | | | | |
Shareholder Funds | 816 994 | 709 435 | 755 821 | 705 950 | 683 203 | 648 608 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | | | | 2 300 | 2 350 | 2 400 | 2 400 | 2 450 | 2 100 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | -2 195 | -2 260 | -2 300 | | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 48 750 | | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 116 261 | 142 072 | 139 574 | 152 774 | 154 249 | 163 962 | 136 667 | 184 427 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 1 560 | 43 159 | 52 333 | 20 720 | 32 292 | 7 691 | 146 794 |
Average Number Employees During Period | | | | | | 15 | 15 | 14 | 14 | 14 | 14 | 14 | 14 |
Bank Borrowings | 255 178 | 244 847 | | | | | | 29 644 | 14 676 | 2 512 | 6 687 | 115 082 | 326 308 |
Bank Overdrafts | | | | | | | | 3 434 | 50 604 | 3 640 | 3 390 | 19 366 | 19 532 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | 293 850 | 293 850 | 282 621 | 329 007 | 323 392 | 317 778 | 180 000 | 128 000 |
Comprehensive Income Expense | | | | | | 245 404 | 137 116 | | | | | | |
Creditors | | | | | | 214 218 | 192 940 | 194 923 | 168 291 | 252 994 | 238 398 | 319 808 | 344 943 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | -48 750 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | -33 181 | -10 636 | -17 094 | -17 071 | -42 500 | |
Disposals Intangible Assets | | | | | | | -65 000 | | | | | | |
Disposals Property Plant Equipment | | | | | | | | -40 231 | -19 287 | -27 577 | -21 714 | -250 000 | -52 000 |
Dividends Paid | | | | | | -280 000 | -212 500 | | | | | | |
Fixed Assets | 557 816 | 556 348 | 549 655 | 552 234 | 387 291 | 389 970 | 445 693 | 451 119 | 513 464 | 505 132 | 505 997 | 615 983 | 620 443 |
Gain Loss On Revaluation Property Plant Equipment Net Tax In Other Comprehensive Income | | | | | | | 96 150 | | | | | 27 272 | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | | | | | | | 82 500 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 25 811 | 30 683 | 23 836 | 18 569 | 26 784 | 15 205 | 47 760 |
Intangible Assets | | | | | | 16 250 | | | | | | | |
Intangible Assets Gross Cost | | | | | | 65 000 | | | | | | | |
Investment Property | | | | | | | | | | | | 300 000 | 300 000 |
Investment Property Fair Value Model | | | | | | | | | | | | 300 000 | 300 000 |
Investments Fixed Assets | | | | | | 75 | 75 | 75 | 42 574 | 42 574 | 42 574 | 42 574 | |
Investments In Group Undertakings Participating Interests | | | | | | | 75 | 75 | | | | | |
Investments In Subsidiaries | | | | | | 75 | 75 | 75 | 42 574 | 42 574 | 42 574 | 42 574 | |
Net Current Assets Liabilities | 544 850 | 431 755 | 476 936 | 404 369 | 550 060 | 513 281 | 327 742 | 322 198 | 178 231 | 286 727 | 285 291 | 212 807 | 233 696 |
Number Shares Issued Fully Paid | | | | | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 500 | 500 |
Other Comprehensive Income Expense Net Tax | | | | | | | 96 150 | | | | | 94 097 | |
Other Creditors | | | | | | | | 88 808 | 38 396 | 13 986 | 4 687 | 2 900 | 8 361 |
Other Inventories | | | | | | 204 190 | | | | | | | |
Other Remaining Borrowings | | | | | | | | 165 279 | 153 615 | 250 482 | 231 711 | 204 726 | 18 635 |
Ownership Interest In Subsidiary Percent | | | | | | 75 | 75 | 75 | 100 | 100 | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Percentage Class Share Held In Subsidiary | | | | | | | | | | 100 | 100 | 100 | |
Prepayments | | | | | | | | 265 | 265 | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | | | 305 | 265 | 265 | | | | | |
Profit Loss | | | | | | 245 404 | 40 966 | | | | | | |
Property Plant Equipment Gross Cost | | | | | | 489 980 | 587 690 | 590 618 | 623 664 | 616 807 | 627 385 | 410 076 | 504 870 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 15 974 | 5 012 | 14 829 | 10 334 | 10 366 | 12 145 | 34 120 | 56 733 |
Taxation Social Security Payable | | | | | | | | 71 713 | 37 991 | 82 929 | 60 958 | 64 995 | 35 365 |
Total Assets Less Current Liabilities | 1 102 666 | 988 103 | 1 026 591 | 956 603 | 937 351 | 903 251 | 773 435 | 773 317 | 691 695 | 791 859 | 791 288 | 828 790 | 854 139 |
Total Borrowings | | | | | | | | 194 923 | 168 291 | 252 994 | 238 398 | 319 808 | 344 943 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | 96 150 | | | | | 25 000 | |
Trade Creditors Trade Payables | | | | | | | | 126 630 | 83 938 | 72 052 | 77 274 | 79 002 | 120 025 |
Trade Debtors Trade Receivables | | | | | | | | 245 016 | 185 084 | 128 815 | 198 564 | 120 695 | 240 875 |
Director Remuneration | | | | | | | 132 464 | 132 370 | | | | | |
Administrative Expenses | 449 061 | 421 046 | | | | | | | | | | | |
Amortisation Intangible Assets Expense | 3 250 | 3 250 | | | | | | | | | | | |
Bank Borrowings Overdrafts | 64 049 | | | | | | | | | | | | |
Cost Sales | 1 259 987 | 1 159 966 | | | | | | | | | | | |
Creditors Due After One Year | 278 610 | 268 922 | 260 704 | 238 394 | 239 071 | 238 669 | | | | | | | |
Creditors Due Within One Year | 278 657 | 218 072 | 382 193 | 133 157 | 321 761 | 171 583 | | | | | | | |
Current Asset Investments | 75 | 75 | 75 | 75 | 75 | 75 | | | | | | | |
Debtors Due Within One Year | 454 685 | 286 023 | | | | | | | | | | | |
Deferred Tax Liability | 7 062 | 9 746 | | | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 7 349 | 6 028 | | | | | | | | | | | |
Distribution Costs | 2 987 | 5 634 | | | | | | | | | | | |
Gain Loss From Disposal Fixed Assets | 313 | -932 | | | | | | | | | | | |
Gross Profit Loss | 649 521 | 538 792 | | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 32 500 | 35 750 | 39 000 | 42 250 | 45 500 | 48 750 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 3 250 | 3 250 | 3 250 | 3 250 | 3 250 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 65 000 | 65 000 | 65 000 | 65 000 | 65 000 | | | | | | | | |
Interest Payable Similar Charges | 6 781 | 7 149 | | | | | | | | | | | |
Number Shares Allotted | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Operating Profit Loss | 197 682 | 112 112 | | | | | | | | | | | |
Other Creditors Due Within One Year | 497 | 497 | | | | | | | | | | | |
Other Interest Receivable Similar Income | 120 | 101 | | | | | | | | | | | |
Other Operating Income | 209 | | | | | | | | | | | | |
Pension Costs | 3 948 | 3 589 | | | | | | | | | | | |
Profit Loss For Period | 147 849 | 82 441 | | | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 191 021 | 105 064 | | | | | | | | | | | |
Provisions Additional Amounts Provided | | 2 684 | | | | | | | | | | | |
Provisions For Liabilities Charges | 7 062 | 9 746 | 10 066 | 12 259 | 15 077 | 15 974 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Tangible Fixed Assets Additions | | 26 528 | 17 652 | 23 845 | 32 104 | 33 395 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 739 750 | 759 146 | 776 798 | 799 643 | 657 164 | 489 981 | | | | | | | |
Tangible Fixed Assets Depreciation | 214 434 | 232 048 | 253 143 | 270 159 | 289 373 | 116 261 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 17 614 | 16 660 | 17 016 | 19 935 | 22 088 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | -4 435 | | 721 | 195 200 | | | | | | | |
Tangible Fixed Assets Disposals | | 7 132 | | 1 000 | 174 583 | 200 578 | | | | | | | |
Taxation Social Security Due Within One Year | 119 338 | 102 872 | | | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 43 172 | 22 623 | | | | | | | | | | | |
Total Dividend Payment | | 190 000 | | | | | | | | | | | |
Trade Creditors Within One Year | 94 773 | 114 703 | | | | | | | | | | | |
Turnover Gross Operating Revenue | 1 909 508 | 1 698 758 | | | | | | | | | | | |
U K Current Corporation Tax | 42 503 | 19 939 | | | | | | | | | | | |
U K Deferred Tax | 669 | 2 684 | | | | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 124 507 | 124 494 | | | | | | | | | | | |