Profit & Loss |
Date of Accounts |
2020-02-01 | 2021-01-30 | 2022-01-29 | 2023-01-28 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 531 294 | 661 934 | 1 833 885 | 880 922 |
Current Assets | 1 541 907 | 1 620 318 | 2 691 169 | 1 856 294 |
Debtors | 80 237 | 165 602 | 108 024 | 98 756 |
Net Assets Liabilities | 5 769 273 | 5 694 549 | 6 044 441 | 6 353 340 |
Other Debtors | 64 733 | 135 062 | 62 920 | 24 130 |
Property Plant Equipment | 5 848 793 | 5 587 365 | 5 392 827 | 6 299 684 |
Total Inventories | 930 376 | 792 782 | 749 260 | |
|
Other Financial Data |
Audit Fees Expenses | 9 180 | 9 180 | 25 174 | 26 697 |
Accrued Liabilities Deferred Income | 28 158 | 27 254 | 27 253 | 40 953 |
Accumulated Depreciation Impairment Property Plant Equipment | 5 216 319 | 5 481 998 | 5 687 908 | 5 893 243 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 18 051 | 28 121 | 1 142 292 |
Administrative Expenses | 1 711 248 | 1 068 107 | 1 204 967 | 1 419 228 |
Average Number Employees During Period | 161 | 119 | 82 | 88 |
Bank Borrowings | 236 548 | 647 487 | 541 734 | 173 158 |
Bank Borrowings Overdrafts | 214 080 | 547 675 | 437 108 | 152 290 |
Banking Arrangements Classified As Cash Cash Equivalents | -10 | | -990 | |
Bank Overdrafts | 10 | | 990 | |
Cash Cash Equivalents Cash Flow Value | 531 284 | 661 934 | 1 832 895 | 880 922 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | -5 000 | -20 000 |
Cash Receipts From Sales Interests In Associates | -10 000 | | -5 000 | |
Corporation Tax Payable | 53 684 | 30 731 | 119 172 | 101 197 |
Corporation Tax Recoverable | 15 504 | | 5 988 | 5 988 |
Cost Sales | 3 894 123 | 2 232 302 | 2 817 275 | 3 564 711 |
Creditors | 395 204 | 680 746 | 518 844 | 180 263 |
Current Tax For Period | 53 684 | 30 731 | 119 172 | 101 197 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 2 215 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -20 255 | -7 663 | 20 520 | -14 226 |
Depreciation Expense Property Plant Equipment | 351 520 | 279 295 | | |
Depreciation Impairment Expense Property Plant Equipment | 351 520 | 279 295 | 219 480 | 225 180 |
Distribution Costs | 1 526 379 | 1 285 300 | 1 090 311 | 1 159 702 |
Dividends Paid | 7 373 | | 2 196 | 2 002 |
Dividends Paid Classified As Financing Activities | -7 373 | | -2 196 | -2 002 |
Dividends Paid On Shares Final | | | 2 196 | 2 002 |
Dividends Paid On Shares Interim | 7 373 | | | |
Finished Goods Goods For Resale | 930 376 | 792 782 | 749 260 | 876 616 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -250 000 | -450 000 | 105 753 | 368 576 |
Further Item Tax Increase Decrease Component Adjusting Items | 2 383 | 16 186 | 12 974 | -3 001 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 449 195 | 361 945 | 290 400 | 200 566 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 187 618 | 490 365 | -570 917 | -215 827 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -14 128 | 100 869 | -58 566 | 10 732 |
Gain Loss In Cash Flows From Change In Inventories | -7 550 | -137 594 | -43 522 | 127 356 |
Gain Loss On Disposals Property Plant Equipment | | | 1 820 | |
Government Grant Income | | 629 914 | 291 023 | |
Gross Profit Loss | 3 319 887 | 1 672 889 | 2 494 158 | |
Income Taxes Paid Refund Classified As Operating Activities | | -40 475 | -25 962 | -119 668 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 2 521 | -10 757 | 496 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 279 295 | 219 480 | 225 180 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 23 494 | 20 761 | 30 129 | |
Interest Payable Similar Charges Finance Costs | 23 494 | 20 761 | 30 129 | 27 270 |
Interest Received Classified As Investing Activities | | -139 | -89 | -449 |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | | | | 267 379 |
Net Cash Flows From Used In Operating Activities | -274 094 | 216 267 | -1 345 637 | -589 571 |
Net Cash Generated From Operations | -297 588 | 155 031 | -1 401 728 | -736 509 |
Net Current Assets Liabilities | 450 826 | 963 462 | 1 366 510 | 415 745 |
Net Finance Income Costs | | 139 | 89 | 449 |
Net Interest Paid Received Classified As Operating Activities | -23 494 | -20 761 | -30 129 | -27 270 |
Operating Profit Loss | 112 008 | -28 513 | 511 063 | |
Other Creditors | 23 954 | 22 166 | 95 441 | 104 575 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 13 616 | 13 570 | 19 845 |
Other Disposals Property Plant Equipment | | 13 800 | 16 749 | 30 100 |
Other Interest Expense | | | | 5 844 |
Other Interest Receivable Similar Income Finance Income | | 139 | 89 | 449 |
Other Operating Income Format1 | 29 748 | 652 005 | 312 183 | 95 089 |
Other Provisions Balance Sheet Subtotal | | 47 827 | 47 827 | 47 827 |
Other Remaining Borrowings | 227 701 | 181 407 | 132 713 | 81 736 |
Other Taxation Social Security Payable | 331 817 | 141 223 | 248 952 | 298 102 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 17 173 | 19 466 | |
Proceeds From Borrowings Classified As Financing Activities | -250 000 | | | |
Proceeds From Sales Property Plant Equipment | | -184 | -4 999 | -1 854 |
Profit Loss | 55 085 | -74 724 | 352 088 | 310 901 |
Profit Loss On Ordinary Activities Before Tax | 88 514 | -49 135 | 481 023 | 398 368 |
Property Plant Equipment Gross Cost | 11 065 112 | 11 069 363 | 11 080 735 | 12 192 927 |
Provisions | 135 142 | 175 532 | 196 052 | 181 826 |
Purchase Property Plant Equipment | -158 066 | -18 051 | -28 121 | -1 142 292 |
Redundancy Costs | | 77 695 | 31 688 | |
Repayments Borrowings Classified As Financing Activities | -22 299 | -46 294 | -48 694 | -50 977 |
Social Security Costs | | 61 297 | 75 356 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 135 142 | 127 705 | 148 225 | 133 999 |
Tax Expense Credit Applicable Tax Rate | 16 818 | -9 336 | 91 394 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 162 | 83 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 33 429 | 25 589 | 128 935 | 87 467 |
Total Assets Less Current Liabilities | 6 299 619 | 6 550 827 | 6 759 337 | 6 715 429 |
Total Borrowings | 464 259 | 828 894 | 675 437 | 254 894 |
Total Current Tax Expense Credit | 53 684 | 33 252 | 108 415 | 101 693 |
Total Increase Decrease In Provisions | | -47 827 | | |
Total Operating Lease Payments | 87 250 | 87 250 | 88 077 | |
Trade Creditors Trade Payables | 584 413 | 287 334 | 677 248 | 821 091 |
Trade Debtors Trade Receivables | | 30 540 | 39 116 | 68 638 |
Turnover Revenue | 7 214 010 | 3 905 191 | 5 311 433 | |
Company Contributions To Defined Benefit Plans Directors | | 1 375 | 1 240 | 1 321 |
Director Remuneration | 130 376 | 61 068 | 108 403 | 118 807 |
Director Remuneration Benefits Including Payments To Third Parties | 130 376 | 62 443 | 109 643 | 120 128 |